| (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 | 73.2 | 77.6 | 102.5 | 70.3 | 118.3 | 77.5 | 80.3 | 87.6 | 117.1 | 111.9 | 102.6 | 130.9 | 70.1 | 68.7 | 72.0 | |||||||||||||||||||||||||
| (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 | 77.6 | 77.5 | 111.9 | 68.7 | 83.3 | 125.2 | 144.4 | 73.0 | 84.2 | 192.2 | 93.4 | 103.0 | 238.7 | 89.1 | 50.4 | 49.2 | 151.8 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | 0.0 | 375.9 | 0.0 | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.3 | 0.3 | ||
| Cash And Short Term Investments | 77.6 | 77.5 | 111.9 | 68.7 | 459.2 | 125.2 | 144.4 | 73.0 | 84.2 | 192.2 | 93.4 | 103.0 | 238.7 | 89.1 | 50.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 422.1 | 395.5 | 432.3 | 453.7 | 391.8 | 336.4 | 335.8 | 314.9 | 335.3 | 306.9 | 288.0 | 302.8 | 309.8 | 297.1 | 278.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 502.3 | 505.4 | 456.2 | 631.4 | 498.5 | 401.0 | 365.9 | 396.3 | 383.1 | 311.5 | 351.6 | 348.4 | 307.5 | 322.7 | 306.8 | 273.2 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,853.4 | 1,756.0 | 1,646.0 | 1,596.4 | 1,589.2 | 1,543.5 | 1,465.9 | 1,426.1 | 1,475.0 | 1,265.0 | 1,129.0 | 1,016.9 | 985.2 | 1,071.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 238.4 | 225.9 | 231.1 | 273.3 | 246.1 | 189.9 | 178.8 | 151.6 | 159.4 | 141.9 | 128.7 | 137.7 | 134.1 | 119.3 | 103.2 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 883.4 | 971.3 | 643.6 | 1,003.7 | 789.9 | 598.8 | 642.9 | 765.8 | 597.1 | 502.5 | 494.6 | 363.5 | 349.5 | 424.4 | 232.6 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 883.4 | 971.3 | 643.6 | 1,003.7 | 1,139.3 | 598.8 | 642.9 | 765.8 | 597.1 | 502.5 | 494.6 | 363.5 | 349.5 | 428.8 | 243.6 | 221.9 | |||
| 79.5 |
| 84.6 |
| 83.3 |
| 59.6 |
| 153.9 |
| 522.4 |
| 125.2 |
| 117.7 |
| 102.1 |
| 178.7 |
| 144.4 |
| 80.0 |
| 73.2 |
| 78.2 |
| 73.0 |
| 147.9 |
| 109.8 |
| 72.8 |
| 84.2 |
| 105.0 |
| 278.0 |
| 251.2 |
| 192.2 |
| 187.9 |
| 158.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 375.9 | 378.9 | 376.3 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 73.2 | 77.6 | 102.5 | 70.3 | 118.3 | 77.5 | 80.3 | 87.6 | 117.1 | 111.9 | 102.6 | 130.9 | 70.1 | 68.7 | 72.0 | 79.5 | 84.6 | 459.2 | 438.5 | 530.2 | 522.4 | 125.2 | 117.7 | 102.1 | 178.7 | 144.4 | 80.0 | 73.2 | 78.2 | 73.0 | 147.9 | 109.8 | 72.8 | 84.2 | 105.0 | 278.0 | 251.2 | 192.2 | 187.9 | 158.