| (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 | 149.2 | 108.0 | 123.0 | 70.6 | 401.0 | 514.2 | 71.5 | 77.3 | 63.8 | 86.6 | 140.0 | 106.6 | 47.1 | 240.2 | 63.5 | 59.5 | 54.4 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 149.2 | 108.0 | 123.0 | 70.6 | 401.0 | 514.2 | 71.5 | 77.3 | 63.8 | 86.6 | 140.0 | 106.6 | 47.1 | 240.2 | 63.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 31.8 | 33.6 | 33.4 | 34.1 | 32.6 | 35.6 | 43.1 | 48.4 | 47.0 | 46.9 | 48.6 | 51.8 | 57.0 | 59.5 | 62.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 987.6 | 1,036.6 | 975.2 | 936.4 | 871.3 | 814.5 | 952.9 | 944.3 | 930.9 | 907.3 | 885.2 | 828.4 | 808.3 | 735.4 | 665.2 | 604.4 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,221.9 | 1,151.7 | 1,078.0 | 1,118.7 | 1,074.8 | 1,009.7 | 978.9 | 919.4 | 859.8 | 787.4 | 699.3 | 651.3 | 604.8 | 554.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 224.5 | 269.4 | 258.9 | 275.7 | 291.6 | 236.3 | 278.7 | 303.2 | 307.8 | 271.4 | 275.9 | 259.5 | 273.5 | 262.2 | 262.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 875.0 | 994.0 | 1,078.0 | 1,087.5 | 1,393.0 | 1,813.2 | 1,609.3 | 1,794.5 | 1,891.5 | 1,800.0 | 1,800.0 | 1,800.1 | 1,685.7 | 1,611.7 | 1,406.6 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.3 | 1.4 | 1.5 | 1.5 | 1.6 | 1.8 | 1.8 | 1.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 875.0 | 994.0 | 1,078.0 | 1,087.5 | 1,393.0 | 1,813.2 | 1,609.3 | 1,794.5 | 1,891.5 | 1,800.0 | 1,800.0 | 1,800.1 | 1,685.7 | 1,611.7 | 1,406.6 | - | |||
| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 157.4 | 157.2 | 149.2 | 112.8 | 92.2 | 105.5 | 108.0 | 97.4 | 97.2 | 121.0 | 123.0 | 74.3 | 61.6 | 99.1 | 70.6 | |||||||||||||||||||||||||
| 99.8 |
| 38.3 |
| - |
| - |
| - |
| 59.5 |
| 54.4 |
| 99.8 |
| 38.3 |
| 55.0 |
| 43.6 |
| - |
| - |
| 559.7 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | 26.7 | 29.4 | 26.4 | 23.5 | 18.5 | - | - |
| Other Current Assets | 48.2 | 68.5 | 53.9 | 53.2 | 44.7 | 48.0 | 34.6 | 43.0 | 55.2 | 54.9 | 37.0 | 39.0 | 31.7 | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,301.5 | 1,305.3 | 1,228.0 | 1,132.4 | 1,383.6 | 1,433.1 | 1,163.6 | 1,155.1 | 1,142.1 | 1,172.8 | 1,187.1 | 1,104.1 | 1,015.8 | 1,163.9 | 879.1 | 794.8 | 715.9 | - | - |
| 500.2 |
| 459.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 937.6 | 881.8 | 780.2 | 820.8 | 767.4 | 694.7 | 659.3 | 611.0 | 546.1 | 467.9 | 428.5 | 413.2 | 375.2 | 352.2 | 317.7 | 291.2 | 265.3 | - | - |
