| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 501.2 | 503.9 | 402.7 | 537.7 | 451.6 | 379.8 | 256.4 | 256.3 | 259.1 | 279.0 | 330.6 | 285.4 | 196.1 | 216.1 | 94.3 | 148.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | 3.5 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.4 | 3.6 | - | - | - |
| Cash And Short Term Investments | 501.2 | 503.9 | 402.7 | 537.7 | 451.6 | 379.8 | 256.4 | 256.3 | 259.1 | 279.0 | 330.7 | 285.8 | 199.6 | 216.1 | 94.3 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 563.7 | 448.6 | 473.2 | 386.3 | 381.1 | 503.6 | 523.2 | 432.8 | 456.0 | 312.9 | 277.1 | - | - | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | 250.1 | 225.0 | 170.6 | 127.6 | 115.7 | 113.8 | 109.4 | 269.2 | 268.9 | 145.2 | 138.1 | 146.0 | 129.4 | 135.4 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 2,007.9 | 1,788.8 | 1,549.2 | 1,419.2 | 1,336.5 | 1,290.4 | 2,009.3 | 1,614.1 | 1,636.4 | 1,176.9 | 1,154.9 | 1,114.4 | 971.1 | 876.2 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 543.5 | 406.2 | 361.8 | 361.5 | 327.1 | 329.9 | 431.3 | 371.6 | 377.2 | 235.3 | 192.4 | 186.7 | 149.1 | 154.6 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 912.3 | 914.4 | 879.4 | 927.8 | 842.9 | 1,226.0 | 1,462.4 | 909.0 | 1,013.4 | 374.6 | 370.0 | 400.0 | 217.4 | 313.0 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 916.2 | 918.2 | 879.4 | 927.8 | 842.9 | 1,475.9 | 1,492.4 | 1,019.7 | 1,170.8 | 502.7 | 466.2 | 430.0 | 338.2 | 380.1 | - | - |
| (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 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | 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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 410.0 | 501.2 | 491.1 | 448.0 | 411.3 | 503.9 | 469.5 | 440.4 | 402.7 | 398.7 | 417.5 | 537.7 | 266.5 | 519.1 | 529.8 | |||||||||||||||||||||||||
| 148.5 |
| - |
| Prepaid Expenses | 72.4 | 47.8 | 41.4 | 30.9 | 27.2 | 23.3 | 30.3 | 54.6 | 35.0 | 61.0 | 43.3 | 32.6 | 19.0 | 30.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,855.4 | 1,606.7 | 1,493.1 | 1,407.4 | 1,248.8 | 1,342.7 | 1,206.9 | 1,012.8 | 1,022.5 | 798.1 | 805.0 | 765.6 | 671.5 | 676.5 | - | - |
| - |
| - |
| Accumulated Depreciation | 997.2 | 918.9 | 825.0 | 753.4 | 686.1 | 612.2 | 957.3 | 647.5 | 533.4 | 422.1 | 344.2 | 280.7 | 204.3 | 135.6 | - | - |
| Property,Plant & Equipment Net | 1,010.7 | 870.0 | 724.2 | 665.8 | 650.4 | 678.2 | 1,052.0 | 966.6 | 1,103.1 | 754.7 | 810.7 | 833.7 | 766.8 | 740.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.7 | - | - |
