| (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 | 413.9 | 376.5 | 387.7 | 391.8 | 552.9 | 898.5 | 538.8 | 605.0 | 733.9 | 370.6 | 365.2 | 494.3 | 639.8 | 655.6 | 714.9 | 828.3 | 647.6 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 413.9 | 376.5 | 387.7 | 391.8 | 552.9 | 898.5 | 538.8 | 605.0 | 733.9 | 370.6 | 365.2 | 494.3 | 639.8 | 655.6 | 714.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 13.8 | 16.4 | 15.3 | 14.9 | 7.6 | 13.4 | 16.4 | 27.3 | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 403.0 | 396.2 | 396.4 | 410.8 | 468.0 | 727.0 | 784.0 | 800.2 | 898.8 | 886.6 | 876.6 | 1,059.4 | 1,095.5 | 1,262.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 81.2 | 97.9 | 130.9 | 160.8 | 180.2 | 223.2 | 204.3 | 268.9 | 241.8 | 189.0 | 219.3 | 262.5 | 246.7 | 228.6 | 241.6 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 700.5 | 490.4 | 503.9 | 512.0 | 526.7 | 624.4 | - | - | - | - | - | - | 210.0 | 210.0 | 358.8 | 823.2 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 700.5 | 490.4 | 503.9 | 512.0 | 526.7 | 624.4 | - | - | - | - | - | - | 210.0 | 210.3 | 359.7 | 824.0 | |||
| (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 | 380.2 | 413.9 | 321.9 | 300.8 | 393.1 | 376.5 | 373.7 | 344.9 | 382.8 | 387.7 | 385.0 | 423.2 | 391.9 | 391.8 | 351.4 | |||||||||||||||||||||||||
| 544.0 |
| 830.2 |
| - |
| - |
| - |
| 828.3 |
| 647.6 |
| 544.0 |
| 830.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 127.7 | 103.2 | 101.8 | 92.3 | 78.8 | 89.3 | 100.7 | 130.2 | 126.2 | 121.9 | 120.9 | 140.6 | 138.7 | 115.0 | 123.6 | 127.8 | 139.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.0 | - | - | - | - |
| Total Current Assets | 1,004.0 | 979.3 | 971.0 | 930.4 | 1,133.0 | 1,506.0 | 1,221.3 | 1,301.4 | 1,389.5 | 1,027.3 | 1,111.5 | 1,317.3 | 1,540.8 | 1,512.4 | 1,603.4 | 1,875.4 | 1,773.4 | - | - |
| 1,257.2 |
| 1,339.0 |
| 1,365.8 |
| - |
| - |
| Accumulated Depreciation | 349.9 | 339.1 | 332.1 | 334.9 | 381.5 | 616.5 | 668.0 | 678.9 | 756.3 | 741.3 | 722.8 | 890.7 | 920.8 | 1,085.8 | 1,065.9 | 1,119.3 | 1,140.1 | - | - |
| Property,Plant & Equipment Net | 53.1 | 57.1 | 64.3 | 75.9 | 86.5 | 110.5 | 116.0 | 111.9 | 142.5 | 145.3 | 153.8 | 168.7 | 174.7 | 176.4 | 191.3 | 219.7 | 225.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 193.8 | 247.9 | 287.4 | 287.1 | 315.0 | 108.6 | 110.4 | 111.0 | 180.8 | 178.6 | 177.4 | 183.9 | 188.7 | 192.3 | 192.5 | 197.9 | 198.5 | - | - |