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 438.4 | 422.1 | 438.8 | 453.7 | 463.3 | 395.5 | 487.6 | 495.5 | 464.7 | 432.3 | 427.8 | 436.3 | 457.2 | 453.7 | 476.1 | 515.0 | 464.5 | 391.8 | 414.8 | 399.4 | 373.7 | 336.4 | 328.7 | 297.9 | 347.2 | 335.8 | 340.8 | 349.2 | 351.4 | 314.9 | 347.9 | 372.2 | 378.4 | 335.3 | 325.2 | 332.4 | 331.6 | 306.9 | 302.9 | 303.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 495.0 | 502.3 | 512.2 | 494.8 | 489.8 | 505.4 | 534.5 | 492.6 | 493.6 | 456.2 | 503.4 | 537.4 | 566.1 | 631.4 | 592.2 | 530.2 | 524.1 | 498.5 | 479.0 | 458.0 | 414.7 | 401.0 | 370.1 | 354.8 | 371.0 | 365.9 | 370.9 | 376.5 | 395.7 | 396.3 | 389.0 | 379.6 | 402.8 | 383.1 | 383.7 | 356.2 | 330.5 | 311.5 | 328.5 | 303.5 |
| Prepaid Expenses | 58.2 | 57.8 | 47.7 | 49.0 | 52.4 | 51.2 | 35.3 | 39.5 | 44.0 | 39.1 | 31.9 | 35.6 | 38.1 | 38.3 | 33.8 | 36.3 | 41.2 | 38.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,064.8 | 1,059.7 | 1,101.1 | 1,067.8 | 1,123.8 | 1,029.6 | 1,137.6 | 1,115.2 | 1,119.3 | 1,039.6 | 1,065.6 | 1,140.1 | 1,131.6 | 1,192.1 | 1,174.1 | 1,161.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,417.7 | 1,450.1 | 1,502.6 | 1,475.0 | 1,444.9 | 1,352.5 | 1,313.7 | 1,265.0 | 1,232.3 | 1,192.3 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 780.6 | 775.5 | 739.7 | 739.2 | 734.6 | 735.4 | 755.4 | 759.4 | 761.7 | 654.7 | 650.0 | 655.9 | 658.1 | 660.0 | 653.2 | 663.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 80.5 | 78.3 | 78.9 | 76.2 | 75.2 | 71.3 | 73.1 | 73.9 | 76.2 | 70.8 | 64.3 | 62.4 | 60.4 | 62.4 | 64.2 | 66.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 51.9 | 51.8 | 55.8 | 54.6 | 52.2 | 52.5 | 53.0 | 52.8 | 53.4 | 48.2 | 62.9 | 63.6 | 64.3 | 63.6 | 64.3 | 64.0 | 53.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,504.3 | 3,492.5 | 3,234.2 | 3,194.5 | 3,232.9 | 3,129.5 | 3,166.3 | 3,150.1 | 3,157.5 | 2,308.9 | 2,290.4 | 2,366.1 | 2,350.8 | 2,406.8 | 2,336.8 | 2,330.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 258.7 | 238.4 | 265.8 | 260.5 | 249.8 | 225.9 | 259.4 | 270.8 | 260.5 | 231.1 | 215.1 | 223.0 | 212.3 | 273.3 | 285.5 | 320.9 | 290.8 | 246.1 | 250.7 | 259.2 | 218.2 | 189.9 | 187.6 | 127.4 | 178.5 | 178.8 | 154.7 | 165.0 | 135.5 | 151.6 | 152.6 | 143.9 | 162.7 | 159.4 | 158.7 | 157.5 | 153.5 | 141.9 | 128.0 | 135.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 349.4 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | 6.5 | - | 0.3 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 16.1 | 16.2 | 16.9 | 17.2 | 16.3 | 15.3 | 15.7 | 14.9 | 15.5 | 15.1 | 14.0 | 14.5 | 14.9 | 15.6 | 15.7 | 16.0 | ||||||||||||||||||||||||