| Goodwill | 670.1 | 670.1 | 760.4 | 637.3 | 637.3 | 706.5 | 698.8 | 372.6 | 347.0 | 12.1 | 12.1 | 12.1 | 183.3 | 197.8 | 14.1 | - |
| Intangible Assets | 154.9 | 191.8 | 288.0 | 239.9 | 281.3 | 325.7 | 375.9 | 126.6 | 150.9 | 19.3 | 27.7 | 37.0 | 80.5 | 97.9 | - | - |
| Operating Lease Right Of Use Assets | 80.9 | 78.3 | 18.9 | 20.8 | 24.3 | 22.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 26.1 | 13.7 | - | - | - | - | 15.3 | 21.8 | 23.7 | - | - |
| Other Non-Current Assets | 68.2 | 55.6 | 39.0 | 54.3 | 53.8 | 60.1 | 55.6 | 21.4 | 16.7 | 17.1 | 18.1 | 28.6 | 25.1 | 25.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,840.3 | 3,472.5 | 3,323.6 | 3,025.5 | 2,895.9 | 3,560.9 | 3,457.5 | 2,500.1 | 2,640.1 | 1,601.3 | 1,673.6 | 1,677.0 | 1,749.1 | 1,762.0 | 543.1 | - |
| - |
| Short Term Debt | 3.8 | 3.8 | - | - | - | 250.0 | 30.0 | 110.7 | 157.4 | 128.0 | 96.2 | 30.0 | 120.9 | 67.1 | - | - |
| Deferred Revenue Current | 175.6 | 170.9 | 104.0 | 14.2 | 4.3 | 3.8 | 3.2 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 8.9 | 7.6 | 7.4 | 6.4 | 8.1 | 7.1 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 133.0 | 108.1 | 115.5 | 89.4 | 97.3 | 85.1 | 95.0 | 97.2 | 108.6 | 43.5 | 50.0 | 43.3 | 48.3 | 51.1 | - | - |
| Other Current Liabilities | 106.3 | 120.0 | 130.0 | 93.0 | 89.4 | 92.5 | 113.8 | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 962.2 | 809.1 | 761.3 | 558.1 | 518.0 | 946.7 | 673.2 | 689.1 | 745.0 | 496.0 | 458.0 | 369.9 | 437.1 | 418.2 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 87.5 | 77.5 | 12.2 | 15.3 | 17.2 | 15.4 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 23.5 | 28.4 | 38.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 46.3 | 41.4 | 54.3 | 28.4 | 23.7 | 25.4 | - | 14.0 | 13.1 | 7.2 | - | 9.4 | 14.7 | 12.6 | - | - |
| Pension Obligations | - | - | 2.5 | 5.3 | 10.0 | 9.3 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 116.0 | 107.7 | 135.0 | 68.9 | 73.8 | 92.3 | 94.8 | 72.9 | 55.1 | 15.2 | 32.7 | 26.7 | 6.0 | 19.6 | - | - |
| Total Non-Current Liabilities | 1,115.9 | 1,099.6 | 1,026.7 | 1,012.0 | 933.9 | 1,335.2 | 1,557.2 | 981.9 | 1,068.5 | 389.8 | 510.3 | 554.3 | 389.3 | 510.9 | - | - |
| Total Liabilities | 2,078.1 | 1,908.7 | 1,788.0 | 1,570.1 | 1,451.9 | 2,281.9 | 2,230.4 | 1,671.0 | 1,813.5 | 885.8 | 968.3 | 924.1 | 826.4 | 929.1 | 202.1 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,015.9 | 838.4 | 800.8 | 706.3 | 651.8 | 474.3 | 433.0 | 74.8 | 46.0 | 76.4 | 64.3 | 45.9 | 228.7 | 193.8 | - | - |