| Intangible Assets | 31.2 | 35.5 | 42.7 | 52.4 | 34.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 38.4 | 38.4 | 35.4 | 42.5 | 62.7 | 79.3 | 71.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 96.9 | 96.6 | 114.0 | 118.6 | 125.3 | 136.2 | 114.0 | 109.3 | 119.9 | 146.1 | 127.4 | 146.3 | 112.3 | 162.7 | 181.5 | 179.6 | 180.6 | - | - |
| Other Non-Current Assets | 160.0 | 181.6 | 205.8 | 190.4 | 173.9 | 204.1 | 198.9 | 202.6 | 190.6 | 151.0 | 194.3 | 209.3 | 165.2 | 122.8 | 131.9 | 211.0 | 213.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,846.2 | 1,872.3 | 1,965.4 | 2,065.6 | 2,419.5 | 2,707.9 | 2,504.0 | 2,457.6 | 2,542.4 | 2,021.6 | 2,130.0 | 2,321.0 | 2,510.0 | 2,420.4 | 2,612.2 | 3,020.9 | 2,956.9 | - | - |
| 260.7 |
| 292.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.9 | 0.8 | 65.8 | - | - |
| Deferred Revenue Current | 228.5 | 210.4 | 198.6 | 200.7 | 253.2 | 257.1 | 246.4 | 294.4 | 327.5 | 337.4 | 335.1 | 348.3 | 402.4 | 389.5 | 448.1 | 556.3 | 439.1 | - | - |
| Operating Lease Liabilities Current | 16.0 | 15.0 | 19.1 | 26.0 | 35.4 | 37.1 | 34.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 118.0 | 135.1 | 124.5 | 84.8 | 99.1 | 95.9 | 106.8 | 108.1 | 120.2 | 110.6 | 102.7 | 109.3 | 103.9 | 128.7 | 120.9 | 143.1 | - | - | - |
| Other Current Liabilities | 333.5 | 314.7 | 308.4 | 271.6 | 300.9 | 352.0 | 316.7 | 350.0 | 391.5 | 349.2 | 329.9 | 385.1 | 375.7 | 411.9 | 425.5 | 518.9 | 566.0 | - | - |
| Total Current Liabilities | 655.9 | 628.0 | 650.9 | 650.5 | 752.5 | 935.1 | 927.3 | 923.3 | 971.6 | 981.6 | 961.1 | 997.7 | 1,024.8 | 1,030.3 | 1,116.1 | 1,336.7 | 1,450.2 | - | - |
| 845.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 30.6 | 28.9 | 25.6 | 29.7 | 46.1 | 62.4 | 56.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 100.7 | 108.8 | 104.4 | 122.3 | 150.7 | 137.9 | 147.0 | 157.2 | 159.0 | 117.6 | 123.3 | 119.5 | 122.7 | 123.1 | 120.3 | 149.4 | 149.2 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 517.7 | 816.4 | 787.7 | 714.6 | 976.2 | 1,286.1 | 1,960.2 | 1,956.5 | 2,004.4 | 2,292.6 | 2,111.3 | 2,369.9 | 1,697.2 | 2,553.5 | 2,224.0 | 1,509.2 | 1,640.6 | - | - |
| Other Non-Current Liabilities | 80.6 | 71.3 | 44.0 | 31.0 | 47.2 | 71.4 | 47.6 | 77.4 | 100.0 | 83.2 | 79.2 | 91.8 | 119.2 | 92.2 | 104.0 | 136.2 | 142.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,114.5 | 2,141.6 | 2,103.8 | 2,043.8 | 2,483.9 | 3,020.0 | 3,732.3 | 3,757.2 | 3,868.9 | 3,669.0 | 3,508.6 | 3,773.4 | 3,173.9 | 4,009.1 | 3,923.2 | 3,954.7 | 4,228.6 | - | - |
| 0.4 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 4,488.3 | 4,227.7 | - | - | - | - | - | - |
| Retained Earnings | (2,478.9) | (2,139.1) | (1,945.7) | (1,515.0) | (1,409.0) | (960.5) | (1,711.2) | (1,694.0) | (1,963.1) | (1,893.4) | (1,845.7) | (1,735.8) | (1,782.5) | (1,891.0) | (2,036.6) | (2,170.6) | (2,406.7) | - | - |
