| (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 | 329.0 | 333.1 | 317.2 | 247.2 | 299.5 | 367.7 | 241.6 | 208.8 | 212.2 | 188.5 | 229.4 | 249.6 | 490.3 | 454.1 | 395.2 | 367.8 | 310.9 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 3.6 | 4.0 | 4.3 | 5.6 | 4.9 | 4.1 | 1.6 | 3.8 | 2.7 | 2.0 | 2.6 | 0.8 | 15.8 | 14.2 | 18.5 | 16.7 | 8.9 | ||
| Cash And Short Term Investments | 332.6 | 337.1 | 321.5 | 252.8 | 304.4 | 371.8 | 243.2 | 212.6 | 214.9 | 190.5 | 232.0 | 250.4 | 506.1 | 468.3 | 413.7 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 400.1 | 385.2 | 399.1 | 404.0 | 367.8 | 369.0 | 376.2 | 387.3 | 383.0 | 341.3 | 348.7 | 412.6 | 204.4 | 193.3 | 194.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 350.2 | 342.1 | 325.4 | 348.8 | 297.7 | 248.2 | 253.3 | 239.2 | 219.3 | 186.9 | 194.9 | 211.8 | 89.2 | 84.6 | 90.8 | 86.5 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,308.9 | 2,236.6 | 2,190.1 | 2,288.6 | 2,296.4 | 2,276.9 | 2,257.0 | 2,256.0 | 2,219.6 | 2,141.4 | 2,167.3 | 2,174.2 | 1,282.3 | 1,262.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 187.9 | 185.5 | 188.7 | 193.8 | 196.1 | 148.3 | 163.4 | 169.1 | 179.0 | 144.9 | 152.4 | 170.4 | 94.9 | 98.4 | 103.4 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 955.0 | 959.6 | 911.1 | 928.1 | 936.2 | 933.2 | 824.3 | 907.8 | 959.8 | 1,069.9 | 1,255.3 | 1,429.4 | 75.0 | 8.5 | 85.4 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 5.0 | 5.0 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.8 | 4.8 | 4.8 | 4.7 | 4.7 | 4.7 | 2.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 961.3 | 966.1 | 929.1 | 942.6 | 937.0 | 934.2 | 826.4 | 911.1 | 963.6 | 1,076.7 | 1,258.4 | 1,429.7 | 83.2 | 85.5 | 94.0 | 92.6 | |||
| (in millions of USD) | Q2 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 315.9 | 329.0 | 319.6 | 313.8 | 306.6 | 333.1 | 317.1 | 310.6 | 315.7 | 317.2 | 247.1 | 249.7 | 247.2 | 234.7 | 288.0 | |||||||||||||||||||||||||
| 181.9 |
| 129.0 |
| - |
| - |
| - |
| 384.5 |
| 319.9 |
| 181.9 |
| 129.0 |
| 181.1 |
| 173.7 |
| - |
| - |
| 82.5 |
| - |
| - |
| Prepaid Expenses | 69.6 | 61.1 | 45.0 | 43.3 | 41.2 | 35.4 | 35.4 | 32.0 | 30.1 | 28.0 | 24.9 | 25.6 | 15.5 | 18.3 | 21.6 | 23.4 | - | - | - |
| Other Current Assets | 3.1 | 5.5 | 8.0 | 21.6 | 17.4 | 9.2 | 11.1 | 5.2 | 4.9 | 4.4 | 3.1 | 3.1 | 5.9 | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,155.6 | 1,131.0 | 1,099.0 | 1,070.5 | 1,028.5 | 1,033.6 | 919.2 | 876.3 | 852.2 | 751.1 | 803.6 | 903.5 | 815.1 | 764.5 | 720.3 | 675.6 | 600.7 | - | - |
| 1,248.6 |
| 1,238.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,283.9 | 1,246.9 | 1,203.3 | 1,238.2 | 1,247.3 | 1,237.3 | 1,204.2 | 1,153.1 | 1,158.3 | 1,089.6 | 1,063.0 | 992.1 | 976.2 | 944.3 | (930.5) | (905.6) | - | - | - |