| Accumulated Other Comprehensive Income | (30.9) | (27.9) | (24.8) | (27.3) | (38.9) | (10.1) | (3.9) | (44.3) | 1.6 | 31.0 | 45.6 | 46.7 | 37.6 | 15.3 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | 8.3 | 7.6 | - | - | 98.9 | 113.8 | 104.6 | - | - |
| Total Stockholders Equity | 1,762.3 | 1,563.8 | 1,535.6 | 1,455.4 | 1,444.0 | 1,279.0 | 1,227.1 | 820.8 | 819.1 | 715.5 | 705.3 | 653.9 | 808.9 | 728.3 | 340.9 | 330.0 |
| Total Equity | 1,762.3 | 1,563.8 | 1,535.6 | 1,455.4 | 1,444.0 | 1,279.0 | 1,227.1 | 829.1 | 826.7 | 715.5 | 705.3 | 752.8 | 922.7 | 832.9 | 340.9 | 330.0 |
| Net debt | 414.9 | 414.2 | 476.7 | 390.1 | 391.3 | 1,096.1 | 1,236.1 | 763.4 | 911.7 | 223.6 | 135.5 | 144.2 | 138.6 | 164.0 | - | - |
| Working Capital | 893.2 | 797.7 | 731.7 | 849.3 | 730.7 | 396.0 | 533.7 | 323.8 | 277.5 | 302.1 | 347.0 | 395.7 | 234.4 | 258.3 | - | - |
| Book Value | 1,762.3 | 1,563.8 | 1,535.6 | 1,455.4 | 1,444.0 | 1,279.0 | 1,227.1 | 820.8 | 819.1 | 715.5 | 705.3 | 653.9 | 808.9 | 728.3 | 340.9 | 330.0 |
| Tangible Book Value | 937.2 | 701.9 | 487.1 | 578.2 | 525.4 | 246.8 | 152.4 | 321.6 | 321.2 | 684.1 | 665.5 | 604.8 | 545.1 | 432.6 | 326.8 | - |
| 558.3 |
| 539.6 |
| 451.6 |
| 413.3 |
| 694.7 |
| 362.0 |
| 379.8 |
| 316.6 |
| 235.2 |
| 256.4 |
| 204.1 |
| 352.6 |
| 256.3 |
| 246.9 |
| 282.9 |
| 256.3 |
| 291.8 |
| 216.2 |
| 183.7 |
| 259.1 |
| 144.7 |
| 148.9 |
| 283.0 |
| 279.0 |
| 248.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 250.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.5 | 5.5 | 22.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 410.0 | 501.2 | 491.1 | 448.0 | 411.3 | 503.9 | 469.5 | 440.4 | 402.7 | 398.7 | 417.5 | 537.7 | 266.5 | 519.1 | 529.8 | 558.3 | 539.6 | 451.6 | 413.3 | 694.7 | 362.0 | 379.8 | 316.6 | 235.2 | 256.4 | 204.1 | 352.6 | 256.3 | 246.9 | 282.9 | 256.3 | 291.8 | 216.2 | 183.7 | 259.1 | 144.7 | 148.9 | 283.0 | 279.0 | 248.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 618.1 | 563.7 | 500.1 | 495.4 | 496.2 | 448.6 | 422.9 | 367.5 | 473.2 | 386.9 | 398.9 | 386.3 | 474.8 | 412.4 | 388.2 | 378.8 | 366.8 | 381.1 | 375.0 | 414.3 | 458.6 | 503.6 | 529.9 | 516.8 | 523.2 | 541.6 | 504.9 | 432.8 | 452.8 | 419.3 | - | 449.9 | 424.5 | 432.3 | 456.0 | 486.0 | 461.5 | 239.6 | 307.9 | 270.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 280.2 | 250.1 | 253.7 | 250.3 | 246.8 | 225.0 | 227.9 | 220.5 | 170.6 | 186.8 | 176.7 | 127.6 | 210.0 | 137.3 | 140.1 | 126.4 | 121.1 | 115.7 | 127.6 | 122.8 | 120.9 | 113.8 | 126.3 | 114.8 | 109.4 | 121.3 | 82.1 | 269.2 | 282.5 | 275.1 | - | 281.2 | 270.8 | 264.6 | 268.9 | 292.8 | 295.3 | 153.9 | 145.2 | 151.6 |