| Property,Plant & Equipment Net | 284.3 | 269.9 | 297.8 | 297.9 | 307.4 | 315.0 | 319.6 | 308.4 | 313.7 | 319.6 | 270.8 | 238.1 | 229.5 | 202.7 | 182.5 | 168.1 | 151.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 540.7 | 538.3 | 533.1 | 526.1 | 541.2 | 540.0 | 530.8 | 535.9 | 537.8 | 532.7 | 524.4 | 536.3 | 538.3 | 532.3 | 505.9 | 478.2 | 494.1 | - | - |
| Intangible Assets | 53.0 | 60.0 | 55.2 | 50.3 | 55.5 | 58.3 | 62.1 | 72.7 | 80.3 | 93.0 | 98.8 | 114.7 | 130.1 | 128.4 | 129.7 | 109.4 | 78.7 | - | - |
| Operating Lease Right Of Use Assets | 646.7 | 582.6 | 570.7 | 532.2 | 537.7 | 525.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 45.0 | 36.9 | 40.6 | 38.0 | 21.8 | 23.1 | 22.4 | 25.4 | 25.1 | 14.0 | 13.2 | 11.0 | 36.4 | 38.5 | 31.4 | 38.9 | 50.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,871.1 | 2,792.9 | 2,725.3 | 2,576.9 | 2,847.1 | 2,895.1 | 2,098.4 | 2,097.4 | 2,099.0 | 2,095.0 | 2,094.4 | 2,004.3 | 1,924.5 | 2,065.8 | 1,728.6 | 1,589.4 | 1,490.7 | - | - |
| 224.9 |
| 193.6 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 10.0 | 11.5 | 14.0 | 13.5 | 16.7 | 13.9 | 12.9 | 5.3 | 20.6 | 35.6 | 22.7 | 21.5 | 20.9 | 19.0 | 17.0 | 13.1 | - | - | - |
| Operating Lease Liabilities Current | 158.6 | 136.1 | 150.5 | 157.7 | 156.2 | 153.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 184.6 | 163.0 | 163.4 | 161.1 | 206.2 | 170.7 | 169.1 | 180.3 | 166.5 | 214.6 | 208.7 | 198.8 | 184.8 | 200.3 | 185.5 | 167.5 | 154.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 576.0 | 592.7 | 579.3 | 667.9 | 664.9 | 563.4 | 456.1 | 491.2 | 572.6 | 488.7 | 491.7 | 463.5 | 542.7 | 477.4 | 460.0 | 407.7 | 374.2 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 538.4 | 479.6 | 455.1 | 424.8 | 404.1 | 394.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 79.5 | 91.8 | 93.2 | 85.1 | 85.8 | 92.1 | 80.4 | 76.0 | 98.0 | 114.7 | 85.9 | 75.0 | 73.9 | 63.9 | 51.3 | 41.8 | 33.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 21.0 | 22.1 | 23.1 | 22.4 | 29.1 | 33.0 | 27.8 | 30.0 | 20.1 | 21.6 | 27.7 | 27.8 | 24.3 | 24.2 | 26.2 | 40.7 | 43.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,076.9 | 2,164.4 | 2,216.5 | 2,283.2 | 2,566.4 | 2,879.7 | 2,158.8 | 2,366.0 | 2,462.6 | 2,408.2 | 2,392.2 | 2,351.4 | 2,253.6 | 2,180.9 | 1,947.6 | 2,049.7 | 2,104.4 | - | - |