| Property,Plant & Equipment Net | 1,025.0 | 989.7 | 986.8 | 1,050.4 | 1,049.1 | 1,039.6 | 1,052.8 | 1,102.9 | 1,061.3 | 1,051.8 | 1,104.3 | 1,182.1 | 306.1 | 317.7 | 318.1 | 332.8 | 359.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 24.7 | 23.4 | 20.0 | 16.5 | 17.5 | 17.0 | 16.1 | 17.8 | 16.1 | 14.4 | 8.3 | 7.4 | - | - | - | - | - | - | - |
| Goodwill | 915.9 | 913.8 | 913.6 | 914.8 | 907.5 | 808.5 | 807.4 | 812.4 | 779.3 | 778.7 | 781.2 | 770.9 | 64.4 | 65.8 | 64.7 | 67.2 | 68.1 | - | - |
| Intangible Assets | 208.7 | 218.1 | 231.0 | 241.9 | 251.6 | 195.8 | 203.0 | 214.1 | 196.5 | 204.4 | 212.7 | 212.1 | 3.0 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 45.2 | 46.9 | 44.1 | 49.1 | 49.6 | 50.9 | 44.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 15.2 | 14.8 | 16.0 | 24.4 | 23.0 | 25.3 | 23.0 | 26.3 | 25.6 | 27.1 | 30.6 | 33.6 | 16.8 | - | - | - | - | - | - |
| Other Non-Current Assets | 148.6 | 126.5 | 100.2 | 99.6 | 114.5 | 106.6 | 107.2 | 55.1 | 55.5 | 50.3 | 47.6 | 55.3 | 12.1 | 63.2 | 61.9 | 40.6 | 43.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,469.0 | 3,393.9 | 3,346.6 | 3,401.6 | 3,374.2 | 3,209.4 | 3,112.6 | 3,087.1 | 2,970.4 | 2,863.4 | 2,980.0 | 3,157.5 | 1,217.5 | 1,211.2 | 1,165.0 | 1,116.1 | 1,072.1 | - | - |
| 80.7 |
| 74.5 |
| - |
| - |
| Short Term Debt | 6.3 | 6.5 | 18.0 | 14.5 | 0.8 | 1.0 | 2.1 | 3.3 | 3.8 | 6.8 | 3.1 | 0.3 | 8.2 | 77.0 | 8.6 | 0.0 | 4.6 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 16.5 | 14.5 | 13.5 | 13.5 | 11.7 | 11.7 | 11.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | 61.3 | 64.5 | 73.8 | 37.9 | 33.6 | 33.0 | 31.7 | 28.3 | - | - |
| Other Current Liabilities | 296.3 | 105.7 | 92.0 | 109.8 | 85.0 | 77.5 | 76.9 | 54.6 | 57.1 | 54.9 | 75.4 | 74.4 | 27.3 | 25.2 | 23.4 | 28.1 | 30.3 | - | - |
| Total Current Liabilities | 555.4 | 397.7 | 457.3 | 502.6 | 419.8 | 295.8 | 398.5 | 381.9 | 310.0 | 295.5 | 318.6 | 351.5 | 180.9 | 250.1 | 180.9 | 155.2 | 152.9 | - | - |
| 92.6 |
| 92.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 33.8 | 38.7 | 37.9 | 43.9 | 47.2 | 49.2 | 43.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 90.7 | 130.5 | 139.3 | 180.4 | 188.1 | 163.7 | 180.6 | 196.8 | 159.4 | 238.8 | 252.0 | 272.8 | 0.0 | - | - | - | - | - | - |
| Pension Obligations | 19.5 | 20.5 | 51.7 | 63.5 | 114.3 | 179.0 | 148.9 | 124.2 | 155.0 | 147.3 | 141.8 | 146.5 | 57.9 | 108.0 | 97.3 | 48.6 | 45.0 | - | - |
| Other Non-Current Liabilities | 98.7 | 102.4 | 100.5 | 113.8 | 136.3 | 139.0 | 125.7 | 91.1 | 107.1 | 81.0 | 74.6 | 68.4 | 29.3 | 30.9 | 33.3 | 37.0 | 33.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,719.3 | 1,610.7 | 1,659.9 | 1,788.4 | 1,794.7 | 1,710.7 | 1,678.0 | 1,701.8 | 1,691.3 | 1,832.5 | 2,042.3 | 2,268.6 | 343.1 | 397.5 | 396.9 | 333.4 | 324.4 | - | - |