| Accumulated Other Comprehensive Income | (2,427.9) | (2,757.2) | (2,800.3) | (3,076.0) | (3,264.1) | (3,939.5) | (4,088.6) | (4,084.8) | (3,815.8) | (4,152.8) | (3,945.3) | (4,113.4) | (3,333.4) | (4,133.6) | (3,700.9) | (2,928.3) | (3,013.5) | - | - |
| Treasury Stock | - | - | - | 156.0 | 152.2 | 114.4 | 109.6 | 105.0 | 102.7 | 100.5 | 100.1 | 99.6 | 62.4 | 48.8 | 48.1 | 46.0 | 45.0 | - | - |
| Minority Interest | 14.3 | 14.1 | 13.4 | 36.5 | 49.3 | 44.7 | 37.1 | 43.9 | 28.2 | (16.4) | 11.1 | 7.6 | 36.6 | 11.5 | 7.1 | 3.5 | (3.4) | - | - |
| Total Stockholders Equity | (282.6) | (283.4) | (151.8) | (14.7) | (113.7) | (356.8) | (1,265.4) | (1,343.5) | (1,354.7) | (1,631.0) | (1,389.7) | (1,460.0) | (700.5) | (1,600.2) | (1,318.1) | (937.3) | (1,268.3) | (1,442.4) | 386.6 |
| Total Equity | (268.3) | (269.3) | (138.4) | 21.8 | (64.4) | (312.1) | (1,228.3) | (1,299.6) | (1,326.5) | (1,647.4) | (1,378.6) | (1,452.4) | (663.9) | (1,588.7) | (1,311.0) | (933.8) | (1,271.7) | (1,423.8) | 386.6 |
| 911.7 |
| - |
| - |
| Net debt | 286.6 | 113.9 | 116.2 | 120.2 | (26.2) | (274.1) | - | - | - | - | - | - | (429.8) | (445.3) | (355.2) | (4.3) | 264.1 | - | - |
| Working Capital | 348.1 | 351.3 | 320.1 | 279.9 | 380.5 | 570.9 | 294.0 | 378.1 | 417.9 | 45.7 | 150.4 | 319.6 | 516.0 | 482.1 | 487.3 | 538.7 | 323.2 | - | - |
| Book Value | (282.6) | (283.4) | (151.8) | (14.7) | (113.7) | (356.8) | (1,265.4) | (1,343.5) | (1,354.7) | (1,631.0) | (1,389.7) | (1,460.0) | (700.5) | (1,600.2) | (1,318.1) | (937.3) | (1,268.3) | (1,442.4) | 386.6 |
| Tangible Book Value | (507.6) | (566.8) | (481.9) | (354.2) | (463.6) | (465.4) | (1,375.8) | (1,454.5) | (1,535.5) | (1,809.6) | (1,567.1) | (1,643.9) | (889.2) | (1,792.5) | (1,510.6) | (1,135.2) | (1,466.8) | - | - |
| 380.1 |
| 491.4 |
| 552.9 |
| 615.4 |
| 596.7 |
| - |
| 898.5 |
| 774.0 |
| 782.2 |
| 789.6 |
| 538.8 |
| 425.4 |
| 507.2 |
| 504.6 |
| 605.0 |
| 516.1 |
| 584.3 |
| 656.4 |
| 733.9 |
| 598.7 |
| 571.1 |
| 302.0 |
| 370.6 |
| 442.7 |
| 463.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 487.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 380.2 | 413.9 | 321.9 | 300.8 | 393.1 | 376.5 | 373.7 | 344.9 | 382.8 | 387.7 | 385.0 | 423.2 | 391.9 | 391.8 | 351.4 | 380.1 | 491.4 | 552.9 | 615.4 | 596.7 | - | 898.5 | 774.0 | 782.2 | 789.6 | 538.8 | 425.4 | 507.2 | 504.6 | 605.0 | 516.1 | 584.3 | 656.4 | 733.9 | 598.7 | 571.1 | 302.0 | 370.6 | 442.7 | 463.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 14.9 | 13.8 | 18.2 | 27.8 | 21.6 | 16.4 | 20.1 | 16.5 | 15.9 | 15.3 | 15.6 | 21.0 | 15.9 | 14.9 | 12.4 | 12.7 | 13.0 | 7.6 | 11.2 | 6.1 | - | 13.4 | 14.5 | 14.8 | - | 16.4 | - | - | - | - | 23.0 | 22.7 | 22.2 | - | - | - | - | - | - | - |