| 1.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 898.1 | 740.7 | 624.8 | 440.2 | 357.0 | 117.1 | 55.8 | (179.8) | (283.1) | (177.6) | (218.7) | (320.1) | (385.1) | (646.2) | (879.3) | (1,093.0) | (1,236.9) | - | - |
| Accumulated Other Comprehensive Income | (104.8) | (113.2) | (122.8) | (151.8) | (94.6) | (104.7) | (117.3) | (90.0) | (81.8) | (100.1) | (77.7) | (28.5) | (9.8) | (10.7) | (22.7) | (20.3) | (15.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 3.0 | - | 1.2 | - | 0.1 | 0.1 | 0.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 794.2 | 628.5 | 508.7 | 293.6 | 280.7 | 15.4 | (60.3) | (268.6) | (363.6) | (276.2) | (297.8) | (347.1) | (303.5) | (115.1) | (219.0) | (461.3) | (615.5) | (703.0) | (767.7) |
| Total Equity | 794.2 | 628.5 | 508.7 | 293.6 | 280.7 | 15.4 | (60.3) | (268.6) | (363.6) | (276.2) | (297.8) | (347.1) | (303.5) | (115.1) | (219.0) | (461.3) | (615.5) | (703.0) | (767.7) |
| - |
| - |
| - |
| Net debt | 725.8 | 886.0 | 955.0 | 1,016.9 | 992.0 | 1,299.0 | 1,537.8 | 1,717.2 | 1,827.7 | 1,713.4 | 1,660.0 | 1,693.5 | 1,638.6 | 1,371.5 | 1,343.1 | - | - | - | - |
| Working Capital | 725.5 | 712.6 | 648.7 | 464.5 | 718.7 | 869.7 | 707.5 | 663.9 | 569.5 | 684.2 | 695.4 | 640.6 | 473.2 | 686.5 | 419.1 | 387.1 | 341.7 | - | - |
| Book Value | 794.2 | 628.5 | 508.7 | 293.6 | 280.7 | 15.4 | (60.3) | (268.6) | (363.6) | (276.2) | (297.8) | (347.1) | (303.5) | (115.1) | (219.0) | (461.3) | (615.5) | (703.0) | (767.7) |
| Tangible Book Value | 200.5 | 30.3 | (79.5) | (282.7) | (316.0) | (582.9) | (653.2) | (877.2) | (981.7) | (901.8) | (921.0) | (998.1) | (971.9) | (775.9) | (854.5) | (1,048.9) | (1,188.3) | - | - |
| 101.3 |
| 227.4 |
| 298.1 |
| 401.0 |
| 270.3 |
| 408.3 |
| 537.6 |
| 514.2 |
| 838.8 |
| 364.4 |
| 67.3 |
| 71.5 |
| 57.9 |
| 89.8 |
| 102.8 |
| 77.3 |
| 76.9 |
| 68.1 |
| 79.3 |
| 63.8 |
| 54.1 |
| 49.1 |
| 94.4 |
| 86.6 |
| 91.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 157.4 | 157.2 | 149.2 | 112.8 | 92.2 | 105.5 | 108.0 | 97.4 | 97.2 | 121.0 | 123.0 | 74.3 | 61.6 | 99.1 | 70.6 | 101.3 | 227.4 | 298.1 | 401.0 | 270.3 | 408.3 | 537.6 | 514.2 | 838.8 | 364.4 | 67.3 | 71.5 | 57.9 | 89.8 | 102.8 | 77.3 | 76.9 | 68.1 | 79.3 | 63.8 | 54.1 | 49.1 | 94.4 | 86.6 | 91.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 26.2 | 26.8 | 31.8 | 29.7 | 27.3 | 26.6 | 33.6 | 32.8 | 34.7 | 32.2 | 33.4 | 32.9 | 30.5 | 32.7 | 34.1 | 31.5 | 28.6 | 29.6 | 32.6 | 44.7 | 39.3 | 40.0 | 35.6 | 42.8 | 42.8 | 41.1 | 43.1 | 44.7 | 42.0 | 43.6 | 48.4 | 48.7 | 49.0 | 49.6 | 47.0 | 47.0 | 44.8 | 43.8 | 46.9 | 48.