| 2.9 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | 387.6 | 373.0 | 361.5 | 345.9 | 333.4 | 323.2 | 318.3 | - | - |
| Retained Earnings | 2,481.9 | 2,514.5 | 2,360.6 | 2,284.6 | 2,168.9 | 2,011.3 | 1,905.7 | 1,769.1 | 1,607.2 | 1,419.1 | 1,292.7 | 1,191.8 | 1,106.3 | 1,032.9 | 963.1 | 899.2 | 836.1 | - | - |
| Accumulated Other Comprehensive Income | (340.4) | (387.1) | (369.4) | (366.5) | (333.6) | (308.3) | (290.4) | (233.7) | (186.1) | (221.1) | (180.9) | (112.9) | (31.3) | (51.2) | (45.3) | (3.6) | 3.2 | (31.6) | - |
| Treasury Stock | - | - | - | 831.1 | 775.1 | 700.4 | 659.7 | 618.7 | 597.0 | 596.3 | 593.7 | 593.7 | 593.7 | 541.9 | 514.2 | 466.2 | 436.2 | - | - |
| Minority Interest | 36.3 | 36.2 | 34.7 | 33.7 | 40.2 | 37.9 | 31.9 | 31.8 | 27.4 | 24.4 | 27.2 | 25.9 | 26.9 | 23.3 | 26.4 | 27.2 | 23.6 | - | - |
| Total Stockholders Equity | 1,713.4 | 1,747.0 | 1,652.0 | 1,579.5 | 1,539.3 | 1,460.8 | 1,402.7 | 1,353.5 | 1,251.7 | 1,006.5 | 910.5 | 863.0 | 847.5 | 790.4 | 741.6 | 755.5 | 724.2 | 734.8 | 773.3 |
| Total Equity | 1,749.7 | 1,783.2 | 1,686.7 | 1,613.2 | 1,579.5 | 1,498.7 | 1,434.6 | 1,385.3 | 1,279.1 | 1,030.9 | 937.7 | 888.9 | 874.4 | 813.6 | 768.0 | 782.7 | 747.7 | 734.8 | 773.3 |
| 97.2 |
| - |
| - |
| Net debt | 628.7 | 629.0 | 607.6 | 689.8 | 632.6 | 562.4 | 583.2 | 698.5 | 748.7 | 886.2 | 1,026.4 | 1,179.3 | (422.9) | (382.8) | (319.7) | (291.9) | (222.7) | - | - |
| Working Capital | 600.2 | 733.3 | 641.7 | 567.9 | 608.7 | 737.8 | 520.7 | 494.4 | 542.2 | 455.6 | 485.0 | 552.0 | 634.2 | 514.4 | 539.4 | 520.3 | 447.8 | - | - |
| Book Value | 1,713.4 | 1,747.0 | 1,652.0 | 1,579.5 | 1,539.3 | 1,460.8 | 1,402.7 | 1,353.5 | 1,251.7 | 1,006.5 | 910.5 | 863.0 | 847.5 | 790.4 | 741.6 | 755.5 | 724.2 | 734.8 | 773.3 |
| Tangible Book Value | 588.8 | 615.1 | 507.4 | 422.8 | 380.2 | 456.5 | 392.3 | 327.0 | 275.9 | 23.4 | (83.4) | (120.0) | 780.1 | 724.6 | 676.9 | 688.4 | 656.1 | - | - |
| 299.5 |
| 403.6 |
| 371.4 |
| 367.7 |
| 379.0 |
| 232.8 |
| 214.3 |
| 241.6 |
| 213.0 |
| 214.5 |
| 202.7 |
| 208.8 |
| 206.9 |
| 223.2 |
| 212.2 |
| 177.7 |
| 168.5 |
| 188.5 |
| 201.6 |
| 211.9 |
| 229.4 |
| 224.9 |
| 224.5 |
| 193.9 |
| 249.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 5.4 | 3.6 | 8.7 | 6.1 | 5.6 | 4.0 | 7.4 | 5.8 | 4.4 | 4.3 | 8.3 | 6.2 | 5.6 | 2.0 | 5.1 | 4.9 | 5.3 | 4.3 | 4.1 | 2.8 | 5.4 | 3.8 | 1.6 | 1.5 | 5.2 | 4.3 | 3.8 | 4.3 | 3.9 | 2.7 | 4.8 | 3.8 | 2.0 | 4.0 | 3.5 | 2.6 | 2.9 | 2.9 | 2.1 | 0.8 |