| Accrued Expenses | 94.8 | 109.8 | 83.2 | 77.6 | 70.5 | 89.3 | 82.4 | 85.1 | 72.7 | 76.5 | 72.3 | 72.9 | 72.3 | 89.5 | 85.5 | 76.2 | 73.4 | 85.1 | ||||||||||||||||||||||
| Other Current Liabilities | 4.5 | 13.9 | 4.5 | 6.7 | 5.8 | 6.2 | 6.0 | 12.2 | 5.4 | 16.1 | 5.9 | 11.2 | 5.8 | 11.6 | 9.1 | 7.3 | 7.1 | |||||||||||||||||||||||
| Total Current Liabilities | 417.3 | 419.3 | 410.5 | 402.1 | 396.3 | 374.5 | 402.0 | 419.5 | 390.8 | 364.2 | 332.2 | 349.0 | 358.5 | 423.9 | 426.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 939.6 | 883.4 | 783.1 | 841.8 | 990.6 | 971.3 | 1,085.0 | 1,172.7 | 1,279.5 | 643.6 | 779.4 | 916.2 | 958.0 | 1,003.7 | 1,008.5 | 911.3 | 841.1 | 789.9 | 991.9 | 990.6 | 990.2 | 598.8 | 608.7 | 690.3 | 740.5 | 642.9 | 640.0 | 678.8 | 782.0 | 765.8 | 813.1 | 754.4 | 619.2 | 597.1 | 606.9 | 623.2 | 596.7 | 502.5 | 526.4 | 516.2 |
| Operating Lease Liabilities Non-Current | 64.1 | 62.0 | 61.9 | 59.4 | 58.1 | 54.8 | 57.6 | 58.0 | 59.7 | 55.1 | 49.1 | 47.7 | 45.6 | 47.0 | 47.9 | 50.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 350.8 | 349.5 | 288.3 | 279.5 | 268.5 | 267.4 | 257.4 | 264.5 | 275.2 | 169.0 | 157.8 | 160.5 | 166.9 | 169.8 | 186.9 | 200.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,771.8 | 1,714.2 | 1,543.8 | 1,582.8 | 1,713.4 | 1,668.0 | 1,802.0 | 1,914.7 | 2,005.2 | 1,231.8 | 1,318.5 | 1,473.4 | 1,529.0 | 1,644.4 | 1,669.5 | 1,609.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,634.1 | 1,669.0 | 1,615.9 | 1,541.5 | 1,475.6 | 1,428.7 | 1,375.7 | 1,267.4 | 1,179.8 | 1,096.0 | 1,037.2 | 947.5 | 883.4 | 834.4 | 816.0 | 835.7 | 845.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 98.5 | 106.8 | 72.8 | 69.7 | 43.9 | 32.9 | (14.6) | (34.1) | (28.9) | (21.1) | (66.8) | (54.8) | (61.6) | (72.0) | (148.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,732.6 | 1,778.2 | 1,690.4 | 1,611.7 | 1,519.5 | 1,461.6 | 1,364.3 | 1,235.3 | 1,152.3 | 1,077.1 | 971.9 | 892.7 | 821.8 | 762.4 | 667.4 | 721.3 | ||||||||||||||||||||||||
| Total Equity | 1,732.6 | 1,778.2 | 1,690.4 | 1,611.7 | 1,519.5 | 1,461.6 | 1,364.3 | 1,235.3 | 1,152.3 | 1,077.1 | 971.9 | 892.7 | 821.8 | 762.4 | 667.4 | 721.3 | 760.1 | 762.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 939.6 | 883.4 | 783.1 | 841.8 | 990.6 | 971.3 | 1,085.0 | 1,172.7 | 1,279.5 | 643.6 | 779.4 | 916.2 | 958.0 | 1,003.7 | 1,008.5 | 911.3 | 841.1 | 1,139.3 | 991.9 | 990.6 | 990.2 | 598.8 | 608.7 | 690.3 | 740.5 | 642.9 | 640.0 | 678.8 | 782.0 | 765.8 | 813.1 | 754.4 | 619.2 | 597.1 | 606.9 | 623.2 | 596.7 | 502.5 | 526.4 | 516.2 |