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 986.8 | 978.8 | 987.6 | 1,005.4 | 1,006.6 | 1,006.0 | 1,036.6 | 1,022.4 | 1,039.8 | 1,007.6 | 975.2 | 996.4 | 1,023.7 | 986.9 | 936.4 | 1,014.6 | 962.6 | 1,005.8 | 871.3 | 935.4 | 949.7 | 896.0 | 814.5 | 815.6 | 946.2 | 991.8 | 952.9 | 967.7 | 953.0 | 982.5 | 944.3 | 951.0 | 935.0 | 941.1 | 930.9 | 947.6 | 917.3 | 907.8 | 907.3 | 909.3 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 46.9 | 45.4 | 48.2 | 47.5 | 45.3 | 50.6 | 68.5 | 51.4 | 55.8 | 55.7 | 53.9 | 50.9 | 48.1 | 57.8 | 53.2 | 59.8 | 51.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,292.8 | 1,285.7 | 1,301.5 | 1,261.6 | 1,239.1 | 1,246.7 | 1,305.3 | 1,262.6 | 1,280.3 | 1,262.9 | 1,228.0 | 1,199.4 | 1,209.0 | 1,219.2 | 1,132.4 | 1,243.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 963.1 | 955.5 | 937.6 | 923.1 | 892.4 | 866.5 | 881.8 | 855.1 | 833.6 | 811.7 | 780.2 | 864.4 | 841.8 | 849.2 | 820.8 | 808.3 | 800.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 285.3 | 280.4 | 284.3 | 256.5 | 256.0 | 261.6 | 269.9 | 267.8 | 273.2 | 284.9 | 297.8 | 281.2 | 283.4 | 288.7 | 297.9 | 289.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 539.1 | 541.5 | 540.7 | 541.0 | 534.2 | 531.4 | 538.3 | 534.0 | 534.5 | 536.7 | 533.1 | 535.3 | 534.2 | 532.5 | 526.1 | 533.1 | 539.7 | 540.3 | ||||||||||||||||||||||
| Intangible Assets | 51.4 | 52.4 | 53.0 | 56.2 | 55.8 | 57.7 | 60.0 | 53.3 | 54.1 | 55.2 | 55.2 | 49.9 | 50.5 | 51.0 | 50.3 | 50.4 | 53.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 635.4 | 642.3 | 646.7 | 590.0 | 582.8 | 577.0 | 582.6 | 560.6 | 562.8 | 551.6 | 570.7 | 569.1 | 562.3 | 542.8 | 532.2 | 549.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 49.4 | 48.5 | 45.0 | 38.9 | 38.0 | 36.2 | 36.9 | 43.0 | 41.7 | 40.1 | 40.6 | 40.5 | 35.7 | 34.3 | 38.0 | 19.9 | 20.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,853.3 | 2,850.8 | 2,871.1 | 2,744.1 | 2,705.9 | 2,710.8 | 2,792.9 | 2,721.2 | 2,746.5 | 2,731.4 | 2,725.3 | 2,675.4 | 2,675.1 | 2,668.5 | 2,576.9 | 2,685.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 222.6 | 208.5 | 224.5 | 193.0 | 217.5 | 220.7 | 269.4 | 234.6 | 289.6 | 267.5 | 258.9 | 244.0 | 265.1 | 296.2 | 275.7 | 279.4 | 240.6 | 346.3 | 291.6 | 268.9 | 310.2 | 285.6 | 236.3 | 239.9 | 221.8 | 272.1 | 278.7 | 272.6 | 252.5 | 307.5 | 303.2 | 310.5 | 290.0 | 306.3 | 307.8 | 291.9 | 272.3 | 279.6 | 271.4 | 280.