| Prepaid Expenses | 119.5 | 127.7 | 105.9 | 97.3 | 91.7 | 103.2 | 93.1 | 96.5 | 95.9 | 101.8 | 88.1 | 112.6 | 108.9 | 92.3 | 83.7 | 94.1 | 108.3 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 895.9 | 1,004.0 | 865.6 | 895.7 | 950.0 | 979.3 | 947.1 | 907.9 | 920.3 | 971.0 | 891.7 | 950.5 | 977.7 | 930.4 | 878.4 | 954.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 406.0 | 403.0 | 396.2 | 398.1 | 388.2 | 396.2 | 400.8 | 395.1 | 391.3 | 396.4 | 401.5 | 406.6 | 397.9 | 410.8 | 436.8 | 462.6 | 475.4 | 468.0 | 616.4 | 712.9 | - | 727.0 | 755.6 | 761.2 | 759.4 | 784.0 | 799.0 | 814.2 | 806.4 | 800.2 | 857.2 | 855.6 | 906.6 | 898.8 | 915.4 | 908.9 | 902.5 | 886.6 | 889.2 | 888.9 |
| Accumulated Depreciation | 348.6 | 349.9 | 342.0 | 341.5 | 331.8 | 339.1 | 342.7 | 334.9 | 330.9 | 332.1 | 330.6 | 332.9 | 324.6 | 334.9 | 359.1 | 381.9 | 393.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 57.4 | 53.1 | 54.2 | 56.6 | 56.4 | 57.1 | 58.1 | 60.2 | 60.4 | 64.3 | 70.9 | 73.7 | 73.3 | 75.9 | 77.7 | 80.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 193.7 | 193.8 | 193.8 | 248.9 | 248.2 | 247.9 | 248.5 | 287.2 | 287.3 | 287.4 | 287.1 | 287.3 | 287.2 | 287.1 | 286.2 | 286.8 | 314.8 | 315.0 | ||||||||||||||||||||||
| Intangible Assets | 30.2 | 31.2 | 32.3 | 33.4 | 34.4 | 35.5 | 36.6 | 38.1 | 40.3 | 42.7 | 45.1 | 47.5 | 49.9 | 52.4 | 54.8 | 57.2 | 32.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 35.2 | 38.4 | 44.9 | 44.6 | 41.3 | 38.4 | 40.0 | 38.3 | 39.2 | 35.4 | 32.6 | 38.6 | 39.0 | 42.5 | 48.0 | 56.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 100.0 | 96.9 | 102.8 | 106.9 | 111.3 | 96.6 | 107.2 | 108.9 | 111.1 | 114.0 | 102.7 | 112.5 | 113.5 | 118.6 | 109.9 | 109.9 | 126.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 153.3 | 160.0 | 174.2 | 175.9 | 158.3 | 181.6 | 172.2 | 177.2 | 183.9 | 200.9 | 199.9 | 175.2 | 171.7 | 190.4 | 151.5 | 156.4 | 168.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,732.4 | 1,846.2 | 1,743.8 | 1,796.6 | 1,840.3 | 1,872.3 | 1,861.6 | 1,867.8 | 1,890.5 | 1,965.4 | 1,970.9 | 2,032.7 | 2,066.4 | 2,065.6 | 2,058.1 | 2,154.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 105.5 | 81.2 | 112.4 | 92.7 | 103.0 | 97.9 | 119.9 | 150.2 | 143.1 | 130.9 | 140.1 | 150.4 | 151.1 | 160.8 | 157.3 | 149.2 | 172.5 | 180.2 | 119.7 | 131.0 | - | 223.2 | 183.4 | 161.6 | 201.1 | 204.3 | 240.6 | 233.5 | 213.8 | 268.9 | 225.7 | 219.9 | 214.5 | 241.8 | 195.5 | 199.0 | 200.1 | 189.0 | 175.5 | 187.