| Prepaid Expenses | 92.4 | 72.4 | 63.7 | 57.8 | 51.8 | 47.8 | 41.9 | 57.2 | 41.4 | 44.5 | 34.2 | 30.9 | 53.2 | 46.6 | 39.5 | 40.4 | 33.4 | 27.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,913.8 | 1,855.4 | 1,755.6 | 1,676.4 | 1,584.3 | 1,606.7 | 1,524.8 | 1,406.1 | 1,493.1 | 1,336.1 | 1,378.1 | 1,407.4 | 1,380.9 | 1,434.2 | 1,423.3 | 1,404.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,084.9 | 2,007.9 | 1,974.8 | 1,877.9 | 1,827.9 | 1,788.8 | 1,763.9 | 1,701.9 | 1,549.2 | 1,563.7 | 1,554.3 | 1,419.2 | 1,541.5 | 1,436.5 | 1,405.7 | 1,369.2 | 1,351.8 | 1,336.5 | 1,331.2 | 1,319.9 | 1,302.3 | 1,290.4 | 2,096.6 | 2,032.9 | 2,009.3 | - | - | 1,614.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,017.6 | 997.2 | 982.6 | 958.6 | 939.8 | 918.9 | 904.6 | 876.0 | 825.0 | 854.1 | 840.1 | 753.4 | 793.0 | 773.1 | 736.0 | 718.4 | 700.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,067.3 | 1,010.7 | 992.2 | 919.2 | 888.1 | 870.0 | 859.2 | 825.8 | 724.2 | 709.6 | 714.1 | 665.8 | 748.4 | 663.4 | 669.7 | 650.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 670.1 | 670.1 | 670.1 | 670.1 | 670.1 | 670.1 | 702.7 | 702.7 | 760.4 | 746.8 | 746.3 | 637.3 | 715.6 | 637.3 | 637.3 | 637.3 | 637.3 | 637.3 | ||||||||||||||||||||||
| Intangible Assets | 145.7 | 154.9 | 164.1 | 173.4 | 182.6 | 191.8 | 201.1 | 222.9 | 288.0 | 264.2 | 270.5 | 239.9 | 311.4 | 230.3 | 250.3 | 260.0 | 270.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 101.3 | 80.9 | 80.9 | 82.8 | 78.1 | 78.3 | 79.5 | 83.8 | 18.9 | 14.0 | 15.6 | 20.8 | 22.6 | 19.5 | 16.8 | 20.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 82.8 | 68.2 | 57.5 | 56.0 | 51.4 | 55.6 | 51.4 | 57.3 | 39.0 | 77.7 | 51.4 | 54.3 | 35.8 | 59.5 | 50.1 | 53.0 | 52.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,981.0 | 3,840.3 | 3,720.5 | 3,578.0 | 3,454.6 | 3,472.5 | 3,418.8 | 3,298.8 | 3,323.6 | 3,148.5 | 3,176.0 | 3,025.5 | 3,214.7 | 3,044.1 | 3,047.6 | 3,025.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 607.9 | 543.5 | 506.4 | 448.1 | 395.1 | 406.2 | 387.1 | 348.9 | 361.8 | 306.3 | 312.8 | 361.5 | 425.1 | 383.9 | 386.7 | 364.0 | 336.7 | 327.1 | 341.5 | 351.8 | 309.6 | 329.9 | 470.2 | 424.3 | 431.3 | 448.5 | 487.8 | 371.6 | 382.2 | 362.1 | - | 387.6 | 352.5 | 328.0 | 377.2 | 342.2 | 378.5 | 194.2 | 217.3 | 182.0 |