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 9.5 | 11.0 | 10.0 | 10.7 | 11.4 | 12.7 | 11.5 | 12.1 | 12.7 | 15.6 | 14.0 | 14.2 | 14.4 | 15.3 | 13.5 | 13.8 | 16.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 157.1 | 157.1 | 158.6 | 155.6 | 153.9 | 152.4 | 136.1 | 136.5 | 137.6 | 147.1 | 150.5 | 154.7 | 154.3 | 156.2 | 157.7 | 159.5 | ||||||||||||||||||||||||
| Accrued Expenses | 169.8 | 158.6 | 184.6 | 165.3 | 151.2 | 149.0 | 163.0 | 161.2 | 150.0 | 139.6 | 163.4 | 140.4 | 168.2 | 142.8 | 161.1 | 166.0 | 170.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 553.5 | 542.2 | 576.0 | 523.8 | 533.3 | 548.6 | 592.7 | 594.9 | 643.8 | 573.1 | 579.3 | 565.6 | 630.6 | 677.3 | 667.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 835.0 | 855.0 | 875.0 | 896.0 | 917.0 | 953.0 | 994.0 | 995.0 | 996.0 | 1,077.0 | 1,078.0 | 1,079.0 | 1,080.0 | 1,086.1 | 1,087.5 | 1,088.8 | 1,390.2 | 1,391.6 | 1,393.0 | - | 1,600.0 | 1,813.2 | 1,813.2 | 1,863.2 | 1,563.2 | 1,593.1 | 1,609.3 | 1,627.0 | 1,732.6 | 1,794.0 | 1,795.4 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 532.0 | 537.6 | 538.4 | 469.0 | 461.4 | 456.7 | 479.6 | 457.2 | 458.0 | 438.9 | 455.1 | 450.7 | 444.8 | 427.2 | 424.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 85.8 | 82.9 | 79.5 | 85.1 | 87.7 | 89.2 | 91.8 | 91.2 | 93.9 | 90.3 | 93.2 | 84.1 | 86.3 | 85.9 | 85.1 | 93.3 | 92.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 21.1 | 22.0 | 21.0 | 20.9 | 21.0 | 21.8 | 22.1 | 21.4 | 21.6 | 22.5 | 23.1 | 22.4 | 22.0 | 22.7 | 22.4 | 16.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,015.4 | 2,027.2 | 2,076.9 | 1,981.2 | 2,006.1 | 2,054.3 | 2,164.4 | 2,143.5 | 2,195.7 | 2,190.0 | 2,216.5 | 2,187.7 | 2,249.2 | 2,295.2 | 2,283.2 | 2,390.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 946.5 | 923.3 | 898.1 | 863.3 | 826.2 | 792.6 | 740.7 | 698.5 | 666.6 | 652.2 | 624.8 | 582.2 | 531.4 | 490.5 | 440.2 | 418.8 | 372.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (109.5) | (100.7) | (104.8) | (101.3) | (127.3) | (137.2) | (113.2) | (121.9) | (116.8) | (112.0) | (122.8) | (113.0) | (120.3) | (126.6) | (151.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 837.9 | 823.6 | 794.2 | 762.9 | 699.8 | 656.5 | 628.5 | 577.7 | 550.9 | 541.3 | 508.7 | 487.7 | 425.9 | 373.3 | 293.6 | 295.9 | 271.9 | |||||||||||||||||||||||