| Net debt | 866.5 | 805.8 | 680.6 | 771.6 | 872.3 | 893.8 | 1,004.7 | 1,085.1 | 1,162.4 | 531.7 | 676.8 | 785.3 | 887.8 | 935.0 | 936.5 | 831.8 | 756.5 | 680.1 | ||||||||||||||||||||||
| Working Capital | 647.5 | 640.4 | 690.7 | 665.7 | 727.5 | 655.1 | 735.7 | 695.7 | 728.5 | 675.4 | 733.4 | 791.1 | 773.1 | 768.2 | 748.0 | 714.3 | 702.6 | 663.1 | ||||||||||||||||||||||
| Book Value | 1,732.6 | 1,778.2 | 1,690.4 | 1,611.7 | 1,519.5 | 1,461.6 | 1,364.3 | 1,235.3 | 1,152.3 | 1,077.1 | 971.9 | 892.7 | 821.8 | 762.4 | 667.4 | 721.3 | 760.1 | 762.1 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 21.8 |
| 71.9 |
| - |
| - |
| - |
| 49.5 |
| 152.1 |
| 21.8 |
| 71.9 |
| 257.7 |
| 214.9 |
| - |
| - |
| 192.9 |
| - |
| - |
| Prepaid Expenses | 57.8 | 51.2 | 39.1 | 38.3 | 38.6 | 35.5 | 33.2 | 29.2 | 31.1 | 26.3 | 35.4 | 35.1 | 33.0 | 18.2 | 37.0 | 15.4 | 39.0 | - | - |
| Other Current Assets | 21.6 | 21.2 | 12.8 | 13.6 | 15.1 | 15.5 | 8.3 | 4.8 | 5.2 | 4.9 | 5.5 | 5.9 | 6.2 | 5.7 | 2.6 | 2.1 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,059.7 | 1,029.6 | 1,039.6 | 1,192.1 | 1,388.2 | 898.1 | 879.4 | 813.4 | 833.7 | 836.9 | 768.4 | 797.2 | 897.3 | 735.5 | 679.7 | 602.8 | 603.1 | - | - |
| 1,034.5 |
| 988.2 |
| 934.4 |
| - |
| - |
| Accumulated Depreciation | 1,077.9 | 1,020.7 | 991.3 | 936.4 | 912.4 | 878.3 | 830.5 | 782.0 | 822.7 | 761.2 | 726.5 | 709.0 | 700.2 | 712.6 | 681.5 | 654.2 | 632.0 | - | - |
| Property,Plant & Equipment Net | 775.5 | 735.4 | 654.7 | 660.0 | 676.8 | 665.1 | 635.4 | 644.1 | 652.3 | 503.7 | 402.4 | 307.9 | 285.0 | 358.4 | 353.0 | 334.0 | 302.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 78.3 | 71.3 | 70.8 | 62.4 | 68.4 | 61.3 | 60.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 6.3 | 5.1 | - | 19.8 | 35.1 | 48.7 | 23.0 | 55.1 | 35.8 | 22.0 | 34.7 | - | - |
| Other Non-Current Assets | 51.8 | 52.5 | 48.2 | 63.6 | 54.7 | 42.3 | 44.1 | 9.9 | 11.0 | 10.5 | 39.3 | 45.4 | 43.6 | 72.0 | 73.6 | 48.9 | 37.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,492.5 | 3,129.5 | 2,308.9 | 2,406.8 | 2,558.4 | 1,933.9 | 1,885.1 | 1,697.3 | 1,712.2 | 1,416.4 | 1,286.2 | 1,231.9 | 1,327.3 | 1,264.2 | 1,191.7 | 1,062.7 | 1,025.2 | - | - |
| 109.3 |
| 88.2 |
| - |
| - |
| Short Term Debt | - | - | - | 0.0 | 349.4 | 0.0 | - | - | - | - | - | - | - | 4.4 | 11.0 | 4.4 | 33.9 | - | - |