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 229.4 | 228.5 | 185.3 | 220.2 | 221.9 | 210.4 | 185.0 | 190.4 | 190.9 | 198.6 | 202.0 | 219.8 | 231.6 | 200.7 | 206.2 | 227.5 | 238.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 254.0 | 333.5 | 255.0 | 221.2 | 236.5 | 314.7 | 272.7 | 244.4 | 246.2 | 308.4 | 285.0 | 256.3 | 254.1 | 271.6 | 261.0 | 251.3 | 261.1 | |||||||||||||||||||||||
| Total Current Liabilities | 602.4 | 655.9 | 564.4 | 539.8 | 567.9 | 628.0 | 585.3 | 592.2 | 590.2 | 650.9 | 639.8 | 641.0 | 652.8 | 650.5 | 642.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 27.8 | 30.6 | 34.4 | 35.1 | 32.6 | 28.9 | 29.4 | 29.7 | 29.4 | 25.6 | 19.8 | 24.8 | 25.6 | 29.7 | 34.0 | 40.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 92.0 | 100.7 | 93.4 | 106.3 | 115.1 | 108.8 | 106.3 | 103.7 | 105.0 | 104.4 | 102.0 | 113.0 | 115.3 | 122.3 | 127.2 | 137.4 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 493.3 | 517.7 | 531.0 | 551.9 | 814.3 | 816.4 | 771.0 | 772.3 | 777.4 | 787.7 | 661.6 | 683.0 | 697.3 | 714.6 | 851.0 | 884.5 | 932.7 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 77.4 | 80.6 | 82.5 | 77.7 | 76.2 | 71.3 | 69.0 | 41.3 | 44.9 | 44.0 | 54.5 | 33.1 | 31.3 | 31.0 | 40.8 | 43.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,016.9 | 2,114.5 | 2,028.9 | 2,003.5 | 2,094.4 | 2,141.6 | 2,049.5 | 2,028.4 | 2,035.3 | 2,103.8 | 1,964.7 | 1,983.4 | 2,012.4 | 2,043.8 | 2,193.4 | 2,252.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | - | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (2,514.7) | (2,478.9) | (2,497.6) | (2,188.7) | (2,168.6) | (2,139.1) | (2,169.1) | (2,107.2) | (2,095.2) | (1,945.7) | (1,780.4) | (1,730.4) | (1,690.4) | (1,515.0) | (1,523.5) | (1,483.4) | (1,466.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,411.7) | (2,427.9) | (2,423.9) | (2,651.7) | (2,715.6) | (2,757.2) | (2,641.4) | (2,670.0) | (2,662.0) | (2,800.3) | (2,842.0) | (2,842.6) | (2,873.2) | (3,076.0) | (3,232.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 155.7 | 152.2 | ||||||||||||||||||||||
| Minority Interest | 15.5 | 14.3 | 15.1 | 14.6 | 13.7 | 14.1 | 14.3 | 13.5 | 13.8 | 13.4 | 38.6 | 37.9 | 37.3 | 36.5 | 48.8 | 48.7 | 48.4 | |||||||||||||||||||||||
| Total Stockholders Equity | (300.0) | (282.6) | (300.2) | (221.5) | (267.8) | (283.4) | (202.2) | (174.1) | (158.6) | (151.8) | (32.4) | 11.4 | 16.7 | (14.7) | (184.1) | (147.2) | ||||||||||||||||||||||||