| Total Equity | 837.9 | 823.6 | 794.2 | 762.9 | 699.8 | 656.5 | 628.5 | 577.7 | 550.9 | 541.3 | 508.7 | 487.7 | 425.9 | 373.3 | 293.6 | 295.9 | 271.9 | 281.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 835.0 | 855.0 | 875.0 | 896.0 | 917.0 | 953.0 | 994.0 | 995.0 | 996.0 | 1,077.0 | 1,078.0 | 1,079.0 | 1,080.0 | 1,086.1 | 1,087.5 | 1,088.8 | 1,390.2 | 1,391.6 | 1,393.0 | - | 1,600.0 | 1,813.2 | 1,813.2 | 1,863.2 | 1,563.2 | 1,593.1 | 1,609.3 | 1,627.0 | 1,732.6 | 1,794.0 | 1,795.4 | - | - | - | - | - | - | - | - | - |
| Net debt | 677.6 | 697.8 | 725.8 | 783.2 | 824.8 | 847.5 | 886.0 | 897.6 | 898.8 | 956.0 | 955.0 | 1,004.6 | 1,018.3 | 987.0 | 1,016.9 | 987.5 | 1,162.8 | 1,093.4 | ||||||||||||||||||||||
| Working Capital | 739.3 | 743.5 | 725.5 | 737.8 | 705.8 | 698.1 | 712.6 | 667.6 | 636.6 | 689.8 | 648.7 | 633.8 | 578.4 | 541.9 | 464.5 | 468.2 | 727.4 | 733.8 | ||||||||||||||||||||||
| Book Value | 837.9 | 823.6 | 794.2 | 762.9 | 699.8 | 656.5 | 628.5 | 577.7 | 550.9 | 541.3 | 508.7 | 487.7 | 425.9 | 373.3 | 293.6 | 295.9 | 271.9 | 281.0 | ||||||||||||||||||||||
| Tangible Book Value | 247.4 | 229.6 | 200.5 | 165.7 | 109.8 | 67.3 | 30.3 | (9.6) | (37.7) | (50.5) | (79.5) | (97.5) | (158.9) | (210.2) | (282.7) | (287.7) | (320.8) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.4 |
| 44.7 |
| 46.9 |
| 42.3 |
| 44.3 |
| 48.0 |
| 48.6 |
| 51.1 |
| 35.3 |
| 34.6 |
| 37.9 |
| 39.9 |
| 40.8 |
| 43.0 |
| 42.1 |
| 52.3 |
| 46.3 |
| 55.2 |
| 50.0 |
| 41.6 |
| 42.0 |
| 54.9 |
| 40.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,301.7 |
| 1,415.5 |
| 1,383.6 |
| 1,329.1 |
| 1,466.5 |
| 1,545.9 |
| 1,433.1 |
| 1,763.3 |
| 1,449.0 |
| 1,189.0 |
| 1,163.6 |
| 1,160.4 |
| 1,174.1 |
| 1,217.9 |
| 1,155.1 |
| 1,164.5 |
| 1,154.2 |
| 1,163.7 |
| 1,142.1 |
| 1,180.2 |
| 1,126.5 |
| 1,162.9 |
| 1,172.8 |
| 1,159.1 |
| 784.6 |
| 767.4 |
| 764.9 |
| 741.1 |
| 725.4 |
| 694.7 |
| 688.8 |
| 680.2 |
| 680.9 |
| 659.3 |
| 652.8 |
| 636.1 |
| 624.0 |
| 611.0 |
| 593.5 |
| 580.1 |
| 563.0 |
| 546.1 |
| 531.9 |
| 506.9 |
| 480.0 |
| 467.9 |
| 466.6 |
| 287.9 |
| 293.9 |
| 307.4 |
| 283.0 |
| 289.1 |
| 305.2 |
| 315.0 |
| 311.1 |
| 320.2 |
| 315.9 |
| 319.6 |
| 292.4 |
| 297.1 |
| 303.2 |
| 308.4 |
| 296.6 |
| 300.1 |
| 306.4 |
| 313.7 |
| 310.2 |
| 316.8 |
| 318.3 |
| 319.6 |
| 307.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 541.2 |
| 546.3 |
| 544.6 |
| 546.0 |
| 540.0 |
| 530.7 |
| 529.0 |
| 534.1 |
| 530.8 |
| 534.0 |
| 533.6 |