| Deferred Revenue Current | 18.4 | 0.1 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 16.2 | 15.3 | 15.1 | 15.6 | 15.7 | 13.4 | 14.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 109.8 | 89.3 | 76.5 | 89.5 | 85.1 | 78.4 | 77.4 | 91.2 | 108.0 | 104.1 | 99.5 | 86.5 | 78.0 | 79.1 | 78.5 | 71.6 | 63.8 | - | - |
| Other Current Liabilities | 13.9 | 6.2 | 16.1 | 11.6 | 7.7 | 11.7 | 8.9 | 4.1 | 14.0 | 13.6 | 5.1 | 13.3 | 11.1 | 8.3 | - | - | - | - | - |
| Total Current Liabilities | 419.3 | 374.5 | 364.2 | 423.9 | 725.1 | 312.5 | 308.9 | 271.3 | 316.8 | 294.6 | 263.7 | 259.7 | 247.6 | 216.7 | 216.0 | 206.4 | 198.1 | - | - |
| 217.5 |
| 216.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 62.0 | 54.8 | 55.1 | 47.0 | 52.6 | 48.3 | 46.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 243.8 | 162.9 | 58.7 | 62.0 | 89.4 | 60.0 | 57.2 | 43.1 | 31.0 | 9.2 | 9.7 | 7.6 | 6.5 | 6.7 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 349.5 | 267.4 | 169.0 | 169.8 | 228.8 | 214.4 | 203.4 | 165.1 | 190.8 | 131.3 | 144.1 | 187.7 | 157.7 | 221.0 | 193.4 | 147.2 | 152.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,714.2 | 1,668.0 | 1,231.8 | 1,644.4 | 1,796.3 | 1,174.1 | 1,202.0 | 1,207.4 | 1,110.5 | 933.2 | 898.7 | 810.9 | 754.8 | 862.0 | 642.1 | 571.1 | 567.0 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,669.0 | 1,428.7 | 1,096.0 | 834.4 | 844.4 | 932.3 | 843.9 | 671.2 | 747.6 | 664.2 | 532.1 | 560.2 | 632.5 | 512.2 | 648.3 | 565.5 | 532.7 | - | - |
| Accumulated Other Comprehensive Income | 106.8 | 32.9 | (21.1) | (72.0) | (82.2) | (173.2) | (162.7) | (181.3) | (146.0) | (182.5) | (144.5) | (139.2) | (60.1) | (110.7) | (98.7) | (73.8) | (74.8) | (95.8) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,778.2 | 1,461.6 | 1,077.1 | 762.4 | 762.1 | 759.8 | 683.1 | 489.9 | 601.6 | 483.3 | 387.6 | 421.0 | 572.4 | 402.2 | 549.6 | 491.6 | 458.2 | 291.1 | 317.0 |
| Total Equity | 1,778.2 | 1,461.6 | 1,077.1 | 762.4 | 762.1 | 759.8 | 683.1 | 489.9 | 601.6 | 483.3 | 387.6 | 421.0 | 572.4 | 402.2 | 549.6 | 491.6 | 458.2 | 291.1 | 317.0 |
| 250.1 |
| - |
| - |
| Net debt | 805.8 | 893.8 | 531.7 | 935.0 | 680.1 | 473.7 | 498.5 | 692.8 | 512.9 | 310.4 | 401.2 | 260.5 | 110.8 | 339.7 | 193.2 | 172.4 | 98.0 | - | - |
| Working Capital | 640.4 | 655.1 | 675.4 | 768.2 | 663.1 | 585.6 | 570.5 | 542.1 | 516.9 | 542.3 | 504.7 | 537.5 | 649.7 | 518.8 | 463.7 | 396.4 | 405.1 | - | - |
| Book Value | 1,778.2 | 1,461.6 | 1,077.1 | 762.4 | 762.1 | 759.8 | 683.1 | 489.9 | 601.6 | 483.3 | 387.6 | 421.0 | 572.4 | 402.2 | 549.6 | 491.6 | 458.2 | 291.1 | 317.0 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 34.5 |