| Cash And Short Term Investments | 321.3 | 332.6 | 328.3 | 319.9 | 312.2 | 337.1 | 324.5 | 316.4 | 320.1 | 321.5 | 255.4 | 255.9 | 252.8 | 236.7 | 293.1 | 304.4 | 408.9 | 375.7 | 371.8 | 381.8 | 238.2 | 218.1 | 243.2 | 214.5 | 219.7 | 207.0 | 212.6 | 211.2 | 227.1 | 214.9 | 182.5 | 172.3 | 190.5 | 205.6 | 215.4 | 232.0 | 227.8 | 227.4 | 196.0 | 250.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 412.7 | 400.1 | 413.4 | 425.9 | 405.9 | 385.2 | 412.5 | 405.1 | 396.3 | 399.1 | 419.8 | 421.1 | 404.0 | 429.9 | 397.1 | 367.8 | 368.5 | 377.1 | 369.0 | 363.2 | 336.8 | 382.7 | 376.2 | 403.8 | 411.9 | 406.4 | 387.3 | 410.5 | 398.6 | 383.0 | 378.8 | 380.2 | 341.3 | 374.9 | 365.6 | 348.7 | 385.7 | 406.2 | 414.8 | 412.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 357.9 | 350.2 | 363.7 | 359.6 | 352.5 | 342.1 | 342.2 | 333.0 | 326.0 | 325.4 | 354.7 | 370.1 | 348.8 | 339.9 | 333.8 | 297.7 | 261.9 | 247.3 | 248.2 | 255.2 | 269.8 | 252.0 | 253.3 | 256.9 | 258.4 | 254.4 | 239.2 | 243.4 | 221.2 | 219.3 | 211.9 | 196.3 | 186.9 | 197.5 | 197.2 | 194.9 | 203.6 | 209.0 | 207.4 | 211.8 |
| Prepaid Expenses | 63.6 | 72.7 | 67.9 | 67.4 | 65.6 | 66.6 | 61.6 | 59.3 | 58.9 | 53.0 | 49.9 | 67.8 | 64.9 | 61.0 | 66.3 | 58.6 | 46.2 | 44.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,155.5 | 1,155.6 | 1,173.3 | 1,172.8 | 1,136.2 | 1,131.0 | 1,140.8 | 1,113.8 | 1,101.3 | 1,099.0 | 1,079.8 | 1,114.9 | 1,070.5 | 1,067.5 | 1,090.3 | 1,028.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,317.4 | 2,308.9 | 2,307.3 | 2,299.6 | 2,261.6 | 2,236.6 | 2,250.5 | 2,192.3 | 2,185.3 | 2,190.1 | 2,293.9 | 2,293.2 | 2,288.6 | 2,289.4 | 2,309.0 | 2,296.4 | 2,283.3 | 2,264.9 | 2,276.9 | 2,228.8 | 2,217.9 | 2,234.5 | 2,257.0 | 2,241.7 | 2,246.8 | 2,269.0 | 2,256.0 | 2,254.5 | 2,218.5 | 2,219.6 | 2,169.8 | 2,141.2 | 2,141.4 | 2,164.3 | 2,193.6 | 2,167.3 | - | - | 2,153.6 | 2,174.2 |
| Accumulated Depreciation | 1,290.8 | 1,283.9 | 1,294.4 | 1,293.2 | 1,269.7 | 1,246.9 | 1,256.8 | 1,218.5 | 1,208.3 | 1,203.3 | 1,243.3 | 1,235.7 | 1,238.2 | 1,236.2 | 1,262.8 | 1,247.3 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,026.6 | 1,025.0 | 1,012.9 | 1,006.4 | 991.9 | 989.7 | 993.7 | 973.8 | 977.0 | 986.8 | 1,050.6 | 1,057.5 | 1,050.4 | 1,053.2 | 1,046.2 | 1,049.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 915.6 | 915.9 | 916.2 | 915.9 | 914.6 | 913.8 | 914.3 | 912.8 | 913.1 | 913.6 | 914.3 | 915.3 | 914.8 | 913.2 | 905.7 | 907.5 | 806.4 | 806.5 | ||||||||||||||||||||||
| Intangible Assets | 205.5 | 208.7 | 211.5 | 214.4 | 215.8 | 218.1 | 222.1 | 224.7 | 227.6 | 231.0 | 235.9 | 239.1 | 241.9 | 247.9 | 247.9 | 251.6 | 190.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 15.7 | 15.2 | 15.7 | 15.8 | 15.1 | 14.8 | 17.8 | 17.4 | 14.8 | 16.0 | 24.5 | 24.5 | 24.4 | 22.4 | 22.5 | 23.0 | 23.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 146.4 | 148.6 | 129.2 | 129.5 | 127.6 | 126.5 | 105.3 | 103.5 | 105.3 | 100.2 | 103.1 | 99.4 | 99.6 | 98.9 | 113.2 | 114.5 | 113.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,465.3 | 3,469.0 | 3,458.8 | 3,454.8 | 3,401.2 | 3,393.9 | 3,394.0 | 3,346.0 | 3,339.1 | 3,346.6 | 3,408.2 | 3,450.7 | 3,401.6 | 3,403.1 | 3,425.8 | 3,374.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 199.7 | 187.9 | 196.9 | 198.0 | 189.9 | 185.5 | 189.8 | 184.4 | 194.7 | 188.7 | 204.3 | 225.7 | 193.8 | 219.3 | 218.6 | 196.1 | 177.7 | 167.7 | 148.3 | 140.7 | 139.4 | 158.0 | 163.4 | 176.0 | 188.2 | 178.2 | 169.1 | 184.7 | 177.3 | 179.0 | 164.2 | 147.3 | 144.9 | 156.4 | 159.8 | 152.4 | 176.3 | 183.3 | 169.0 | 170.4 |