| 532.6 |
| 535.9 |
| 536.1 |
| 546.0 |
| 544.4 |
| 537.8 |
| 534.0 |
| 529.0 |
| 527.8 |
| 532.7 |
| 520.1 |
| 54.3 |
| 55.5 |
| 55.7 |
| 56.9 |
| 58.8 |
| 58.3 |
| 56.9 |
| 58.9 |
| 62.2 |
| 62.1 |
| 65.4 |
| 68.4 |
| 69.6 |
| 72.7 |
| 75.7 |
| 75.9 |
| 77.7 |
| 80.3 |
| 83.3 |
| 84.9 |
| 87.6 |
| 93.0 |
| 88.9 |
| 540.8 |
| 531.7 |
| 537.7 |
| 540.5 |
| 525.0 |
| 520.0 |
| 525.6 |
| 514.4 |
| 544.5 |
| 553.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.3 |
| 21.8 |
| 23.6 |
| 27.6 |
| 23.7 |
| 23.1 |
| 21.7 |
| 19.5 |
| 20.4 |
| 22.4 |
| 20.0 |
| 19.4 |
| 21.4 |
| 25.4 |
| 22.7 |
| 23.9 |
| 21.1 |
| 25.1 |
| 12.8 |
| 13.6 |
| 13.3 |
| 14.0 |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,743.0 |
| 2,855.9 |
| 2,847.1 |
| 2,778.2 |
| 2,909.6 |
| 2,999.6 |
| 2,895.1 |
| 3,198.1 |
| 2,921.2 |
| 2,675.1 |
| 2,098.4 |
| 2,072.3 |
| 2,092.6 |
| 2,144.6 |
| 2,097.4 |
| 2,095.7 |
| 2,100.2 |
| 2,113.3 |
| 2,099.0 |
| 2,120.5 |
| 2,070.8 |
| 2,109.9 |
| 2,132.1 |
| 2,091.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.1 |
| 16.7 |
| 16.5 |
| 15.2 |
| 16.2 |
| 13.9 |
| 13.3 |
| 13.4 |
| 14.6 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 160.5 |
| 154.5 |
| 156.2 |
| 159.1 |
| 155.7 |
| 154.1 |
| 153.3 |
| 152.7 |
| 151.2 |
| 160.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.9 |
| 206.2 |
| 213.1 |
| 195.5 |
| 133.3 |
| 170.7 |
| 148.2 |
| 145.9 |
| 142.8 |
| 169.1 |
| 146.2 |
| 156.5 |
| 157.1 |
| 180.3 |
| 166.5 |
| 168.1 |
| 166.5 |
| 166.5 |
| 166.5 |
| 187.4 |
| 180.9 |
| 214.6 |
| 184.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 775.0 |
| 574.3 |
| 681.8 |
| 664.9 |
| 650.2 |
| 875.1 |
| 590.3 |
| 563.4 |
| 937.7 |
| 915.8 |
| 594.6 |
| 456.1 |
| 441.1 |
| 420.7 |
| 484.7 |
| 491.2 |
| 549.1 |
| 545.8 |
| 590.0 |
| 572.6 |
| 542.0 |
| 469.0 |
| 475.5 |
| 488.7 |
| 468.6 |
| 421.1 |
| 406.7 |
| 406.4 |
| 404.1 |
| 401.7 |
| 388.7 |
| 390.9 |
| 394.4 |
| 377.9 |
| 405.6 |
| 400.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.6 |
| 85.8 |
| 90.8 |
| 91.3 |
| 92.0 |
| 92.1 |
| 79.5 |
| 84.4 |
| 81.0 |
| 80.4 |
| 86.3 |
| 82.6 |
| 79.4 |
| 76.0 |
| 69.7 |
| 66.2 |
| 63.5 |
| 98.0 |
| 127.2 |
| 120.5 |
| 118.8 |
| 114.7 |
| 100.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.5 |
| 17.3 |
| 29.1 |
| 30.0 |
| 30.1 |
| 29.4 |
| 33.0 |
| 26.4 |
| 18.3 |
| 18.4 |
| 27.8 |
| 25.7 |
| 25.9 |
| 27.0 |
| 30.0 |
| 33.8 |
| 33.3 |
| 31.1 |
| 20.1 |
| 19.0 |