| Short Term Debt | 3.9 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.5 | 2.6 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 174.5 | 175.6 | 149.4 | 162.1 | 175.4 | 170.9 | 138.4 | 117.4 | 104.0 | 115.2 | 126.7 | 14.2 | 83.7 | 22.5 | 2.4 | 2.1 | 3.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.2 | 8.9 | 8.3 | 8.3 | 7.9 | 7.6 | 8.0 | 8.4 | 7.4 | 5.9 | 6.3 | 6.4 | 7.6 | 6.4 | 5.5 | 6.2 | ||||||||||||||||||||||||
| Accrued Expenses | 115.9 | 133.0 | 131.1 | 101.9 | 91.6 | 108.1 | 112.6 | 88.5 | 115.5 | 74.1 | 85.7 | 89.4 | 100.6 | 89.0 | 85.1 | 87.8 | 82.2 | |||||||||||||||||||||||
| Other Current Liabilities | 113.4 | 106.3 | 114.5 | 111.8 | 98.6 | 120.0 | 121.7 | 113.7 | 130.0 | 103.2 | 102.5 | 93.0 | 112.9 | 91.1 | 93.3 | 100.9 | 86.7 | |||||||||||||||||||||||
| Total Current Liabilities | 1,015.5 | 962.2 | 905.2 | 827.8 | 764.5 | 809.1 | 763.3 | 671.2 | 761.3 | 602.4 | 627.8 | 558.1 | 722.3 | 586.6 | 567.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 911.8 | 912.3 | 912.8 | 913.3 | 913.8 | 914.4 | 912.8 | 913.9 | 879.4 | 864.4 | 880.0 | 927.8 | 928.6 | 928.2 | 926.9 | 926.5 | 926.1 | 842.9 | 840.0 | 832.8 | 1,229.4 | 1,226.0 | 1,472.6 | 1,466.0 | 1,462.4 | 1,555.4 | 977.4 | 909.0 | 863.8 | 861.4 | - | 935.4 | 997.2 | 1,021.9 | 1,013.4 | 909.0 | 910.0 | 225.7 | 177.6 | 273.8 |
| Operating Lease Liabilities Non-Current | 107.8 | 87.5 | 84.5 | 86.0 | 77.9 | 77.5 | 84.3 | 77.5 | 12.2 | 8.8 | 10.1 | 15.3 | 15.8 | 13.9 | 12.1 | 14.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 18.0 | 23.5 | 30.1 | 28.4 | 28.4 | 28.4 | 28.4 | 29.1 | 38.8 | 31.3 | 31.3 | 0.0 | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 47.8 | 46.3 | 42.8 | 42.8 | 41.5 | 41.4 | 42.5 | 46.0 | 54.3 | 54.5 | 53.6 | 28.4 | 31.5 | 26.3 | 23.9 | 24.0 | 23.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | 0.7 | 0.8 | 2.5 | 2.5 | 2.5 | 5.3 | 4.7 | 5.0 | 9.1 | 9.3 | 9.6 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 108.2 | 116.0 | 116.5 | 114.0 | 111.4 | 107.7 | 111.4 | 115.1 | 135.0 | 128.6 | 130.5 | 68.9 | 73.8 | 67.6 | 74.6 | 59.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 1,127.9 | 1,115.9 | 1,113.9 | 1,113.3 | 1,103.1 | 1,099.6 | 1,108.5 | 1,106.5 | 1,026.7 | 1,001.8 | 1,020.6 | 1,012.0 | 1,018.3 | 1,009.8 | 1,013.6 | 1,000.6 | ||||||||||||||||||||||||
| Total Liabilities | 2,143.4 | 2,078.1 | 2,019.1 | 1,941.0 | 1,867.6 | 1,908.7 | 1,871.7 | 1,777.7 | 1,788.0 | 1,604.2 | 1,648.3 | 1,570.1 | 1,740.6 | 1,596.3 | 1,581.0 | 1,555.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,065.9 | 1,015.9 | 965.2 | 912.1 | 870.6 | 838.4 | 833.3 | 792.6 | 800.8 | 801.9 | 795.0 | 706.3 | 751.3 | 723.5 | 697.9 | 676.9 | 648.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (29.9) | (30.9) | (28.7) | (28.6) | (27.8) | (27.9) | (31.3) | (26.9) | (24.8) | (27.4) | (32.1) | (27.3) | (25.9) | (25.1) | (32.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,837.7 | 1,762.3 | 1,701.4 | 1,636.9 | 1,587.0 | 1,563.8 | 1,547.1 | 1,521.1 | 1,535.6 | 1,544.3 | 1,527.7 | 1,455.4 | 1,474.1 | 1,447.8 | 1,466.6 | 1,470.4 | ||||||||||||||||||||||||