| Short Term Debt | 6.2 | 6.3 | 6.5 | 6.6 | 6.6 | 6.5 | 28.2 | 24.7 | 21.4 | 18.0 | 14.5 | 14.5 | 14.5 | 0.8 | 0.6 | 0.8 | 0.9 | 0.9 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 331.5 | 360.8 | 374.7 | 380.5 | 383.7 | 200.6 | 186.0 | 175.5 | 150.0 | 165.2 | 146.3 | 154.2 | 174.6 | 135.8 | 125.9 | 142.9 | 114.8 | |||||||||||||||||||||||
| Total Current Liabilities | 543.4 | 555.4 | 591.5 | 602.8 | 599.9 | 397.7 | 464.0 | 453.6 | 441.8 | 457.3 | 472.2 | 513.0 | 502.6 | 465.9 | 455.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 954.0 | 955.0 | 957.8 | 959.0 | 960.1 | 959.6 | 894.7 | 897.7 | 904.4 | 911.1 | 921.2 | 924.7 | 928.1 | 939.3 | 937.0 | 936.2 | 934.4 | 933.6 | 933.2 | 1,012.3 | 647.7 | 824.9 | 824.3 | 844.7 | 874.2 | 893.4 | 907.8 | 946.1 | 960.8 | 959.8 | 1,019.3 | 1,050.7 | 1,069.9 | 1,166.0 | 1,217.7 | 1,255.3 | 1,325.6 | 1,364.0 | 1,418.4 | 1,455.5 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 90.8 | 90.7 | 87.4 | 87.8 | 87.9 | 130.5 | 137.4 | 146.6 | 142.7 | 139.3 | 177.4 | 178.9 | 180.4 | 190.8 | 189.0 | 188.1 | 167.1 | |||||||||||||||||||||||
| Pension Obligations | 16.8 | 19.5 | 14.2 | 16.9 | 19.1 | 20.5 | 42.8 | 48.1 | 50.4 | 51.7 | 62.7 | 63.2 | 63.5 | 107.3 | 111.4 | 114.3 | 172.4 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 98.8 | 98.7 | 98.4 | 100.3 | 99.4 | 102.4 | 110.3 | 102.5 | 103.9 | 100.5 | 113.2 | 112.9 | 113.8 | 122.9 | 130.3 | 136.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,703.8 | 1,719.3 | 1,749.3 | 1,766.8 | 1,766.4 | 1,610.7 | 1,649.2 | 1,648.5 | 1,643.2 | 1,659.9 | 1,746.7 | 1,792.7 | 1,788.4 | 1,826.2 | 1,822.8 | 1,794.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,514.4 | 2,481.9 | 2,448.5 | 2,408.9 | 2,366.9 | 2,514.5 | 2,464.0 | 2,420.5 | 2,404.1 | 2,360.6 | 2,344.9 | 2,320.0 | 2,284.6 | 2,254.7 | 2,211.4 | 2,168.9 | 2,089.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (353.5) | (340.4) | (351.5) | (346.9) | (376.8) | (387.1) | (380.9) | (400.2) | (391.3) | (369.4) | (382.8) | (358.8) | (366.5) | (378.5) | (337.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 831.1 | 831.1 | 831.1 | 815.8 | 791.8 | 775.1 | 737.3 | 720.4 | ||||||||||||||||||||||
| Minority Interest | 33.4 | 36.3 | 34.3 | 34.0 | 36.6 | 36.2 | 38.8 | 34.9 | 34.8 | 34.7 | 35.0 | 35.2 | 33.7 | 33.5 | 41.0 | 40.2 | 39.2 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,728.1 | 1,713.4 | 1,675.2 | 1,654.0 | 1,598.2 | 1,747.0 | 1,706.0 | 1,662.6 | 1,661.1 | 1,652.0 | 1,626.5 | 1,622.8 | 1,579.5 | 1,543.4 | 1,562.0 | 1,539.3 | ||||||||||||||||||||||||