| 17.8 |
| 21.0 |
| 21.6 |
| 21.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,471.1 |
| 2,574.9 |
| 2,566.4 |
| 2,555.9 |
| 2,774.7 |
| 2,900.8 |
| 2,879.7 |
| 3,267.2 |
| 2,974.4 |
| 2,672.9 |
| 2,158.8 |
| 2,142.7 |
| 2,237.7 |
| 2,359.3 |
| 2,366.0 |
| 2,421.9 |
| 2,415.2 |
| 2,456.0 |
| 2,462.6 |
| 2,472.8 |
| 2,391.4 |
| 2,398.8 |
| 2,408.2 |
| 2,374.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 378.3 |
| 357.0 |
| 288.8 |
| 212.6 |
| 174.3 |
| 117.1 |
| 46.4 |
| 69.9 |
| 103.5 |
| 55.8 |
| 22.9 |
| (48.3) |
| (114.0) |
| (179.8) |
| (235.4) |
| (246.1) |
| (261.0) |
| (283.1) |
| (260.6) |
| (211.3) |
| (171.7) |
| (177.6) |
| (190.5) |
| (126.4) |
| (101.5) |
| (98.4) |
| (94.6) |
| (81.5) |
| (88.4) |
| (81.1) |
| (104.7) |
| (119.2) |
| (124.2) |
| (102.4) |
| (117.3) |
| (104.0) |
| (105.6) |
| (106.7) |
| (90.0) |
| (92.0) |
| (70.1) |
| (82.9) |
| (81.8) |
| (93.0) |
| (110.7) |
| (118.7) |
| (100.1) |
| (93.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 281.0 |
| 280.7 |
| 222.3 |
| 134.8 |
| 98.9 |
| 15.4 |
| (69.1) |
| (53.2) |
| 2.2 |
| (60.3) |
| (70.5) |
| (145.1) |
| (214.7) |
| (268.6) |
| (326.2) |
| (315.0) |
| (342.6) |
| (363.6) |
| (352.3) |
| (320.6) |
| (289.0) |
| (276.2) |
| (282.9) |
| 280.7 |
| 222.3 |
| 134.8 |
| 98.9 |
| 15.4 |
| (69.1) |
| (53.2) |
| 2.2 |
| (60.3) |
| (70.5) |
| (145.1) |
| (214.7) |
| (268.6) |
| (326.2) |
| (315.0) |
| (342.6) |
| (363.6) |
| (352.3) |
| (320.6) |
| (289.0) |
| (276.2) |
| (282.9) |
| 992.0 |
| - |
| 1,191.7 |
| 1,275.5 |
| 1,299.0 |
| 1,024.4 |
| 1,198.8 |
| 1,525.8 |
| 1,537.8 |
| 1,569.2 |
| 1,642.8 |
| 1,691.2 |
| 1,718.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 718.7 |
| 678.9 |
| 591.4 |
| 955.5 |
| 869.7 |
| 825.6 |
| 533.2 |
| 594.4 |
| 707.5 |
| 719.4 |
| 753.4 |
| 733.2 |
| 663.9 |
| 615.4 |
| 608.3 |
| 573.7 |
| 569.5 |
| 638.2 |
| 657.6 |
| 687.4 |
| 684.2 |
| 690.6 |
| 280.7 |
| 222.3 |
| 134.8 |
| 98.9 |
| 15.4 |
| (69.1) |
| (53.2) |
| 2.2 |
| (60.3) |
| (70.5) |
| (145.1) |
| (214.7) |
| (268.6) |
| (326.2) |
| (315.0) |
| (342.6) |
| (363.6) |
| (352.3) |
| (320.6) |
| (289.0) |
| (276.2) |
| (282.9) |
| (313.6) |
| (316.0) |
| (379.7) |
| (466.7) |
| (506.0) |
| (582.9) |
| (656.7) |
| (641.1) |
| (594.1) |
| (653.2) |
| (669.9) |
| (747.0) |
| (816.9) |
| (877.2) |
| (938.1) |
| (937.0) |
| (964.8) |
| (981.7) |
| (969.5) |
| (934.5) |
| (904.4) |
| (901.8) |
| (891.9) |