| Total Equity | 1,837.7 | 1,762.3 | 1,701.4 | 1,636.9 | 1,587.0 | 1,563.8 | 1,547.1 | 1,521.1 | 1,535.6 | 1,544.3 | 1,527.7 | 1,455.4 | 1,474.1 | 1,447.8 | 1,466.6 | 1,470.4 | 1,442.5 | 1,444.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 915.7 | 916.2 | 916.6 | 917.1 | 917.6 | 918.2 | 916.3 | 916.5 | 879.4 | 864.4 | 880.0 | 927.8 | 928.6 | 928.2 | 926.9 | 926.5 | 926.1 | 842.9 | 1,090.0 | 1,482.8 | 1,479.3 | 1,475.9 | 1,472.6 | 1,466.0 | 1,492.4 | 1,596.2 | 982.0 | 1,019.7 | 974.5 | 1,022.0 | - | 1,081.9 | 1,077.6 | 1,102.2 | 1,170.8 | 998.5 | 997.2 | 321.9 | 273.8 | 370.0 |
| Net debt | 505.6 | 414.9 | 425.5 | 469.2 | 506.4 | 414.2 | 446.8 | 476.1 | 476.7 | 465.7 | 462.5 | 390.1 | 662.1 | 409.1 | 397.1 | 368.2 | 386.5 | 391.3 | ||||||||||||||||||||||
| Working Capital | 898.3 | 893.2 | 850.4 | 848.7 | 819.8 | 797.7 | 761.6 | 734.9 | 731.7 | 733.7 | 750.4 | 849.3 | 658.6 | 847.6 | 855.9 | 849.8 | 823.5 | 730.7 | ||||||||||||||||||||||
| Book Value | 1,837.7 | 1,762.3 | 1,701.4 | 1,636.9 | 1,587.0 | 1,563.8 | 1,547.1 | 1,521.1 | 1,535.6 | 1,544.3 | 1,527.7 | 1,455.4 | 1,474.1 | 1,447.8 | 1,466.6 | 1,470.4 | 1,442.5 | 1,444.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,021.8 | 937.2 | 867.2 | 793.4 | 734.3 | 701.9 | 643.3 | 595.4 | 487.1 | 533.2 | 510.9 | 578.2 | 447.1 | 580.2 | 578.9 | 573.1 | 534.7 | |||||||||||||||||||||||
| 38.7 |
| 38.2 |
| 30.8 |
| 23.3 |
| 36.4 |
| 39.6 |
| 30.3 |
| 35.0 |
| 33.0 |
| 54.6 |
| 43.0 |
| 50.0 |
| - |
| 33.1 |
| 30.5 |
| 27.7 |
| 35.0 |
| 49.8 |
| 52.0 |
| 49.9 |
| 61.0 |
| 38.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,332.6 |
| 1,248.8 |
| 1,486.2 |
| 1,871.9 |
| 1,751.8 |
| 1,342.7 |
| 1,277.8 |
| 1,169.5 |
| 1,206.9 |
| 1,202.6 |
| 1,247.6 |
| 1,012.8 |
| 1,025.3 |
| 1,027.3 |
| - |
| 1,056.0 |
| 942.0 |
| 908.2 |
| 1,022.5 |
| 980.7 |
| 982.6 |
| 730.5 |
| 798.1 |
| 718.1 |
| 686.1 |
| 676.4 |
| 659.0 |
| 635.6 |
| 612.2 |
| 1,068.7 |
| 995.2 |
| 957.3 |
| - |
| - |
| 647.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 651.2 |
| 650.4 |
| 654.8 |
| 660.9 |
| 666.6 |
| 678.2 |
| 1,027.9 |
| 1,037.7 |
| 1,052.0 |
| 1,072.6 |
| 1,039.8 |
| 966.6 |
| 1,034.4 |
| 976.4 |
| - |