| Total Equity | (284.5) | (268.3) | (285.1) | (206.9) | (254.1) | (269.3) | (187.9) | (160.6) | (144.8) | (138.4) | 6.2 | 49.3 | 54.0 | 21.8 | (135.3) | (98.5) | (79.6) | (64.4) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 60.3 | 59.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 293.5 | 348.1 | 301.2 | 355.9 | 382.1 | 351.3 | 361.8 | 315.7 | 330.1 | 320.1 | 251.9 | 309.5 | 324.9 | 279.9 | 236.4 | 308.3 | 331.3 | 380.5 | ||||||||||||||||||||||
| Book Value | (300.0) | (282.6) | (300.2) | (221.5) | (267.8) | (283.4) | (202.2) | (174.1) | (158.6) | (151.8) | (32.4) | 11.4 | 16.7 | (14.7) | (184.1) | (147.2) | (128.0) | (113.7) | ||||||||||||||||||||||
| Tangible Book Value | (523.9) | (507.6) | (526.3) | (503.8) | (550.4) | (566.8) | (487.3) | (499.4) | (486.2) | (481.9) | (364.6) | (323.4) | (320.4) | (354.2) | (525.1) | (491.2) | (475.3) | |||||||||||||||||||||||
| 78.8 |
| 91.5 |
| 94.9 |
| - |
| 89.3 |
| 103.0 |
| 119.6 |
| 133.8 |
| 100.7 |
| 122.7 |
| 141.6 |
| 124.8 |
| 130.2 |
| 102.6 |
| 117.6 |
| 115.3 |
| 126.2 |
| 118.8 |
| 135.1 |
| 121.8 |
| 121.9 |
| 119.0 |
| 130.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,022.0 |
| 1,133.0 |
| 1,125.4 |
| 1,146.2 |
| - |
| 1,506.0 |
| 1,302.6 |
| 1,320.1 |
| 1,883.3 |
| 1,221.3 |
| 1,119.0 |
| 1,205.8 |
| 1,207.3 |
| 1,301.4 |
| 1,207.2 |
| 1,246.9 |
| 1,332.8 |
| 1,389.5 |
| 1,262.1 |
| 1,312.5 |
| 958.1 |
| 1,027.3 |
| 1,133.7 |
| 1,194.2 |
| 381.5 |
| 530.2 |
| 605.5 |
| - |
| 616.5 |
| 648.7 |
| 652.7 |
| 648.0 |
| 668.0 |
| 676.6 |
| 690.4 |
| 683.8 |
| 678.9 |
| 737.4 |
| 739.9 |
| 769.7 |
| 756.3 |
| 766.7 |
| 757.5 |
| 749.2 |
| 741.3 |
| 746.2 |
| 743.5 |
| 82.1 |
| 86.5 |
| 86.2 |
| 107.4 |
| - |
| 110.5 |
| 106.9 |
| 108.5 |
| 111.4 |
| 116.0 |
| 122.4 |
| 123.8 |
| 122.6 |
| 121.3 |
| 119.8 |
| 115.7 |
| 136.9 |
| 142.5 |
| 148.7 |
| 151.4 |
| 153.3 |
| 145.3 |
| 143.0 |
| 145.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 242.9 |
| 226.2 |
| 108.6 |
| 108.6 |
| 108.6 |
| 108.6 |
| 108.6 |
| 110.4 |
| 176.2 |
| 177.8 |
| 177.6 |
| 177.8 |
| 178.1 |
| 178.7 |
| 181.0 |
| 180.8 |
| 181.2 |
| 180.0 |
| 179.5 |
| 178.6 |
| 180.1 |
| 179.7 |
| 34.9 |
| 16.5 |
| 34.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.0 |
| 62.7 |
| 62.9 |
| 67.5 |
| - |
| 79.3 |
| 67.8 |
| 66.3 |
| 71.3 |
| 71.4 |
| 126.8 |
| 134.5 |
| 115.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.3 |
| 147.0 |
| 153.5 |
| - |
| 136.2 |
| 121.6 |
| 109.0 |
| 107.7 |
| 114.0 |
| 102.0 |
| 104.0 |
| 111.0 |
| 109.3 |
| 97.3 |
| 106.5 |
| 116.0 |
| 119.9 |
| 150.8 |
| 149.9 |
| 144.0 |
| 146.1 |
| 117.5 |
| 130.5 |
| 173.9 |
| 166.8 |
| 168.9 |
| - |
| 204.1 |
| 176.8 |
| 170.9 |
| 171.3 |
| 198.9 |
| 209.5 |
| 210.8 |
| 200.0 |
| 202.6 |
| 193.6 |
| 194.3 |
| 207.1 |
| 190.6 |
| 157.9 |
| 151.3 |
| 157.3 |
| 151.0 |
| 201.8 |
| 201.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,277.0 |
| 2,419.5 |
| 2,321.4 |
| 2,376.3 |
| - |
| 2,707.9 |
| 2,407.4 |
| 2,399.3 |
| 2,971.6 |
| 2,504.0 |
| 2,405.8 |
| 2,507.8 |
| 2,484.5 |
| 2,457.6 |
| 2,328.0 |
| 2,370.9 |
| 2,513.7 |
| 2,542.4 |
| 2,296.9 |
| 2,318.9 |
| 1,962.3 |
| 2,021.6 |
| 2,176.1 |
| 2,241.6 |
| - |
| - |
| - |
| - |
| - |
| 60.3 |
| 59.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 253.2 |
| 224.2 |
| 242.0 |
| - |
| 257.1 |
| 197.4 |
| 217.8 |
| 224.2 |
| 246.4 |
| 236.0 |
| 288.3 |
| 292.2 |
| 294.4 |
| 254.7 |
| 284.6 |
| 324.8 |
| 327.5 |
| 326.9 |
| 346.6 |
| 333.3 |
| 337.4 |
| 318.9 |
| 333.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.2 |
| 66.8 |
| 45.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 300.9 |
| 299.1 |
| 286.5 |
| - |
| 352.0 |
| 272.4 |
| 255.6 |
| 296.0 |
| 316.7 |
| 362.9 |
| 342.4 |
| 348.6 |
| 350.0 |
| 351.9 |
| 319.1 |
| 344.4 |
| 391.5 |
| 387.8 |
| 329.1 |
| 299.1 |
| 349.2 |
| 353.1 |
| 352.4 |
| 645.8 |
| 690.7 |
| 752.5 |
| 661.8 |
| 678.9 |
| - |
| 935.1 |
| 753.2 |
| 792.8 |
| 1,310.9 |
| 927.3 |
| 852.9 |
| 871.7 |
| 861.9 |
| 923.3 |
| 842.2 |
| 833.8 |
| 894.3 |
| 971.6 |
| 921.5 |
| 886.0 |
| 938.8 |
| 981.6 |
| 1,067.9 |
| 883.9 |
| 39.7 |
| 46.1 |
| 47.9 |
| 54.1 |
| - |
| 62.4 |
| 49.3 |
| 47.9 |
| 53.5 |
| 56.0 |
| 83.8 |
| 96.1 |
| 97.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.2 |
| 150.7 |
| 153.0 |
| 143.3 |
| - |
| 137.9 |
| 122.5 |
| 130.4 |
| 134.9 |
| 147.0 |
| 142.4 |
| 147.0 |
| 158.1 |
| 157.2 |
| 167.4 |
| 177.3 |
| 184.9 |
| 159.0 |
| 108.3 |
| 116.3 |
| 110.6 |
| 117.6 |
| 142.2 |
| 139.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 976.2 |
| 1,144.5 |
| 1,195.7 |
| - |
| 1,286.1 |
| 1,563.6 |
| 1,574.4 |
| 1,593.9 |
| 1,960.2 |
| 1,830.5 |
| 1,888.0 |
| 1,927.2 |
| 1,956.5 |
| 1,814.0 |
| 1,886.8 |
| 1,973.2 |
| 2,004.4 |
| 2,195.2 |
| 2,230.3 |
| 2,258.5 |
| 2,292.6 |
| 1,943.9 |
| 1,999.3 |
| 46.4 |
| 47.2 |
| 50.2 |
| 50.6 |
| - |
| 71.4 |
| 70.7 |
| 45.2 |
| 40.7 |
| 47.6 |
| 50.0 |
| 50.1 |
| 55.5 |
| 77.4 |
| 68.1 |
| 79.0 |
| 95.9 |
| 100.0 |
| 90.3 |
| 86.6 |
| 86.0 |
| 83.2 |
| 79.0 |
| 83.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,356.6 |
| 2,483.9 |
| 2,571.5 |
| 2,640.1 |
| - |
| 3,020.0 |
| 2,607.7 |
| 2,638.0 |
| 3,181.0 |
| 3,732.3 |
| 3,523.2 |
| 3,721.5 |
| 3,767.0 |
| 3,757.2 |
| 3,531.8 |
| 3,615.0 |
| 3,784.5 |
| 3,868.9 |
| 3,946.8 |
| 3,949.0 |
| 3,589.0 |
| 3,669.0 |
| 3,434.2 |
| 3,515.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,409.0) |
| (1,277.8) |
| (1,259.1) |
| - |
| (960.5) |
| (787.4) |
| (774.5) |
| (695.9) |
| (1,711.2) |
| (1,700.4) |
| (1,687.2) |
| (1,713.4) |
| (1,694.0) |
| (1,725.3) |
| (1,940.1) |
| (1,943.9) |
| (1,963.1) |
| (2,013.6) |
| (1,972.5) |
| (1,930.5) |
| (1,893.4) |
| (1,892.2) |
| (1,864.0) |
| (3,230.5) |
| (3,223.3) |
| (3,264.1) |
| (3,568.2) |
| (3,596.1) |
| - |
| (3,939.5) |
| (3,990.3) |
| (4,036.6) |
| (4,082.7) |
| (4,088.6) |
| (3,998.0) |
| (4,010.9) |
| (4,048.4) |
| (4,084.8) |
| (3,942.9) |
| (3,765.2) |
| (3,783.1) |
| (3,815.8) |
| (4,036.3) |
| (4,067.4) |
| (4,099.5) |
| (4,152.8) |
| (3,797.0) |
| (3,836.0) |
| 152.1 |
| 152.1 |
| - |
| 114.4 |
| 114.4 |
| 114.3 |
| 114.2 |
| 109.6 |
| 109.6 |
| 109.5 |
| 109.4 |
| 105.0 |
| 104.9 |
| 104.8 |
| 104.8 |
| 102.7 |
| 102.7 |
| 102.7 |
| 102.5 |
| 100.5 |
| 100.5 |
| 100.4 |
| 49.3 |
| 44.2 |
| 45.0 |
| - |
| 44.7 |
| 37.6 |
| 35.6 |
| 35.3 |
| 37.1 |
| 49.7 |
| 47.1 |
| 44.4 |
| 43.9 |
| 32.2 |
| 31.4 |
| 30.5 |
| 28.2 |
| (21.7) |
| (9.5) |
| (13.2) |
| (16.4) |
| 17.8 |
| 15.4 |
| (128.0) |
| (113.7) |
| (294.3) |
| (308.8) |
| - |
| (356.8) |
| (237.9) |
| (274.3) |
| (244.7) |
| (1,265.4) |
| (1,167.1) |
| (1,260.8) |
| (1,326.9) |
| (1,343.5) |
| (1,236.0) |
| (1,275.5) |
| (1,301.3) |
| (1,354.7) |
| (1,628.2) |
| (1,620.6) |
| (1,613.5) |
| (1,631.0) |
| (1,275.9) |
| (1,289.0) |
| (250.1) |
| (263.8) |
| - |
| (312.1) |
| (200.3) |
| (238.7) |
| (209.4) |
| (1,228.3) |
| (1,117.4) |
| (1,213.7) |
| (1,282.5) |
| (1,299.6) |
| (1,203.8) |
| (1,244.1) |
| (1,270.8) |
| (1,326.5) |
| (1,649.9) |
| (1,630.1) |
| (1,626.7) |
| (1,647.4) |
| (1,258.1) |
| (1,273.6) |
| - |
| - |
| - |
| - |
| (721.9) |
| (730.1) |
| (538.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 463.6 |
| 467.3 |
| - |
| 570.9 |
| 549.4 |
| 527.3 |
| 572.4 |
| 294.0 |
| 266.1 |
| 334.1 |
| 345.4 |
| 378.1 |
| 365.0 |
| 413.1 |
| 438.5 |
| 417.9 |
| 340.6 |
| 426.5 |
| 19.3 |
| 45.7 |
| 65.8 |
| 310.3 |
| (294.3) |
| (308.8) |
| - |
| (356.8) |
| (237.9) |
| (274.3) |
| (244.7) |
| (1,265.4) |
| (1,167.1) |
| (1,260.8) |
| (1,326.9) |
| (1,343.5) |
| (1,236.0) |
| (1,275.5) |
| (1,301.3) |
| (1,354.7) |
| (1,628.2) |
| (1,620.6) |
| (1,613.5) |
| (1,631.0) |
| (1,275.9) |
| (1,289.0) |
| (463.6) |
| (553.7) |
| (569.0) |
| - |
| (465.4) |
| (346.5) |
| (382.9) |
| (353.3) |
| (1,375.8) |
| (1,343.3) |
| (1,438.6) |
| (1,504.5) |
| (1,521.3) |
| (1,414.1) |
| (1,454.2) |
| (1,482.3) |
| (1,535.5) |
| (1,809.4) |
| (1,800.6) |
| (1,793.0) |
| (1,809.6) |
| (1,456.0) |
| (1,468.7) |