| 36.0 |
| 41.7 |
| 35.5 |
| 37.9 |
| 35.3 |
| 34.1 |
| 33.2 |
| 35.3 |
| 30.5 |
| 30.8 |
| 29.2 |
| 30.3 |
| 31.3 |
| 32.4 |
| 31.1 |
| 33.9 |
| 28.8 |
| 28.6 |
| 26.3 |
| 29.8 |
| 31.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,114.3 |
| 1,388.2 |
| 1,366.9 |
| 1,423.5 |
| 1,352.5 |
| 898.1 |
| 854.4 |
| 790.0 |
| 930.9 |
| 879.4 |
| 826.9 |
| 829.4 |
| 856.1 |
| 813.4 |
| 915.2 |
| 892.8 |
| 886.5 |
| 833.7 |
| 847.8 |
| 995.3 |
| 941.9 |
| 836.9 |
| 849.1 |
| 796.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 770.9 |
| 800.7 |
| 840.1 |
| 822.7 |
| 808.2 |
| 791.3 |
| 774.5 |
| 761.2 |
| 757.6 |
| 746.7 |
| 671.3 |
| 676.8 |
| 677.5 |
| 680.3 |
| 672.0 |
| 665.1 |
| 648.7 |
| 639.3 |
| 633.9 |
| 635.4 |
| 624.0 |
| 629.7 |
| 633.0 |
| 644.1 |
| 646.8 |
| 649.4 |
| 662.5 |
| 652.3 |
| 636.6 |
| 561.1 |
| 539.2 |
| 503.7 |
| 474.7 |
| 445.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.3 |
| 68.4 |
| 67.6 |
| 65.0 |
| 65.3 |
| 61.3 |
| 58.4 |
| 55.9 |
| 57.4 |
| 60.5 |
| 58.4 |
| 55.7 |
| 57.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.7 |
| 57.4 |
| 40.3 |
| 41.3 |
| 42.3 |
| 42.8 |
| 43.5 |
| 44.1 |
| 44.1 |
| 23.2 |
| 18.3 |
| 19.0 |
| 9.9 |
| 10.2 |
| 10.5 |
| 10.8 |
| 11.0 |
| 11.4 |
| 9.8 |
| 10.3 |
| 10.5 |
| 9.5 |
| 39.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,281.6 |
| 2,558.4 |
| 2,437.2 |
| 2,478.7 |
| 2,399.4 |
| 1,933.9 |
| 1,880.1 |
| 1,799.1 |
| 1,933.7 |
| 1,885.1 |
| 1,771.0 |
| 1,767.0 |
| 1,798.2 |
| 1,697.3 |
| 1,839.9 |
| 1,773.8 |
| 1,779.5 |
| 1,712.2 |
| 1,705.2 |
| 1,636.8 |
| 1,557.8 |
| 1,416.4 |
| 1,403.4 |
| 1,358.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.2 |
| 15.7 |
| 15.2 |
| 14.5 |
| 14.3 |
| 13.4 |
| 13.3 |
| 12.6 |
| 13.1 |
| 14.0 |
| 13.8 |
| 13.5 |
| 13.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.7 |
| 69.2 |
| 73.3 |
| 78.4 |
| 74.8 |
| 62.0 |
| 89.8 |
| 77.4 |
| 75.9 |
| 70.0 |
| 78.2 |
| 91.2 |
| 94.2 |
| 94.6 |
| 91.5 |
| 108.0 |
| 105.5 |
| 88.7 |
| 93.7 |
| 104.1 |
| 93.6 |
| 80.3 |
| 7.7 |
| 13.0 |
| 5.4 |
| 5.5 |
| 11.7 |
| 9.5 |
| 9.9 |
| 5.1 |
| 8.9 |
| 4.3 |
| 5.6 |
| 4.5 |
| 4.1 |
| 3.3 |
| 11.2 |
| 12.7 |
| 14.0 |
| 7.8 |
| 12.1 |
| 9.9 |
| 13.6 |
| 11.7 |
| 7.0 |
| 446.6 |
| 411.7 |
| 725.1 |
| 391.4 |
| 372.1 |
| 335.9 |
| 312.5 |
| 308.9 |
| 234.0 |
| 312.9 |
| 308.9 |
| 280.5 |
| 283.5 |
| 260.0 |
| 271.3 |
| 279.2 |
| 280.0 |
| 303.0 |
| 316.8 |
| 309.4 |
| 290.5 |
| 292.6 |
| 294.6 |
| 268.1 |
| 258.0 |
| 53.1 |
| 52.6 |