| 1,026.2 |
| 1,047.2 |
| 1,075.6 |
| 1,103.1 |
| 1,127.8 |
| 1,181.4 |
| 746.6 |
| 754.7 |
| 793.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 637.3 |
| 706.5 |
| 706.5 |
| 706.5 |
| 767.0 |
| 767.0 |
| 767.0 |
| 758.8 |
| 372.6 |
| 372.6 |
| 372.5 |
| 372.6 |
| - |
| 372.6 |
| 372.6 |
| 347.0 |
| 347.0 |
| - |
| - |
| - |
| - |
| - |
| 281.3 |
| 292.3 |
| 303.8 |
| 314.7 |
| 325.7 |
| 334.1 |
| 357.9 |
| 375.9 |
| 414.6 |
| 97.1 |
| 126.6 |
| 114.8 |
| 120.7 |
| - |
| 133.0 |
| 139.0 |
| 144.9 |
| 150.9 |
| 157.6 |
| 160.0 |
| - |
| 19.3 |
| - |
| 21.4 |
| 24.3 |
| 23.0 |
| 22.0 |
| 21.7 |
| 22.2 |
| 23.7 |
| 21.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.8 |
| 54.8 |
| 29.6 |
| 62.7 |
| 60.1 |
| 67.8 |
| 60.4 |
| 55.6 |
| 30.3 |
| 29.3 |
| 21.4 |
| 25.0 |
| 33.2 |
| - |
| 19.4 |
| 21.1 |
| 20.1 |
| 16.7 |
| 41.6 |
| 45.8 |
| 15.3 |
| 17.1 |
| 16.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,965.8 |
| 2,895.9 |
| 3,148.4 |
| 3,594.7 |
| 3,524.1 |
| 3,560.9 |
| 3,498.4 |
| 3,414.3 |
| 3,457.5 |
| 3,478.9 |
| 2,786.3 |
| 2,500.1 |
| 2,572.0 |
| 2,530.2 |
| - |
| 2,607.2 |
| 2,521.8 |
| 2,495.8 |
| 2,640.1 |
| 2,671.0 |
| 2,679.8 |
| 1,521.9 |
| 1,601.3 |
| 1,561.4 |
| 250.0 |
| 650.0 |
| 250.0 |
| 250.0 |
| - |
| - |
| 30.0 |
| 40.7 |
| 4.6 |
| 110.7 |
| 110.7 |
| 160.7 |
| - |
| 146.5 |
| 80.4 |
| 80.4 |
| 157.4 |
| 89.5 |
| 87.1 |
| 96.2 |
| 96.2 |
| 96.2 |
| 4.3 |
| 3.0 |
| 3.1 |
| 3.6 |
| 3.8 |
| 2.7 |
| 2.4 |
| 3.2 |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 8.1 |
| 7.9 |
| 7.6 |
| 7.5 |
| 7.1 |
| 7.2 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.3 |
| 77.5 |
| 79.4 |
| 70.3 |
| 85.1 |
| 82.6 |
| 79.0 |
| 95.0 |
| 88.3 |
| 82.9 |
| 97.2 |
| 84.2 |
| 75.7 |
| - |
| 89.0 |
| 82.0 |
| 90.7 |
| 108.6 |
| 94.3 |
| 85.2 |
| 37.9 |
| 43.5 |
| 42.6 |
| 89.4 |
| 115.3 |
| 113.1 |
| 100.2 |
| 92.5 |
| 111.1 |
| 102.0 |
| 113.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 554.8 |
| 509.2 |
| 518.0 |
| 787.3 |
| 1,197.5 |
| 904.4 |
| 946.7 |
| 666.7 |
| 607.7 |
| 673.2 |
| 689.3 |
| 677.5 |
| 689.1 |
| 722.7 |
| 721.6 |
| - |
| 746.9 |
| 622.5 |
| 598.4 |
| 745.0 |
| 660.0 |
| 671.6 |
| 456.6 |
| 496.0 |
| 466.7 |
| 15.7 |
| 17.2 |
| 15.9 |
| 15.0 |
| 14.8 |
| 15.4 |
| 16.7 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.4 |
| 73.8 |
| 105.9 |
| 103.8 |
| 98.4 |
| 92.3 |
| 95.0 |
| 99.1 |
| 94.8 |
| 92.9 |
| 77.1 |
| 72.9 |
| 74.8 |
| 74.6 |
| - |
| 71.9 |
| 72.4 |
| 57.6 |
| 55.1 |
| 73.3 |
| 57.2 |
| 16.7 |
| 15.2 |
| 11.9 |
| 1,014.2 |
| 933.9 |
| 961.8 |