| Total Equity | 1,761.5 | 1,749.7 | 1,709.5 | 1,688.0 | 1,634.8 | 1,783.2 | 1,744.8 | 1,697.5 | 1,695.9 | 1,686.7 | 1,661.5 | 1,658.0 | 1,613.2 | 1,576.9 | 1,603.0 | 1,579.5 | 1,538.9 | 1,502.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 960.2 | 961.3 | 964.3 | 965.6 | 966.7 | 966.1 | 922.9 | 922.4 | 925.8 | 929.1 | 935.7 | 939.2 | 942.6 | 940.1 | 937.6 | 937.0 | 935.3 | 934.5 | 934.2 | 1,013.2 | 796.9 | 826.7 | 826.4 | 846.5 | 876.3 | 896.1 | 911.1 | 949.1 | 964.6 | 963.6 | 1,025.8 | 1,057.6 | 1,076.7 | 1,170.7 | 1,220.9 | 1,258.4 | 1,327.8 | 1,376.7 | 1,418.8 | 1,455.8 |
| Net debt | 638.9 | 628.7 | 636.0 | 645.7 | 654.5 | 629.0 | 598.4 | 606.0 | 605.7 | 607.6 | 680.3 | 683.3 | 689.8 | 703.4 | 644.5 | 632.6 | 526.4 | 558.8 | ||||||||||||||||||||||
| Working Capital | 612.1 | 600.2 | 581.8 | 570.0 | 536.3 | 733.3 | 676.8 | 660.2 | 659.5 | 641.7 | 607.6 | 601.9 | 567.9 | 601.6 | 635.2 | 608.7 | 791.6 | 755.8 | ||||||||||||||||||||||
| Book Value | 1,728.1 | 1,713.4 | 1,675.2 | 1,654.0 | 1,598.2 | 1,747.0 | 1,706.0 | 1,662.6 | 1,661.1 | 1,652.0 | 1,626.5 | 1,622.8 | 1,579.5 | 1,543.4 | 1,562.0 | 1,539.3 | 1,499.7 | 1,464.0 | ||||||||||||||||||||||
| Tangible Book Value | 607.0 | 588.8 | 547.5 | 523.7 | 467.8 | 615.1 | 569.6 | 525.1 | 520.4 | 507.4 | 476.3 | 468.4 | 422.8 | 382.3 | 408.4 | 380.2 | 502.9 | |||||||||||||||||||||||
| 44.6 |
| 47.7 |
| 39.6 |
| 44.8 |
| 46.5 |
| 44.9 |
| 41.1 |
| 36.1 |
| 37.2 |
| 38.5 |
| 37.2 |
| 35.0 |
| 30.8 |
| 37.3 |
| 32.4 |
| 28.2 |
| 29.8 |
| 28.0 |
| 60.9 |
| 59.1 |
| 27.1 |
| 49.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.8 |
| 24.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,085.5 |
| 1,044.6 |
| 1,033.6 |
| 1,047.9 |
| 884.4 |
| 897.6 |
| 919.2 |
| 920.1 |
| 931.1 |
| 903.9 |
| 876.3 |
| 903.6 |
| 884.1 |
| 852.2 |
| 804.0 |
| 786.1 |
| 751.1 |
| 806.2 |
| 808.0 |
| 803.6 |
| 878.0 |
| 901.7 |
| 869.1 |
| 924.6 |
| 1,249.6 |
| 1,233.6 |
| 1,237.3 |
| 1,201.7 |
| 1,194.3 |
| 1,199.9 |
| 1,204.2 |
| 1,182.8 |
| 1,177.7 |
| 1,167.9 |
| 1,153.1 |
| 1,148.1 |
| 1,152.7 |
| 1,158.3 |
| 1,115.0 |
| 1,089.6 |
| 1,089.6 |
| 1,095.0 |
| 1,091.1 |
| 1,063.0 |
| 1,015.6 |
| 1,014.9 |
| 978.1 |
| 992.1 |
| 1,033.7 |
| 1,031.3 |
| 1,039.6 |
| 1,027.1 |
| 1,023.6 |
| 1,034.6 |
| 1,052.8 |
| 1,058.9 |
| 1,069.1 |
| 1,101.1 |
| 1,102.9 |
| 1,106.4 |
| 1,065.8 |
| 1,061.3 |
| 1,054.8 |
| 1,051.6 |
| 1,051.8 |
| 1,069.3 |
| 1,102.5 |
| 1,104.3 |
| 1,125.7 |
| 1,156.9 |
| 1,175.5 |
| 1,182.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 808.5 |
| 806.2 |
| 805.8 |
| 805.6 |
| 807.4 |
| 806.8 |
| 807.9 |
| 812.4 |
| 812.4 |
| 808.1 |
| 779.5 |
| 779.3 |
| 779.4 |
| 778.7 |
| 778.7 |
