| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 214.0 | 348.3 | 407.0 | 478.5 | 698.4 | 518.6 | 523.8 | 499.8 | 435.7 | 159.7 | 202.3 | 255.8 | 142.8 | 366.9 | 96.4 | 325.1 | 68.7 | 37.0 |
| Restricted Cash | 8.6 | 24.8 | 22.6 | 46.3 | 52.6 | 13.9 | 27.0 | 15.0 | 16.1 | 12.5 | 7.2 | 10.6 | 10.4 | 8.1 | 5.3 | 9.4 | - | - |
| Short Term Investments | 2.9 | 1.9 | 56.1 | 75.1 | 2.6 | 4.4 | 2.1 | 2.5 | 3.0 | 4.4 | 2.0 | 2.7 | 3.8 | 0.9 | 22.5 | 1.7 | - | |
| Cash And Short Term Investments | 216.9 | 350.2 | 463.1 | 553.6 | 701.0 | 523.0 | 525.9 | 502.3 | 438.7 | 164.1 | 204.3 | 258.5 | 146.6 | 367.8 | 118.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | 271.3 | 273.4 | 283.9 | 284.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 659.8 | 685.8 | 596.1 | 640.8 | 458.7 | 538.2 | 522.1 | 515.8 | 398.4 | 359.2 | 405.2 | 443.0 | 430.6 | 650.3 | 464.5 | 294.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,992.1 | 1,787.0 | 1,608.5 | 1,554.0 | 1,606.7 | 1,647.8 | 1,549.1 | 1,525.1 | 1,552.7 | 1,365.7 | 1,574.8 | 1,690.2 | 1,811.0 | 1,728.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 231.3 | 250.0 | 228.5 | 199.4 | 152.7 | 117.6 | 144.7 | 111.5 | 116.1 | 92.8 | 104.8 | 136.2 | 133.2 | 169.6 | 196.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 1.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (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 | 193.7 | 214.0 | 183.5 | 188.5 | 194.5 | 348.3 | 314.6 | 373.1 | 341.0 | 407.0 | 342.3 | 297.5 | 298.1 | 478.5 | 578.8 | |||||||||||||||||||||||||
| - |
| 326.8 |
| 68.7 |
| 37.0 |
| 261.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 54.9 | 65.1 | 53.2 | 66.9 | 57.2 | 36.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | 36.0 | 21.2 | 23.1 | 15.5 | 15.0 | 23.0 | 17.6 | 20.8 | 25.1 | 20.7 | 14.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,259.1 | 1,453.7 | 1,475.4 | 1,589.5 | 1,673.2 | 1,453.4 | 1,425.4 | 1,408.8 | 1,262.2 | 837.4 | 896.2 | 1,048.6 | 949.0 | 1,363.4 | 944.2 | 921.8 | - | - |
| 1,692.8 |
| 1,601.9 |
| - |
| - |
| Accumulated Depreciation | 1,240.5 | 1,063.6 | 1,091.2 | 1,030.2 | 1,043.1 | 1,057.4 | 986.1 | 961.6 | 964.0 | 849.7 | 909.1 | 956.6 | 1,014.6 | 965.1 | 969.0 | 955.8 | - | - |
| Property,Plant & Equipment Net | 751.6 | 723.4 | 517.3 | 523.8 | 563.6 | 590.4 | 563.0 | 563.5 | 588.7 | 516.0 | 515.6 | 733.6 | 796.4 | 763.1 | 723.8 | 646.1 | - | - |
| Long Term Investments | 6.1 | 5.7 | 4.8 | 1.2 | 3.3 | 2.9 | 6.2 | 4.8 | 255.7 | - | - | - | - | 256.8 | 354.1 | 340.4 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 382.3 | 382.3 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 400.1 | 397.4 | 396.9 | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 5.1 | 5.1 | 5.2 | 0.2 | 2.1 | 0.8 | - | - |
| Operating Lease Right Of Use Assets | 19.9 | 20.6 | 22.7 | 21.5 | 19.9 | 26.1 | 29.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 35.2 | 53.8 | 67.0 | 40.5 | 86.8 | 120.2 | 106.0 | 101.0 | 119.8 | 1.2 | 1.3 | 160.9 | 149.2 | 120.3 | 132.7 | 192.0 | - | - |
| Other Non-Current Assets | 177.6 | 161.5 | 173.7 | 178.8 | 187.7 | 231.0 | 216.5 | 167.8 | 169.9 | 164.7 | 255.0 | 277.8 | 336.7 | 156.0 | 164.1 | 102.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | 975.5 | 1,163.0 | 1,221.8 | 1,044.0 | 1,170.0 | 1,146.4 | - | - |
| Total Assets | 2,632.3 | 2,800.2 | 2,737.0 | 2,835.7 | 3,005.2 | 2,889.3 | 2,794.4 | 2,709.6 | 2,907.5 | 2,443.2 | 2,537.4 | 2,945.2 | 2,951.7 | 3,170.5 | 2,838.0 | 2,714.3 | - | - |
| 129.6 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 25.9 | 28.2 | 88.8 | 110.7 | 125.8 | 20.1 | 10.3 | 28.3 | 28.3 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.2 | 3.5 | 3.9 | 3.8 | 3.7 | 6.7 | 6.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 198.6 | 199.1 | 216.6 | 243.6 | 264.8 | 143.0 | 130.5 | 140.8 | 124.8 | 125.4 | 121.1 | 128.0 | 188.2 | 112.2 | 146.0 | 115.8 | - | - |
| Other Current Liabilities | 1.4 | 17.1 | 30.1 | 22.9 | 57.9 | 39.4 | 40.0 | 33.6 | 33.6 | 23.3 | 30.4 | 40.4 | 51.3 | 42.8 | 71.7 | - | - | - |
| Total Current Liabilities | 449.3 | 643.8 | 507.1 | 492.8 | 463.5 | 318.1 | 322.5 | 351.0 | 331.1 | 294.1 | 286.6 | 327.3 | 394.7 | 398.5 | 415.6 | 305.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 15.7 | 17.1 | 18.6 | 17.4 | 15.8 | 18.8 | 22.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 2.9 | 11.8 | 15.5 | 25.9 | 81.6 | 58.9 | 47.4 | 15.8 | 15.7 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 38.1 | 41.2 | 183.2 | 278.1 | 321.0 | 399.8 | 431.1 | 454.8 | 457.2 | 417.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 77.0 | 102.7 | 111.4 | 129.0 | 219.0 | 174.5 | 137.1 | 87.4 | 84.9 | 84.5 | 114.6 | 112.7 | 110.2 | 78.3 | 55.4 | 69.5 | - | - |
| Total Non-Current Liabilities | 819.3 | 777.3 | 953.7 | 1,036.1 | 1,383.3 | 1,564.3 | 1,491.8 | 1,369.6 | 1,809.7 | 1,704.7 | 1,723.9 | 1,804.0 | 1,579.7 | 1,680.3 | 1,429.4 | 1,590.2 | - | - |
| Total Liabilities | 1,268.6 | 1,421.1 | 1,460.8 | 1,516.4 | 1,831.3 | 1,882.4 | 1,814.3 | 1,720.6 | 2,140.8 | 1,998.8 | 2,010.5 | 2,131.3 | 1,958.9 | 2,078.8 | 1,845.0 | 1,896.1 | - | - |
| - |
| - |
| Additional Paid In Capital | 670.3 | 669.9 | 669.5 | 669.5 | 669.0 | 668.3 | 3.3 | - | - | - | - | - | 27.6 | 78.9 | 78.6 | 76.2 | - | - |
| Retained Earnings | 508.0 | 574.7 | 475.8 | 482.3 | 401.1 | 282.9 | 239.4 | 220.3 | (17.9) | (198.5) | (155.6) | 4.9 | (39.6) | 75.4 | (19.4) | (183.2) | - | - |
| Accumulated Other Comprehensive Income | (105.8) | (159.2) | (145.5) | (143.9) | (191.3) | (219.4) | (220.7) | (206.2) | (179.0) | (221.9) | (197.0) | (148.6) | (8.0) | (42.0) | (23.3) | 21.2 | (3.2) | - |
| Treasury Stock | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 40.9 | - | - |
| Minority Interest | 340.5 | 343.0 | 325.7 | 348.2 | 328.9 | 324.4 | 340.1 | 353.6 | 342.3 | 243.5 | 258.2 | 336.3 | 391.5 | 358.1 | 335.8 | 276.4 | - | - |
| Total Stockholders Equity | 1,023.2 | 1,036.1 | 950.5 | 958.6 | 829.5 | 682.5 | 640.0 | 635.4 | 424.4 | 200.9 | 268.7 | 477.6 | 601.3 | 733.6 | 657.2 | 541.8 | 498.4 | 542.1 |
| Total Equity | 1,363.7 | 1,379.1 | 1,276.2 | 1,319.3 | 1,173.9 | 1,006.9 | 980.1 | 989.0 | 766.7 | 444.4 | 526.9 | 813.9 | 992.8 | 1,091.7 | 993.0 | 818.2 | 498.4 | 542.1 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 809.8 | 809.9 | 968.3 | 1,096.7 | 1,209.7 | 1,135.3 | 1,102.9 | 1,057.8 | 931.1 | 543.3 | 609.6 | 721.3 | 554.3 | 964.9 | 528.6 | 615.9 | - | - |
| Book Value | 1,023.2 | 1,036.1 | 950.5 | 958.6 | 829.5 | 682.5 | 640.0 | 635.4 | 424.4 | 200.9 | 268.7 | 477.6 | 601.3 | 733.6 | 657.2 | 541.8 | 498.4 | 542.1 |
| Tangible Book Value | 640.9 | 653.8 | 570.8 | 578.9 | 449.8 | 302.8 | 260.3 | 255.7 | 44.7 | (178.8) | (116.1) | 92.8 | 216.4 | 353.7 | 255.0 | 143.6 | 101.5 | - |
| 644.4 |
| 640.0 |
| 698.4 |
| 554.7 |
| 520.1 |
| 546.0 |
| 518.6 |
| 497.8 |
| 491.2 |
| 483.1 |
| 523.8 |
| 504.4 |
| 470.5 |
| 463.9 |
| 499.8 |
| 571.5 |
| 554.5 |
| 478.8 |
| 435.7 |
| 424.4 |
| 220.4 |
| 200.6 |
| 159.8 |
| 205.0 |
| 190.5 |
| Restricted Cash | 15.4 | 8.6 | 34.3 | 28.5 | 31.3 | 24.8 | 44.7 | 21.9 | 26.3 | 22.6 | 23.2 | 43.9 | 47.2 | 46.3 | 47.8 | 52.0 | 55.9 | 52.6 | 22.9 | 12.3 | 17.2 | 13.9 | 15.1 | 9.4 | 12.5 | 27.0 | 12.3 | 14.9 | 15.1 | 15.0 | 15.6 | 14.4 | 15.4 | 16.1 | 13.9 | 11.8 | 11.1 | 12.5 | 7.3 | 6.1 |
| Short Term Investments | 2.2 | 2.9 | 3.1 | 2.4 | 1.9 | 1.9 | 2.1 | 13.8 | 31.7 | 56.1 | 83.2 | 99.0 | 101.0 | 75.1 | 2.9 | 2.3 | 2.2 | 2.6 | 2.5 | 3.7 | 2.4 | 4.4 | 1.4 | 1.8 | 2.1 | 2.1 | 1.8 | 2.2 | 1.9 | 2.5 | 2.2 | 1.6 | 0.6 | 3.0 | 0.8 | 0.8 | 1.0 | 4.4 | 0.7 | 1.8 |
| Cash And Short Term Investments | 195.9 | 216.9 | 186.6 | 190.9 | 196.4 | 350.2 | 316.7 | 386.9 | 372.7 | 463.1 | 425.5 | 396.5 | 399.1 | 553.6 | 581.7 | 646.7 | 642.2 | 701.0 | 557.2 | 523.8 | 548.4 | 523.0 | 499.2 | 493.0 | 485.2 | 525.9 | 506.2 | 472.7 | 465.8 | 502.3 | 573.7 | 556.1 | 479.4 | 438.7 | 425.2 | 221.2 | 201.6 | 164.2 | 205.7 | 192.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 580.1 | 659.8 | 690.9 | 717.2 | 729.7 | 685.8 | 577.4 | 475.4 | 504.1 | 596.1 | 532.9 | 575.3 | 643.8 | 640.8 | 545.8 | 469.1 | 493.1 | 458.7 | 448.0 | 450.1 | 491.9 | 538.2 | 524.2 | 521.0 | 499.2 | 522.1 | 454.5 | 507.2 | 515.1 | 515.8 | 464.2 | 429.4 | 447.3 | 398.4 | 352.7 | 359.1 | 378.1 | 360.6 | 334.1 | 354.9 |
| Prepaid Expenses | 47.4 | 54.9 | 63.0 | 51.6 | 63.9 | 65.1 | 72.5 | 42.0 | 47.6 | 53.2 | 56.0 | 52.1 | 55.4 | 66.9 | 67.3 | 60.3 | 69.7 | 57.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,253.6 | 1,259.1 | 1,341.4 | 1,367.4 | 1,410.0 | 1,453.7 | 1,406.0 | 1,323.8 | 1,328.5 | 1,475.4 | 1,370.1 | 1,401.3 | 1,474.3 | 1,589.5 | 1,629.0 | 1,660.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,983.4 | 1,992.1 | 1,977.8 | 1,968.2 | 1,854.7 | 1,787.0 | 1,876.3 | 1,551.6 | 1,558.2 | 1,608.5 | 1,561.3 | 1,580.3 | 1,546.9 | 1,554.0 | 1,428.9 | 1,495.1 | 1,606.7 | 1,606.7 | 1,613.3 | 1,628.9 | 1,603.7 | 1,647.8 | 1,590.1 | 1,530.1 | 1,485.2 | 1,549.1 | 1,498.2 | 1,539.2 | 1,510.9 | 1,525.1 | 1,547.1 | 1,525.7 | 1,580.8 | 1,552.7 | 1,526.1 | 1,466.7 | 1,606.9 | 1,590.0 | 1,639.5 | 1,611.5 |
| Accumulated Depreciation | 1,244.4 | 1,240.5 | 1,224.0 | 1,208.4 | 1,120.9 | 1,063.6 | 1,125.0 | 1,075.6 | 1,063.8 | 1,091.2 | 1,049.0 | 1,054.1 | 1,018.9 | 1,030.2 | 944.9 | 980.8 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 739.0 | 751.6 | 753.8 | 759.8 | 733.8 | 723.4 | 751.3 | 476.0 | 494.4 | 517.3 | 512.3 | 526.2 | 528.0 | 523.8 | 484.0 | 514.3 | ||||||||||||||||||||||||
| Long Term Investments | 5.6 | 6.1 | 5.8 | 4.7 | 5.2 | 5.7 | 5.3 | 5.3 | 5.5 | 4.8 | 3.2 | 3.3 | 1.6 | 1.2 | 3.6 | 3.5 | 2.9 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 382.3 | 382.3 | 382.3 | 382.3 | 382.3 | 382.3 | 382.3 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 20.0 | 19.9 | 21.0 | 21.5 | 21.0 | 20.6 | 22.0 | 22.1 | 21.8 | 22.7 | 21.0 | 21.6 | 21.3 | 21.5 | 20.3 | 19.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 29.0 | 35.2 | 30.6 | 58.6 | 54.2 | 53.8 | 68.8 | 66.5 | 66.1 | 67.0 | 65.6 | 56.2 | 42.6 | 40.5 | 66.0 | 71.7 | 79.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 88.6 | 81.9 | 201.8 | 190.0 | 171.7 | 181.3 | 173.5 | 180.9 | 175.9 | 181.8 | 159.9 | 162.7 | 178.3 | 188.1 | 175.1 | 181.6 | 190.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,610.0 | 2,632.3 | 2,715.7 | 2,762.8 | 2,757.2 | 2,800.2 | 2,787.2 | 2,533.4 | 2,558.8 | 2,737.0 | 2,606.5 | 2,650.6 | 2,718.1 | 2,835.7 | 2,844.2 | 2,913.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 209.4 | 231.3 | 166.9 | 195.2 | 218.8 | 250.0 | 163.6 | 139.2 | 151.4 | 228.5 | 128.8 | 145.7 | 156.6 | 199.4 | 188.5 | 152.9 | 148.3 | 152.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 27.1 | 25.9 | 25.9 | 27.4 | 32.3 | 28.2 | 50.8 | 50.4 | 69.1 | 88.8 | 101.1 | 83.4 | 100.1 | 110.7 | 105.4 | 112.5 | 120.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.0 | 4.2 | 4.4 | 4.2 | 3.8 | 3.5 | 3.7 | 3.7 | 3.6 | 3.9 | 3.8 | 4.1 | 3.7 | 3.8 | 3.8 | 3.5 | ||||||||||||||||||||||||
| Accrued Expenses | 28.4 | 38.0 | 42.0 | 35.1 | 28.1 | 38.7 | 43.8 | 34.5 | 29.0 | 36.2 | 36.5 | 31.8 | 28.9 | 34.4 | 34.1 | 30.4 | 37.0 | 39.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | 61.5 | 43.7 | 35.9 | 45.0 | 55.4 | 58.5 | 52.2 | 60.4 | 74.3 | 58.1 | 66.1 | |||||||||||||||||||||||
| Total Current Liabilities | 386.0 | 449.3 | 369.0 | 483.1 | 528.6 | 643.8 | 503.7 | 378.8 | 385.2 | 507.1 | 403.4 | 393.8 | 397.0 | 492.8 | 487.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 15.8 | 15.7 | 16.5 | 17.1 | 17.0 | 17.1 | 18.1 | 18.1 | 17.9 | 18.6 | 16.9 | 17.1 | 17.2 | 17.4 | 16.2 | 15.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 2.8 | 2.9 | 8.2 | 8.0 | 4.7 | 11.8 | 12.3 | 12.2 | 15.2 | 15.5 | 13.8 | 16.0 | 22.0 | 25.9 | 41.1 | 56.7 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 81.6 | 77.0 | 94.5 | 99.7 | 94.7 | 102.7 | 112.3 | 122.7 | 125.9 | 127.5 | 119.3 | 135.0 | 149.1 | 156.4 | 184.2 | 223.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 853.3 | 819.3 | 945.8 | 849.7 | 815.3 | 777.3 | 916.9 | 867.6 | 923.8 | 953.7 | 937.9 | 980.4 | 1,032.3 | 1,036.1 | 1,132.2 | 1,237.8 | ||||||||||||||||||||||||
| Total Liabilities | 1,239.3 | 1,268.6 | 1,314.8 | 1,332.8 | 1,343.9 | 1,421.1 | 1,420.6 | 1,246.4 | 1,294.3 | 1,460.8 | 1,327.6 | 1,360.7 | 1,417.7 | 1,516.4 | 1,619.7 | 1,695.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 3.6 | 0.3 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 |
| Additional Paid In Capital | 670.3 | 670.3 | 670.3 | 670.3 | 669.9 | 669.9 | 669.9 | 669.9 | 669.5 | 669.5 | 669.5 | 669.5 | 668.6 | 669.5 | 669.8 | 669.8 | 670.4 | |||||||||||||||||||||||
| Retained Earnings | 507.7 | 508.0 | 563.5 | 588.0 | 589.3 | 574.7 | 554.2 | 499.0 | 466.6 | 475.8 | 459.5 | 467.8 | 475.1 | 482.3 | 494.0 | 470.0 | 444.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (102.9) | (105.8) | (137.0) | (137.5) | (147.4) | (159.2) | (152.3) | (157.0) | (158.6) | (145.5) | (147.8) | (147.2) | (148.0) | (143.9) | (223.5) | |||||||||||||||||||||||||
| Treasury Stock | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | ||||||||||||||||||||||
| Minority Interest | 344.9 | 340.5 | 353.4 | 358.5 | 350.8 | 343.0 | 344.1 | 324.4 | 321.6 | 325.7 | 333.3 | 335.6 | 342.4 | 348.2 | 333.5 | 335.2 | 341.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,025.8 | 1,023.2 | 1,047.5 | 1,071.5 | 1,062.5 | 1,036.1 | 1,022.5 | 962.6 | 928.2 | 950.5 | 931.9 | 940.8 | 946.4 | 958.6 | 891.0 | 882.7 | ||||||||||||||||||||||||
| Total Equity | 1,370.7 | 1,363.7 | 1,400.9 | 1,430.0 | 1,413.3 | 1,379.1 | 1,366.6 | 1,287.0 | 1,264.5 | 1,276.2 | 1,278.9 | 1,289.9 | 1,300.4 | 1,319.3 | 1,224.5 | 1,217.9 | 1,221.0 | 1,158.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 867.6 | 809.8 | 972.4 | 884.3 | 881.4 | 809.9 | 902.3 | 945.0 | 943.3 | 968.3 | 966.7 | 1,007.5 | 1,077.3 | 1,096.7 | 1,141.5 | 1,202.4 | 1,253.2 | |||||||||||||||||||||||
| Book Value | 1,025.8 | 1,023.2 | 1,047.5 | 1,071.5 | 1,062.5 | 1,036.1 | 1,022.5 | 962.6 | 928.2 | 950.5 | 931.9 | 940.8 | 946.4 | 958.6 | 891.0 | 882.7 | 880.0 | 829.5 | ||||||||||||||||||||||
| Tangible Book Value | 643.5 | 640.9 | 665.2 | 689.2 | 680.2 | 653.8 | 640.2 | 582.9 | 548.5 | 570.8 | 552.2 | 561.1 | 566.7 | 578.9 | 511.3 | 503.0 | 500.3 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.2 |
| 63.7 |
| 47.7 |
| 36.0 |
| 55.8 |
| 37.6 |
| 23.3 |
| 21.2 |
| 23.0 |
| 15.5 |
| 17.9 |
| 23.1 |
| 24.9 |
| 16.6 |
| 15.2 |
| 15.5 |
| 20.4 |
| 13.0 |
| 14.6 |
| 17.0 |
| 27.1 |
| 17.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,704.2 |
| 1,673.2 |
| 1,516.7 |
| 1,424.1 |
| 1,468.0 |
| 1,453.4 |
| 1,427.6 |
| 1,398.6 |
| 1,371.2 |
| 1,425.4 |
| 1,366.8 |
| 1,431.2 |
| 1,405.1 |
| 1,408.8 |
| 1,470.0 |
| 1,443.2 |
| 1,382.2 |
| 1,262.2 |
| 1,217.5 |
| 988.3 |
| 921.0 |
| 837.4 |
| 892.4 |
| 879.6 |
| 1,042.8 |
| 1,043.1 |
| 1,049.7 |
| 1,057.8 |
| 1,034.8 |
| 1,057.4 |
| 1,037.8 |
| 993.6 |
| 955.8 |
| 986.1 |
| 959.1 |
| 976.7 |
| 952.8 |
| 961.6 |
| 977.0 |
| 958.9 |
| 985.2 |
| 964.0 |
| 951.3 |
| 911.9 |
| 950.0 |
| 935.5 |
| 967.3 |
| 943.1 |
| 563.9 |
| 563.6 |
| 563.6 |
| 571.1 |
| 568.9 |
| 590.4 |
| 552.3 |
| 536.5 |
| 529.4 |
| 563.0 |
| 539.1 |
| 562.5 |
| 558.1 |
| 563.5 |
| 570.1 |
| 566.8 |
| 595.6 |
| 588.7 |
| 574.8 |
| 554.8 |
| 656.9 |
| 654.5 |
| 672.2 |
| 668.4 |
| 3.3 |
| 3.5 |
| 3.0 |
| 2.8 |
| 2.9 |
| 5.6 |
| 5.4 |
| 5.5 |
| 6.2 |
| 6.5 |
| 5.2 |
| 4.9 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| 379.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.5 |
| 19.9 |
| 21.8 |
| 23.3 |
| 24.6 |
| 26.1 |
| 26.8 |
| 26.7 |
| 27.0 |
| 29.0 |
| 30.1 |
| 32.0 |
| 33.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.8 |
| 105.1 |
| 111.0 |
| 112.0 |
| 120.2 |
| 112.0 |
| 120.2 |
| 104.1 |
| 106.0 |
| 87.3 |
| 92.7 |
| 96.0 |
| 101.0 |
| 94.8 |
| 98.6 |
| 112.9 |
| 119.8 |
| 120.3 |
| 124.7 |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.3 |
| 200.0 |
| 207.7 |
| 219.7 |
| 232.5 |
| 242.3 |
| 238.0 |
| 219.6 |
| 233.8 |
| 230.1 |
| 226.3 |
| 227.2 |
| 203.7 |
| 175.3 |
| 170.0 |
| 175.5 |
| 189.6 |
| 174.1 |
| 194.3 |
| 196.9 |
| 246.3 |
| 238.0 |
| 248.4 |
| 255.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,023.3 |
| 3,005.2 |
| 2,878.3 |
| 2,809.1 |
| 2,867.8 |
| 2,889.3 |
| 2,806.3 |
| 2,751.1 |
| 2,710.6 |
| 2,794.4 |
| 2,682.3 |
| 2,779.0 |
| 2,724.7 |
| 2,709.6 |
| 2,769.4 |
| 3,000.9 |
| 2,997.7 |
| 2,907.5 |
| 2,818.4 |
| 2,572.1 |
| 2,542.3 |
| 2,443.2 |
| 2,530.0 |
| 2,516.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.8 |
| 35.3 |
| 15.5 |
| 18.2 |
| 20.1 |
| 28.2 |
| 8.1 |
| 12.1 |
| 10.3 |
| 11.3 |
| 16.4 |
| 18.9 |
| 28.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 3.7 |
| 4.6 |
| 5.6 |
| 6.3 |
| 6.7 |
| 6.7 |
| 6.1 |
| 6.0 |
| 6.2 |
| 6.4 |
| 6.7 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.0 |
| 32.9 |
| 36.3 |
| 37.5 |
| 38.2 |
| 28.6 |
| 28.1 |
| 30.6 |
| 34.3 |
| 28.7 |
| 34.8 |
| 37.5 |
| 38.5 |
| 28.0 |
| 36.8 |
| 36.3 |
| 35.3 |
| 27.8 |
| 25.1 |
| 29.2 |
| 31.1 |
| 25.5 |
| 57.9 |
| 44.2 |
| 34.5 |
| 32.7 |
| 39.4 |
| 35.3 |
| 32.1 |
| 35.1 |
| 40.0 |
| 38.4 |
| 39.7 |
| 37.3 |
| 33.6 |
| 35.8 |
| 39.4 |
| 39.6 |
| 33.6 |
| 42.5 |
| 43.8 |
| 40.5 |
| 28.8 |
| 36.8 |
| 33.7 |
| 458.0 |
| 451.0 |
| 463.5 |
| 336.6 |
| 261.4 |
| 311.5 |
| 318.1 |
| 307.4 |
| 295.8 |
| 277.3 |
| 322.5 |
| 280.0 |
| 318.3 |
| 347.7 |
| 351.0 |
| 381.9 |
| 383.6 |
| 324.5 |
| 331.1 |
| 354.1 |
| 320.1 |
| 320.0 |
| 294.1 |
| 306.3 |
| 310.7 |
| 17.2 |
| 15.8 |
| 16.6 |
| 17.1 |
| 17.6 |
| 18.8 |
| 19.6 |
| 20.1 |
| 20.3 |
| 22.2 |
| 23.1 |
| 24.6 |
| 25.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.8 |
| 81.6 |
| 107.9 |
| 64.3 |
| 61.5 |
| 58.9 |
| 37.1 |
| 45.4 |
| 46.1 |
| 47.4 |
| 18.0 |
| 17.4 |
| 7.7 |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.0 |
| 38.1 |
| 42.9 |
| 46.3 |
| 42.3 |
| 41.2 |
| 44.9 |
| 157.6 |
| 169.1 |
| 183.2 |
| 259.9 |
| 243.3 |
| 280.6 |
| 275.0 |
| 310.5 |
| 305.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 243.7 |
| 257.5 |
| 257.9 |
| 226.2 |
| 227.5 |
| 223.9 |
| 197.1 |
| 192.1 |
| 193.5 |
| 197.2 |
| 172.8 |
| 185.4 |
| 123.4 |
| 104.4 |
| 94.9 |
| 94.1 |
| 79.3 |
| 73.6 |
| 110.4 |
| 120.2 |
| 116.4 |
| 113.9 |
| 108.6 |
| 108.7 |
| 1,351.3 |
| 1,383.3 |
| 1,472.0 |
| 1,502.3 |
| 1,527.7 |
| 1,564.3 |
| 1,501.9 |
| 1,479.8 |
| 1,466.4 |
| 1,491.8 |
| 1,395.6 |
| 1,443.7 |
| 1,370.9 |
| 1,369.6 |
| 1,372.5 |
| 1,746.9 |
| 1,792.4 |
| 1,809.7 |
| 1,858.1 |
| 1,728.2 |
| 1,756.1 |
| 1,704.7 |
| 1,726.5 |
| 1,719.5 |
| 1,802.3 |
| 1,846.8 |
| 1,808.6 |
| 1,763.7 |
| 1,839.2 |
| 1,882.4 |
| 1,809.3 |
| 1,775.6 |
| 1,743.7 |
| 1,814.3 |
| 1,675.6 |
| 1,762.0 |
| 1,718.6 |
| 1,720.6 |
| 1,754.4 |
| 2,130.5 |
| 2,116.9 |
| 2,140.8 |
| 2,212.2 |
| 2,048.3 |
| 2,076.1 |
| 1,998.8 |
| 2,032.8 |
| 2,030.2 |
| 669.0 |
| 669.5 |
| 669.5 |
| 669.2 |
| 668.3 |
| 668.3 |
| 1.5 |
| - |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 401.1 |
| 351.3 |
| 314.6 |
| 295.5 |
| 282.9 |
| 260.7 |
| 247.1 |
| 256.4 |
| 239.4 |
| 235.5 |
| 230.2 |
| 231.7 |
| 220.3 |
| 209.3 |
| 72.6 |
| 67.3 |
| (17.9) |
| (151.4) |
| (190.3) |
| (192.6) |
| (198.5) |
| (200.8) |
| (197.0) |
| (207.8) |
| (185.4) |
| (191.3) |
| (215.0) |
| (212.1) |
| (215.8) |
| (219.4) |
| (222.9) |
| (232.0) |
| (246.2) |
| (220.7) |
| (209.6) |
| (198.5) |
| (204.9) |
| (206.2) |
| (180.6) |
| (185.2) |
| (170.2) |
| (179.0) |
| (182.9) |
| (204.9) |
| (214.3) |
| (221.9) |
| (182.7) |
| (190.2) |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 328.9 |
| 313.2 |
| 322.7 |
| 329.0 |
| 324.4 |
| 340.2 |
| 340.9 |
| 335.4 |
| 340.1 |
| 359.5 |
| 364.0 |
| 358.0 |
| 353.6 |
| 365.0 |
| 361.7 |
| 362.4 |
| 342.3 |
| 319.2 |
| 297.7 |
| 251.8 |
| 243.5 |
| 259.4 |
| 252.6 |
| 880.0 |
| 829.5 |
| 756.5 |
| 722.7 |
| 699.6 |
| 682.5 |
| 656.8 |
| 634.6 |
| 631.5 |
| 640.0 |
| 647.2 |
| 653.0 |
| 648.1 |
| 635.4 |
| 650.0 |
| 508.7 |
| 518.4 |
| 424.4 |
| 287.0 |
| 226.1 |
| 214.4 |
| 200.9 |
| 237.8 |
| 234.1 |
| 1,069.7 |
| 1,045.4 |
| 1,028.6 |
| 1,006.9 |
| 997.0 |
| 975.5 |
| 966.9 |
| 980.1 |
| 1,006.7 |
| 1,017.0 |
| 1,006.1 |
| 989.0 |
| 1,015.0 |
| 870.4 |
| 880.8 |
| 766.7 |
| 606.2 |
| 523.8 |
| 466.2 |
| 444.4 |
| 497.2 |
| 486.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,209.7 |
| 1,180.1 |
| 1,162.7 |
| 1,156.5 |
| 1,135.3 |
| 1,120.2 |
| 1,102.8 |
| 1,093.9 |
| 1,102.9 |
| 1,086.8 |
| 1,112.9 |
| 1,057.4 |
| 1,057.8 |
| 1,088.1 |
| 1,059.6 |
| 1,057.7 |
| 931.1 |
| 863.4 |
| 668.2 |
| 601.0 |
| 543.3 |
| 586.1 |
| 568.9 |
| 756.5 |
| 722.7 |
| 699.6 |
| 682.5 |
| 656.8 |
| 634.6 |
| 631.5 |
| 640.0 |
| 647.2 |
| 653.0 |
| 648.1 |
| 635.4 |
| 650.0 |
| 508.7 |
| 518.4 |
| 424.4 |
| 287.0 |
| 226.1 |
| 214.4 |
| 200.9 |
| 237.8 |
| 234.1 |
| 449.8 |
| 376.8 |
| 343.0 |
| 319.9 |
| 302.8 |
| 277.1 |
| 254.9 |
| 251.8 |
| 260.3 |
| 267.5 |
| 273.3 |
| 268.4 |
| 255.7 |
| 270.3 |
| 129.0 |
| 138.7 |
| 44.7 |
| (92.7) |
| (153.6) |
| (165.3) |
| (178.8) |
| (141.9) |
| (145.6) |