| 951.6 |
| 1,342.6 |
| 1,335.2 |
| 1,584.3 |
| 1,579.7 |
| 1,557.2 |
| 1,648.4 |
| 1,054.5 |
| 981.9 |
| 938.7 |
| 936.0 |
| - |
| 1,007.2 |
| 1,069.6 |
| 1,079.5 |
| 1,068.5 |
| 1,184.9 |
| 1,168.0 |
| 345.1 |
| 389.8 |
| 384.7 |
| 1,523.4 |
| 1,451.9 |
| 1,749.1 |
| 2,160.7 |
| 2,246.9 |
| 2,281.9 |
| 2,251.0 |
| 2,187.4 |
| 2,230.4 |
| 2,337.6 |
| 1,732.0 |
| 1,671.0 |
| 1,661.4 |
| 1,657.6 |
| - |
| 1,754.1 |
| 1,692.1 |
| 1,677.9 |
| 1,813.5 |
| 1,844.9 |
| 1,839.6 |
| 801.7 |
| 885.8 |
| 851.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 651.8 |
| 612.9 |
| 665.9 |
| 473.1 |
| 474.3 |
| 449.1 |
| 429.8 |
| 433.0 |
| 316.0 |
| 232.0 |
| 74.8 |
| 128.3 |
| 107.7 |
| - |
| 82.2 |
| 57.2 |
| 38.7 |
| 46.0 |
| 41.3 |
| 43.3 |
| 79.9 |
| 76.4 |
| 64.8 |
| (34.7) |
| (37.1) |
| (38.9) |
| (40.5) |
| (42.7) |
| (15.6) |
| (10.1) |
| (11.9) |
| (4.8) |
| (3.9) |
| 1.0 |
| 4.1 |
| (44.3) |
| (25.4) |
| (37.6) |
| - |
| (17.3) |
| (12.0) |
| (2.2) |
| 1.6 |
| 13.3 |
| 31.4 |
| 30.3 |
| 31.0 |
| 40.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.3 |
| 8.6 |
| 8.4 |
| - |
| 8.1 |
| 7.9 |
| 7.7 |
| 7.6 |
| 7.4 |
| 4.1 |
| - |
| - |
| - |
| 1,442.5 |
| 1,444.0 |
| 1,399.3 |
| 1,434.0 |
| 1,277.2 |
| 1,279.0 |
| 1,247.4 |
| 1,226.9 |
| 1,227.1 |
| 1,141.3 |
| 1,054.3 |
| 820.8 |
| 902.0 |
| 864.2 |
| - |
| 845.0 |
| 821.8 |
| 810.2 |
| 819.1 |
| 818.6 |
| 836.2 |
| 720.2 |
| 715.5 |
| 709.9 |
| 1,399.3 |
| 1,434.0 |
| 1,277.2 |
| 1,279.0 |
| 1,247.4 |
| 1,226.9 |
| 1,227.1 |
| 1,141.3 |
| 1,054.3 |
| 829.1 |
| 910.6 |
| 872.7 |
| - |
| 853.1 |
| 829.7 |
| 817.9 |
| 826.7 |
| 826.0 |
| 840.3 |
| 720.2 |
| 715.5 |
| 709.9 |
| 676.7 |
| 788.1 |
| 1,117.4 |
| 1,096.1 |
| 1,156.0 |
| 1,230.8 |
| 1,236.1 |
| 1,392.1 |
| 629.5 |
| 763.4 |
| 727.6 |
| 739.2 |
| - |
| 790.1 |
| 861.4 |
| 918.5 |
| 911.7 |
| 853.8 |
| 848.2 |
| 38.9 |
| (5.2) |
| 121.3 |
| 698.9 |
| 674.5 |
| 847.4 |
| 396.0 |
| 611.2 |
| 561.8 |
| 533.7 |
| 513.4 |
| 570.1 |
| 323.8 |
| 302.6 |
| 305.7 |
| - |
| 309.1 |
| 319.5 |
| 309.8 |
| 277.5 |
| 320.7 |
| 311.0 |
| 273.8 |
| 302.1 |
| 251.3 |
| 1,399.3 |
| 1,434.0 |
| 1,277.2 |
| 1,279.0 |
| 1,247.4 |
| 1,226.9 |
| 1,227.1 |
| 1,141.3 |
| 1,054.3 |
| 820.8 |
| 902.0 |
| 864.2 |
| - |
| 845.0 |
| 821.8 |
| 810.2 |
| 819.1 |
| 818.6 |
| 836.2 |
| 720.2 |
| 715.5 |
| 709.9 |
| 525.4 |
| 469.7 |
| 423.6 |
| 255.9 |
| 246.8 |
| 146.2 |
| 101.9 |
| 84.1 |
| (32.2) |
| 584.7 |
| 321.6 |
| 414.7 |
| 371.0 |
| - |
| 339.4 |
| 310.3 |
| 318.3 |
| 321.2 |
| 661.0 |
| 676.2 |
| - |
| 696.2 |
| - |