| 780.6 |
| 781.3 |
| 781.2 |
| 789.2 |
| 781.7 |
| 768.3 |
| 770.9 |
| 192.5 |
| 195.8 |
| 197.0 |
| 198.5 |
| 200.3 |
| 203.0 |
| 204.8 |
| 207.9 |
| 211.8 |
| 214.1 |
| 210.3 |
| 194.5 |
| 196.5 |
| 200.4 |
| 202.4 |
| 204.4 |
| 208.5 |
| 210.6 |
| 212.7 |
| 214.7 |
| 217.0 |
| 210.2 |
| 212.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.5 |
| 47.1 |
| 47.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.6 |
| 25.3 |
| 22.8 |
| 23.0 |
| 23.6 |
| 23.0 |
| 23.3 |
| 25.4 |
| 24.8 |
| 26.3 |
| 26.1 |
| 25.1 |
| 25.6 |
| - |
| 25.7 |
| 27.1 |
| - |
| - |
| - |
| - |
| - |
| 57.4 |
| 55.6 |
| 114.7 |
| 106.6 |
| 113.1 |
| 121.6 |
| 107.4 |
| 107.2 |
| 112.0 |
| 108.0 |
| 109.4 |
| 55.1 |
| 58.0 |
| 57.3 |
| 55.5 |
| 78.4 |
| 52.2 |
| 77.4 |
| 79.5 |
| 79.0 |
| 78.2 |
| 140.9 |
| 144.6 |
| 79.0 |
| 137.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,253.3 |
| 3,213.2 |
| 3,209.4 |
| 3,214.1 |
| 3,056.9 |
| 3,069.1 |
| 3,112.6 |
| 3,125.9 |
| 3,149.4 |
| 3,163.4 |
| 3,087.1 |
| 3,112.5 |
| 3,006.3 |
| 2,970.4 |
| 2,917.0 |
| 2,896.7 |
| 2,863.4 |
| 2,944.1 |
| 2,981.4 |
| 2,980.0 |
| 3,148.5 |
| 3,201.9 |
| 3,159.5 |
| 3,226.7 |
| 1.0 |
| 0.9 |
| 149.2 |
| 1.8 |
| 2.1 |
| 1.8 |
| 2.1 |
| 2.7 |
| 3.3 |
| 3.0 |
| 3.8 |
| 3.8 |
| 6.5 |
| 6.9 |
| 6.8 |
| 4.7 |
| 3.2 |
| 3.1 |
| 2.2 |
| 12.7 |
| 0.4 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.7 |
| 12.0 |
| 12.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 120.2 |
| 146.5 |
| 130.4 |
| 120.1 |
| 120.8 |
| 131.8 |
| 129.1 |
| 111.1 |
| 105.2 |
| 104.3 |
| 124.0 |
| 111.1 |
| 120.9 |
| 121.3 |
| 137.3 |
| 137.7 |
| 160.5 |
| 145.5 |
| 156.6 |
| 181.7 |
| 175.0 |
| 139.3 |
| 176.6 |
| 419.8 |
| 293.9 |
| 288.8 |
| 295.8 |
| 272.0 |
| 509.0 |
| 381.5 |
| 398.5 |
| 409.9 |
| 405.6 |
| 390.8 |
| 381.9 |
| 420.0 |
| 298.8 |
| 310.0 |
| 298.3 |
| 297.4 |
| 295.5 |
| 327.6 |
| 314.3 |
| 318.6 |
| 366.4 |
| 377.0 |
| 314.7 |
| 352.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.4 |
| 46.1 |
| 46.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 165.8 |
| 163.7 |
| 180.7 |
| 181.4 |
| 181.7 |
| 180.6 |
| 194.3 |
| 194.2 |
| 198.1 |
| 196.8 |
| 164.5 |
| 158.8 |
| 159.4 |
| 232.7 |
| 236.3 |
| 238.8 |
| 244.0 |
| 252.1 |
| 252.0 |
| 310.4 |
| 305.6 |
| 313.1 |
| 314.5 |
| 176.8 |
| 179.0 |
| 141.3 |
| 145.9 |
| 146.1 |
| 148.9 |
| 120.2 |
| 123.0 |
| 124.0 |
| 124.2 |
| 136.4 |
| 151.1 |
| 155.0 |
| - |
| 147.3 |
| 147.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.6 |
| 145.8 |
| 139.0 |
| 133.9 |
| 132.1 |
| 122.9 |
| 125.7 |
| 123.2 |
| 130.8 |
| 129.7 |
| 91.1 |
| 103.9 |
| 105.0 |
| 107.1 |
| 227.7 |
| 83.2 |
| 228.3 |
| 214.1 |
| 217.9 |
| 216.4 |
| 221.4 |
| 227.9 |
| 214.3 |
| 214.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,714.4 |
| 1,710.8 |
| 1,710.7 |
| 1,740.2 |
| 1,616.1 |
| 1,657.1 |
| 1,678.0 |
| 1,692.3 |
| 1,727.8 |
| 1,736.0 |
| 1,701.8 |
| 1,770.9 |
| 1,674.5 |
| 1,691.3 |
| 1,778.0 |
| 1,814.9 |
| 1,832.5 |
| 1,951.7 |
| 2,002.0 |
| 2,042.3 |
| 2,223.8 |
| 2,274.5 |
| 2,260.5 |
| 2,337.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 387.4 |
| 387.6 |
| 382.7 |
| 379.4 |
| 375.5 |
| 373.0 |
| 2,049.5 |
| 2,011.3 |
| 1,981.8 |
| 1,955.3 |
| 1,942.6 |
| 1,905.7 |
| 1,878.4 |
| 1,842.2 |
| 1,817.4 |
| 1,769.1 |
| 1,727.9 |
| 1,645.3 |
| 1,607.2 |
| 1,493.3 |
| 1,452.0 |
| 1,419.1 |
| 1,344.4 |
| 1,324.9 |
| 1,292.7 |
| 1,277.4 |
| 1,250.0 |
| 1,225.1 |
| 1,191.8 |
| (333.6) |
| (324.3) |
| (329.3) |
| (308.3) |
| (311.4) |
| (316.9) |
| (328.2) |
| (290.4) |
| (279.0) |
| (262.8) |
| (242.7) |
| (233.7) |
| (238.8) |
| (167.9) |
| (186.1) |
| (193.7) |
| (207.3) |
| (221.1) |
| (178.1) |
| (169.9) |
| (180.9) |
| (173.3) |
| (140.1) |
| (139.4) |
| (112.9) |
| 700.4 |
| 685.3 |
| 682.3 |
| 682.3 |
| 659.7 |
| 639.7 |
| 628.7 |
| 618.7 |
| 618.7 |
| 613.4 |
| 602.7 |
| 597.0 |
| 596.3 |
| 596.3 |
| 596.3 |
| 596.3 |
| 596.0 |
| 593.7 |
| 593.7 |
| 593.7 |
| 593.7 |
| 593.7 |
| 38.4 |
| 37.9 |
| 35.8 |
| 34.3 |
| 32.2 |
| 31.9 |
| 30.9 |
| 30.7 |
| 33.9 |
| 31.8 |
| 31.4 |
| 29.0 |
| 27.4 |
| 25.4 |
| 25.8 |
| 24.4 |
| 27.6 |
| 28.2 |
| 27.2 |
| 26.8 |
| 27.0 |
| 26.7 |
| 25.9 |
| 1,499.7 |
| 1,464.0 |
| 1,460.8 |
| 1,438.1 |
| 1,406.5 |
| 1,379.8 |
| 1,402.7 |
| 1,402.7 |
| 1,390.9 |
| 1,393.5 |
| 1,353.5 |
| 1,310.2 |
| 1,302.8 |
| 1,251.7 |
| 1,113.6 |
| 1,056.0 |
| 1,006.5 |
| 964.8 |
| 951.2 |
| 910.5 |
| 897.9 |
| 900.4 |
| 872.3 |
| 863.0 |
| 1,498.7 |
| 1,473.9 |
| 1,440.8 |
| 1,412.0 |
| 1,434.6 |
| 1,433.6 |
| 1,421.6 |
| 1,427.4 |
| 1,385.3 |
| 1,341.6 |
| 1,331.8 |
| 1,279.1 |
| 1,139.0 |
| 1,081.8 |
| 1,030.9 |
| 992.4 |
| 979.4 |
| 937.7 |
| 924.7 |
| 927.4 |
| 899.0 |
| 888.9 |
| 562.4 |
| 631.4 |
| 558.7 |
| 608.6 |
| 583.2 |
| 632.0 |
| 656.6 |
| 689.1 |
| 698.5 |
| 737.9 |
| 737.5 |
| 748.7 |
| 843.3 |
| 885.3 |
| 886.2 |
| 965.1 |
| 1,005.5 |
| 1,026.4 |
| 1,100.0 |
| 1,149.3 |
| 1,222.8 |
| 1,205.4 |
| 737.8 |
| 775.9 |
| 375.4 |
| 516.1 |
| 520.7 |
| 510.2 |
| 525.5 |
| 513.1 |
| 494.4 |
| 483.6 |
| 585.3 |
| 542.2 |
| 505.7 |
| 488.7 |
| 455.6 |
| 478.6 |
| 493.7 |
| 485.0 |
| 511.6 |
| 524.7 |
| 554.4 |
| 571.7 |
| 1,460.8 |
| 1,438.1 |
| 1,406.5 |
| 1,379.8 |
| 1,402.7 |
| 1,402.7 |
| 1,390.9 |
| 1,393.5 |
| 1,353.5 |
| 1,310.2 |
| 1,302.8 |
| 1,251.7 |
| 1,113.6 |
| 1,056.0 |
| 1,006.5 |
| 964.8 |
| 951.2 |
| 910.5 |
| 897.9 |
| 900.4 |
| 872.3 |
| 863.0 |
| 465.0 |
| 456.5 |
| 434.9 |
| 402.2 |
| 373.9 |
| 392.3 |
| 391.1 |
| 375.1 |
| 369.3 |
| 327.0 |
| 291.8 |
| 328.8 |
| 275.9 |
| 133.8 |
| 74.9 |
| 23.4 |
| (24.3) |
| (40.7) |
| (83.4) |
| (106.0) |
| (98.3) |
| (106.2) |
| (120.0) |