| 52.3 |
| 50.5 |
| 50.9 |
| 48.3 |
| 45.0 |
| 42.9 |
| 43.6 |
| 46.8 |
| 44.4 |
| 42.2 |
| 43.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 215.6 |
| 228.8 |
| 228.8 |
| 216.3 |
| 212.1 |
| 214.4 |
| 194.0 |
| 196.6 |
| 197.4 |
| 203.4 |
| 176.8 |
| 173.4 |
| 174.1 |
| 165.1 |
| 178.1 |
| 181.5 |
| 196.8 |
| 190.8 |
| 155.6 |
| 134.6 |
| 132.8 |
| 131.3 |
| 126.9 |
| 146.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,521.5 |
| 1,796.3 |
| 1,664.4 |
| 1,629.5 |
| 1,589.0 |
| 1,174.1 |
| 1,156.6 |
| 1,163.9 |
| 1,294.4 |
| 1,202.0 |
| 1,141.7 |
| 1,177.8 |
| 1,260.0 |
| 1,207.4 |
| 1,275.9 |
| 1,221.3 |
| 1,124.7 |
| 1,110.5 |
| 1,076.7 |
| 1,053.1 |
| 1,026.8 |
| 933.2 |
| 926.4 |
| 926.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 844.4 |
| 945.1 |
| 1,012.4 |
| 981.2 |
| 932.3 |
| 886.1 |
| 811.7 |
| 815.6 |
| 843.9 |
| 815.0 |
| 768.5 |
| 713.9 |
| 671.2 |
| 712.5 |
| 697.4 |
| 787.4 |
| 747.6 |
| 788.4 |
| 749.3 |
| 707.4 |
| 664.2 |
| 637.4 |
| 584.9 |
| (114.4) |
| (85.3) |
| (82.2) |
| (172.4) |
| (164.9) |
| (172.1) |
| (173.2) |
| (162.9) |
| (176.7) |
| (176.3) |
| (162.7) |
| (187.6) |
| (180.3) |
| (176.1) |
| (181.3) |
| (148.5) |
| (144.9) |
| (132.7) |
| (146.0) |
| (163.9) |
| (168.6) |
| (178.6) |
| (182.5) |
| (162.6) |
| (153.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 760.1 |
| 762.1 |
| 772.8 |
| 849.2 |
| 810.4 |
| 759.8 |
| 723.5 |
| 635.3 |
| 639.2 |
| 683.1 |
| 629.3 |
| 589.2 |
| 538.2 |
| 489.9 |
| 564.1 |
| 552.5 |
| 654.8 |
| 601.6 |
| 628.5 |
| 583.7 |
| 531.0 |
| 483.3 |
| 477.0 |
| 432.2 |
| 772.8 |
| 849.2 |
| 810.4 |
| 759.8 |
| 723.5 |
| 635.3 |
| 639.2 |
| 683.1 |
| 629.3 |
| 589.2 |
| 538.2 |
| 489.9 |
| 564.1 |
| 552.5 |
| 654.8 |
| 601.6 |
| 628.5 |
| 583.7 |
| 531.0 |
| 483.3 |
| 477.0 |
| 432.2 |
| 553.4 |
| 460.4 |
| 467.8 |
| 473.7 |
| 491.0 |
| 588.2 |
| 561.8 |
| 498.5 |
| 560.0 |
| 605.6 |
| 703.8 |
| 692.8 |
| 665.2 |
| 644.6 |
| 546.4 |
| 512.9 |
| 501.9 |
| 345.2 |
| 345.4 |
| 310.4 |
| 338.5 |
| 358.1 |
| 975.5 |
| 1,051.3 |
| 1,016.6 |
| 585.6 |
| 545.5 |
| 556.0 |
| 618.0 |
| 570.5 |
| 546.5 |
| 546.0 |
| 596.2 |
| 542.1 |
| 635.9 |
| 612.8 |
| 583.5 |
| 516.9 |
| 538.3 |
| 704.8 |
| 649.3 |
| 542.3 |
| 581.1 |
| 538.6 |
| 772.8 |
| 849.2 |
| 810.4 |
| 759.8 |
| 723.5 |
| 635.3 |
| 639.2 |
| 683.1 |
| 629.3 |
| 589.2 |
| 538.2 |
| 489.9 |
| 564.1 |
| 552.5 |
| 654.8 |
| 601.6 |
| 628.5 |
| 583.7 |
| 531.0 |
| 483.3 |
| 477.0 |
| 432.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |