| (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 | 187.1 | 164.3 | 203.0 | 185.4 | 177.2 | 400.7 | 353.5 | 313.2 | 492.8 | 399.9 | 399.9 | 371.6 | 613.7 | 414.1 | 362.9 | 346.9 | 180.8 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | 13.7 | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 187.1 | 164.3 | 203.0 | 185.4 | 177.2 | 400.7 | 353.5 | 313.2 | 492.8 | 399.9 | 399.9 | 371.6 | 613.7 | 414.1 | 362.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 590.1 | 654.4 | 658.0 | 604.2 | 571.6 | 511.7 | 480.0 | 484.0 | 503.7 | 439.3 | - | 536.9 | 515.4 | 515.9 | 426.7 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 566.4 | 590.3 | 658.4 | 728.8 | 728.8 | 448.9 | 418.4 | 383.6 | 420.9 | 350.0 | - | 359.5 | 380.0 | 412.4 | 393.8 | 280.2 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,640.6 | 1,502.0 | 1,513.2 | 1,433.2 | 1,422.1 | 1,341.4 | 1,245.3 | 1,160.9 | 1,165.7 | 1,105.7 | - | 1,139.6 | 1,017.1 | 994.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 359.5 | 372.2 | 358.3 | 360.3 | 347.8 | 268.1 | 198.0 | 218.1 | 227.9 | 177.5 | - | 196.6 | 216.1 | 212.4 | 216.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 795.2 | 729.9 | 1,107.9 | 870.9 | 947.1 | 728.4 | 764.9 | 741.8 | 753.9 | 754.8 | - | 766.7 | 470.9 | 472.6 | 474.4 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | - | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 795.7 | 730.6 | 1,108.6 | 872.1 | 952.0 | 731.2 | 765.7 | 742.6 | 754.9 | 755.6 | - | 767.8 | 471.1 | 472.8 | 474.7 | 468.8 | |||
| (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 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 160.2 | 187.1 | 226.1 | 208.5 | 184.4 | 164.3 | 200.5 | 163.1 | 169.2 | 203.0 | 172.6 | 172.9 | 185.4 | 166.2 | 154.6 | |||||||||||||||||||||||||
| 68.6 |
| 106.5 |
| - |
| - |
| - |
| 346.9 |
| 180.8 |
| 68.6 |
| 106.5 |
| 410.6 |
| 259.5 |
| - |
| - |
| 210.6 |
| - |
| - |
| Prepaid Expenses | 70.7 | 82.4 | 92.5 | 87.7 | 83.6 | 59.8 | 32.0 | 42.8 | 27.5 | 57.3 | - | 56.9 | 23.0 | 25.1 | 25.8 | 23.8 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,719.6 | 1,683.4 | 1,787.6 | 1,780.6 | 1,712.8 | 1,554.6 | 1,432.2 | 1,340.6 | 1,472.6 | 1,253.2 | - | 1,392.9 | 1,597.8 | 1,425.9 | 1,252.9 | 1,094.2 | 715.4 | - | - |
| 911.6 |
| 865.3 |
| 675.4 |
| - |
| - |
| Accumulated Depreciation | 966.7 | 913.0 | 895.8 | 837.6 | 823.5 | 743.7 | 687.1 | 646.9 | 646.8 | 587.4 | - | 533.1 | 482.9 | 482.2 | 456.8 | 425.7 | 392.4 | - | - |
| Property,Plant & Equipment Net | 673.9 | 589.0 | 617.4 | 595.6 | 598.6 | 597.7 | 558.1 | 514.0 | 518.9 | 518.3 | - | 606.5 | 534.2 | 512.6 | 454.9 | 439.6 | 283.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 571.0 | 623.8 | 633.0 | 739.9 | 708.6 | 430.3 | 428.9 | 385.2 | 337.7 | 321.1 | - | 385.1 | 349.6 | 330.8 | 314.7 | 314.8 | 178.3 | - | - |
| Intangible Assets | 121.3 | 134.1 | 150.7 | 176.6 | 175.4 | 167.2 | 175.7 | 176.0 | 138.6 | 144.4 | - | 202.0 | 170.9 | 172.3 | 168.1 | 185.5 | 96.4 | - | - |
| Operating Lease Right Of Use Assets | 139.9 | 146.9 | 171.6 | 162.9 | 152.7 | 77.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 57.8 | 37.9 | - | - | - | - | - | 43.5 | 34.9 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 16.6 | 41.0 | 273.4 | 240.1 | 252.0 | 203.3 | 212.3 | 114.5 | 134.4 | 154.7 | - | 143.2 | 123.9 | 126.9 | 115.5 | 56.5 | 29.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,369.3 | 3,330.0 | 3,477.4 | 3,557.0 | 3,447.2 | 2,953.2 | 2,807.2 | 2,583.9 | 2,602.3 | 2,391.7 | - | 2,722.0 | 2,776.5 | 2,568.6 | 2,306.1 | 2,090.7 | 1,302.1 | - | - |
| 179.8 |
| 118.2 |
| - |
| - |
| Short Term Debt | 0.5 | 0.7 | 0.7 | 1.2 | 4.9 | 2.7 | 0.8 | 0.8 | 1.0 | 0.9 | - | 1.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - |
| Deferred Revenue Current | 52.0 | 126.9 | 71.0 | 172.9 | 135.7 | 130.0 | 117.9 | 4.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 21.8 | 22.4 | 19.6 | 16.9 | 16.8 | 14.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 156.6 | 132.4 | 146.9 | 124.0 | 108.8 | 89.8 | 83.7 | 91.9 | 81.0 | 89.9 | - | 88.5 | 71.6 | 78.5 | 73.5 | 77.7 | 55.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 731.6 | 811.4 | 723.1 | 804.0 | 765.9 | 673.3 | 513.8 | 409.0 | 403.0 | 349.8 | - | 397.2 | 436.6 | 412.4 | 408.1 | 346.9 | 256.8 | - | - |
| 468.6 |
| 160.3 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 130.0 | 134.5 | 162.7 | 155.5 | 147.8 | 80.2 | 85.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 5.3 | 6.3 | 21.2 | 41.1 | 47.8 | 41.7 | 58.9 | 43.5 | 34.9 | 35.8 | - | 71.8 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 35.3 | 26.7 | 12.8 | 13.5 | 89.7 | 58.7 | 8.9 | 10.4 | 20.6 | 14.9 | - | 45.5 | 51.7 | 44.3 | 41.4 | 47.7 | 7.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,727.0 | 1,736.4 | 2,060.4 | 1,915.3 | 2,033.7 | 1,745.3 | 1,617.5 | 1,408.2 | 1,417.7 | 1,409.1 | - | 1,471.6 | 1,231.6 | 1,161.5 | 1,108.2 | 1,080.6 | 493.8 | - | - |
| 27.9 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | 1.5 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - |
| Retained Earnings | 3,156.2 | 2,940.8 | 2,643.6 | 2,593.0 | 2,394.3 | 2,245.0 | 2,173.8 | 2,027.6 | 1,954.3 | 1,874.7 | - | 1,718.7 | 1,562.7 | 1,300.5 | 1,079.7 | 850.3 | 767.4 | - | - |
| Accumulated Other Comprehensive Income | (290.5) | (332.8) | (273.2) | (274.9) | (263.1) | (309.8) | (313.4) | (303.2) | (279.0) | (346.4) | - | (134.4) | (47.7) | 43.9 | 64.1 | 63.6 | - | - | - |
| Treasury Stock | - | - | - | 765.2 | 773.7 | 781.4 | 743.9 | 692.5 | 590.4 | 612.8 | - | 410.3 | 20.9 | 22.5 | 24.7 | 25.9 | 26.0 | - | - |
| Minority Interest | - | - | - | 60.9 | 26.8 | 25.8 | 45.4 | 75.8 | 39.0 | 39.1 | - | 48.6 | 22.8 | 57.1 | 50.9 | 94.2 | 22.0 | - | - |
| Total Stockholders Equity | 1,632.8 | 1,542.1 | 1,354.3 | 1,580.8 | 1,386.8 | 1,182.1 | 1,144.3 | 1,059.8 | 1,112.8 | 943.5 | - | 1,201.8 | 1,522.0 | 1,349.9 | 1,147.0 | 915.9 | 786.3 | 641.0 | 521.0 |
| Total Equity | 1,632.8 | 1,542.1 | 1,354.3 | 1,641.7 | 1,413.6 | 1,207.8 | 1,189.7 | 1,175.7 | 1,184.6 | 982.6 | - | 1,250.4 | 1,544.8 | 1,407.0 | 1,197.9 | 1,010.1 | 808.3 | 641.0 | 521.0 |
| 160.5 |
| - |
| - |
| Net debt | 608.5 | 566.3 | 905.6 | 686.7 | 774.7 | 330.5 | 412.2 | 429.4 | 262.0 | 355.7 | - | 396.3 | (142.6) | 58.7 | 111.8 | 121.9 | (20.3) | - | - |
| Working Capital | 988.0 | 872.0 | 1,064.5 | 976.6 | 946.9 | 881.3 | 918.4 | 931.6 | 1,069.6 | 903.4 | - | 995.7 | 1,161.3 | 1,013.5 | 844.9 | 747.3 | 458.6 | - | - |
| Book Value | 1,632.8 | 1,542.1 | 1,354.3 | 1,580.8 | 1,386.8 | 1,182.1 | 1,144.3 | 1,059.8 | 1,112.8 | 943.5 | - | 1,201.8 | 1,522.0 | 1,349.9 | 1,147.0 | 915.9 | 786.3 | 641.0 | 521.0 |
| Tangible Book Value | 940.5 | 784.2 | 570.6 | 664.4 | 502.9 | 584.5 | 539.7 | 498.6 | 636.5 | 478.0 | - | 614.7 | 1,001.5 | 846.9 | 664.2 | 415.5 | 511.6 | - | - |
| 149.7 |
| 177.2 |
| 169.8 |
| 199.3 |
| 391.5 |
| 400.7 |
| 443.1 |
| 353.3 |
| 294.6 |
| 353.5 |
| 327.2 |
| 256.9 |
| 211.2 |
| 313.2 |
| 295.6 |
| 722.6 |
| 479.7 |
| 492.8 |
| 493.5 |
| 425.2 |
| 412.5 |
| 349.4 |
| 344.3 |
| 387.7 |
| 399.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 160.2 | 187.1 | 226.1 | 208.5 | 184.4 | 164.3 | 200.5 | 163.1 | 169.2 | 203.0 | 172.6 | 172.9 | 185.4 | 166.2 | 154.6 | 149.7 | 177.2 | 169.8 | 199.3 | 391.5 | 400.7 | 443.1 | 353.3 | 294.6 | 353.5 | 327.2 | 256.9 | 211.2 | 313.2 | 295.6 | 722.6 | 479.7 | 492.8 | 493.5 | 425.2 | 412.5 | 349.4 | 344.3 | 387.7 | 399.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 652.7 | 590.1 | 614.7 | 665.9 | 667.3 | 654.4 | 714.0 | 703.3 | 659.0 | 658.0 | 674.0 | 650.0 | 604.2 | 614.4 | 627.9 | 616.5 | 571.6 | 537.7 | 559.3 | 491.4 | 511.7 | 502.0 | 500.8 | 492.8 | 480.0 | 501.2 | 507.1 | 512.9 | 484.0 | 500.4 | 472.8 | 467.0 | 503.7 | 492.8 | 455.0 | 439.3 | 455.7 | 466.7 | 449.4 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 587.7 | 566.4 | 591.4 | 581.4 | 579.3 | 590.3 | 611.4 | 633.2 | 668.7 | 658.4 | 693.6 | 725.4 | 728.8 | 746.3 | 786.6 | 807.5 | 728.8 | 655.9 | 593.5 | 512.9 | 448.9 | 448.1 | 449.5 | 416.6 | 418.4 | 377.3 | 406.5 | 395.8 | 383.6 | 399.9 | 382.0 | 370.0 | 420.9 | 403.2 | 389.2 | 350.0 | 379.6 | 372.1 | 350.8 | - |
| Prepaid Expenses | 95.5 | 70.7 | 95.5 | 93.4 | 94.4 | 87.2 | 98.2 | 92.6 | 91.1 | 92.5 | 97.3 | 107.4 | 87.7 | 107.5 | 87.1 | 105.2 | 83.6 | 96.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,772.0 | 1,719.6 | 1,757.0 | 1,743.7 | 1,722.8 | 1,683.4 | 1,807.2 | 1,784.0 | 1,779.6 | 1,787.6 | 1,807.4 | 1,815.5 | 1,780.6 | 1,850.1 | 1,856.6 | 1,840.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,639.7 | 1,640.6 | 1,597.3 | 1,578.7 | 1,534.9 | 1,502.0 | 1,551.8 | 1,524.4 | 1,517.3 | 1,513.2 | 1,477.1 | 1,448.5 | 1,433.2 | 1,426.9 | 1,452.4 | 1,451.0 | 1,422.1 | 1,383.9 | 1,369.9 | 1,354.4 | 1,341.4 | 1,295.6 | 1,269.2 | 1,237.9 | 1,245.3 | 1,233.8 | 1,225.8 | 1,196.6 | 1,160.9 | 1,153.8 | 1,132.1 | 1,137.2 | 1,165.7 | 1,169.9 | 1,129.8 | 1,105.7 | 1,120.4 | 1,106.0 | 1,100.8 | - |
| Accumulated Depreciation | 953.8 | 966.7 | 954.4 | 957.0 | 930.8 | 913.0 | 942.8 | 920.0 | 908.9 | 895.8 | 873.1 | 849.6 | 837.6 | 830.0 | 844.9 | 840.8 | 823.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 686.0 | 673.9 | 642.9 | 621.7 | 604.1 | 589.0 | 609.0 | 604.3 | 608.4 | 617.4 | 604.0 | 598.8 | 595.6 | 596.9 | 607.6 | 610.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 586.7 | 571.0 | 570.0 | 571.7 | 628.0 | 623.8 | 0.0 | 630.2 | 629.9 | 633.0 | 635.0 | 741.7 | 739.9 | 728.6 | 741.7 | 707.7 | 708.6 | 709.5 | ||||||||||||||||||||||
| Intangible Assets | 119.8 | 121.3 | 123.4 | 126.6 | 132.8 | 134.1 | 141.9 | 142.5 | 145.8 | 150.7 | 140.3 | 172.3 | 176.6 | 182.8 | 192.3 | 169.4 | 175.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 141.8 | 139.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 46.9 | 57.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 15.4 | 16.6 | 221.4 | 228.9 | 238.1 | 253.2 | 264.6 | 262.2 | 268.2 | 273.4 | 256.8 | 234.4 | 240.1 | 263.4 | 276.5 | 253.6 | 252.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,435.2 | 3,369.3 | 3,368.0 | 3,345.4 | 3,375.4 | 3,330.0 | 3,496.8 | 3,457.2 | 3,465.4 | 3,477.4 | 3,486.2 | 3,604.5 | 3,557.0 | 3,621.7 | 3,674.8 | 3,581.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 374.2 | 359.5 | 377.3 | 385.3 | 348.9 | 372.2 | 353.9 | 353.7 | 327.4 | 358.3 | 355.9 | 368.6 | 360.3 | 376.5 | 388.5 | 404.4 | 347.8 | 338.7 | 324.9 | 289.1 | 268.1 | 269.1 | 241.3 | 209.1 | 198.0 | 197.5 | 228.1 | 219.5 | 218.1 | 200.5 | 193.6 | 190.9 | 227.9 | 216.1 | 194.5 | 177.5 | 170.9 | 183.1 | 183.1 | - |
| Short Term Debt | - | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.5 | 0.6 | 0.6 | 0.7 | 0.9 | 1.2 | 1.2 | 2.1 | 3.0 | 4.2 | 4.9 | 4.8 | ||||||||||||||||||||||
| Deferred Revenue Current | 77.1 | 52.0 | 81.1 | 132.4 | 140.9 | 126.9 | 100.2 | 68.8 | 84.0 | 71.0 | 88.6 | 156.3 | 172.9 | 200.3 | 175.8 | 168.8 | 135.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 172.6 | 156.6 | 156.7 | 145.2 | 140.8 | 132.4 | 155.0 | 139.5 | 149.2 | 146.9 | 145.7 | 130.8 | 124.0 | 136.3 | 130.1 | 118.5 | 108.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 745.9 | 731.6 | 778.6 | 809.6 | 760.8 | 811.4 | 770.0 | 705.0 | 674.8 | 723.1 | 724.6 | 781.3 | 804.0 | 868.2 | 830.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 790.3 | 795.2 | 730.1 | 730.0 | 730.0 | 729.9 | 898.2 | 1,017.5 | 1,107.6 | 1,107.9 | 977.3 | 985.6 | 870.9 | 935.1 | 995.6 | 963.1 | 947.1 | 897.5 | 860.9 | 729.6 | 728.4 | 779.8 | 778.3 | 776.1 | 764.9 | 764.5 | 765.6 | 741.6 | 741.8 | 736.2 | 736.3 | 753.6 | 753.9 | 754.2 | 754.5 | 754.8 | 755.6 | 756.5 | 756.9 | - |
| Operating Lease Liabilities Non-Current | 131.0 | 130.0 | 127.6 | 130.4 | 132.1 | 134.5 | 149.3 | 154.2 | 157.3 | 162.7 | 160.5 | 151.2 | 155.5 | 156.9 | 154.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 12.2 | 5.3 | 7.1 | 4.8 | 6.9 | 6.3 | 8.0 | 18.7 | 26.5 | 21.2 | 20.9 | 45.4 | 41.1 | 48.5 | 55.6 | 50.6 | 47.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 40.0 | 35.3 | 22.5 | 22.8 | 21.4 | 20.8 | 50.0 | 11.4 | 11.7 | 12.8 | 13.4 | 8.6 | 13.5 | 11.5 | 51.0 | 61.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,746.6 | 1,727.0 | 1,700.8 | 1,732.4 | 1,683.5 | 1,736.4 | 1,909.0 | 1,939.5 | 2,011.1 | 2,060.4 | 1,927.5 | 2,006.1 | 1,915.3 | 2,049.0 | 2,121.6 | 2,077.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | 27.9 | - |
| Additional Paid In Capital | - | - | - | - | - | - | 9.7 | 5.1 | 5.7 | 0.0 | - | - | - | 13.3 | 4.3 | 5.3 | 1.5 | |||||||||||||||||||||||
| Retained Earnings | 3,244.0 | 3,156.2 | 3,044.0 | 2,956.4 | 2,999.0 | 2,940.8 | 2,878.0 | 2,806.9 | 2,719.3 | 2,643.6 | 2,657.2 | 2,635.6 | 2,593.0 | 2,569.6 | 2,509.3 | 2,444.9 | 2,394.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (283.7) | (290.5) | (279.3) | (278.5) | (310.1) | (332.8) | (282.2) | (313.8) | (295.2) | (273.2) | (281.6) | (266.1) | (274.9) | (328.1) | (288.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 857.3 | 765.2 | 769.9 | 764.9 | 769.8 | 773.7 | 784.3 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 57.0 | 58.3 | 60.9 | 60.0 | 64.8 | 28.4 | 26.8 | 26.6 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,679.3 | 1,632.8 | 1,595.8 | 1,529.0 | 1,635.0 | 1,542.1 | 1,541.7 | 1,471.5 | 1,409.3 | 1,354.3 | 1,501.7 | 1,540.1 | 1,580.8 | 1,512.7 | 1,488.4 | 1,476.1 | ||||||||||||||||||||||||
| Total Equity | 1,679.3 | 1,632.8 | 1,595.8 | 1,529.0 | 1,635.0 | 1,542.1 | 1,541.7 | 1,471.5 | 1,409.3 | 1,354.3 | 1,558.7 | 1,598.4 | 1,641.7 | 1,572.8 | 1,553.2 | 1,504.5 | 1,413.6 | 1,344.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 790.3 | 795.7 | 730.7 | 730.7 | 730.7 | 730.6 | 898.7 | 1,018.1 | 1,108.3 | 1,108.6 | 978.2 | 986.8 | 872.1 | 937.2 | 998.7 | 967.3 | 952.0 | 902.3 | 866.5 | 734.7 | 731.2 | 781.7 | 780.9 | 776.9 | 765.7 | 765.3 | 766.3 | 742.4 | 742.6 | 737.0 | 989.4 | 754.6 | 754.9 | 755.2 | 755.4 | 755.6 | 756.5 | 757.4 | 758.0 | - |
| Net debt | 630.1 | 608.5 | 504.6 | 522.1 | 546.3 | 566.3 | 698.3 | 855.0 | 939.1 | 905.6 | 805.6 | 813.9 | 686.7 | 771.0 | 844.1 | 817.6 | 774.7 | 732.5 | ||||||||||||||||||||||
| Working Capital | 1,026.1 | 988.0 | 978.4 | 934.1 | 962.0 | 872.0 | 1,037.1 | 1,079.0 | 1,104.7 | 1,064.5 | 1,082.8 | 1,034.2 | 976.6 | 981.9 | 1,025.9 | 1,021.9 | 946.9 | |||||||||||||||||||||||
| Book Value | 1,679.3 | 1,632.8 | 1,595.8 | 1,529.0 | 1,635.0 | 1,542.1 | 1,541.7 | 1,471.5 | 1,409.3 | 1,354.3 | 1,501.7 | 1,540.1 | 1,580.8 | 1,512.7 | 1,488.4 | 1,476.1 | 1,386.8 | 1,318.1 | ||||||||||||||||||||||
| Tangible Book Value | 972.8 | 940.5 | 902.4 | 830.6 | 874.2 | 784.2 | 1,399.8 | 698.7 | 633.6 | 570.6 | 726.5 | 626.1 | 664.4 | 601.3 | 554.3 | 598.9 | 502.9 | |||||||||||||||||||||||
| 103.0 |
| 89.5 |
| 59.8 |
| 51.7 |
| 51.1 |
| 63.3 |
| 32.0 |
| 50.4 |
| 44.9 |
| 54.4 |
| 42.8 |
| 40.7 |
| 127.8 |
| 127.3 |
| 27.5 |
| 50.1 |
| 54.5 |
| 57.3 |
| 69.2 |
| 63.7 |
| 46.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,712.8 |
| 1,614.8 |
| 1,595.3 |
| 1,607.6 |
| 1,554.6 |
| 1,558.1 |
| 1,479.8 |
| 1,414.4 |
| 1,432.2 |
| 1,388.4 |
| 1,348.0 |
| 1,298.9 |
| 1,340.6 |
| 1,362.4 |
| 1,715.1 |
| 1,523.3 |
| 1,472.6 |
| 1,448.1 |
| 1,331.3 |
| 1,253.2 |
| 1,274.3 |
| 1,267.3 |
| 1,252.8 |
| - |
| 766.6 |
| 760.0 |
| 749.1 |
| 743.7 |
| 722.3 |
| 705.4 |
| 683.9 |
| 687.1 |
| 685.4 |
| 682.3 |
| 669.3 |
| 646.9 |
| 646.1 |
| 639.4 |
| 633.4 |
| 646.8 |
| 647.4 |
| 610.1 |
| 587.4 |
| 594.7 |
| 579.6 |
| 568.3 |
| - |
| 598.6 |
| 617.3 |
| 609.9 |
| 605.4 |
| 597.7 |
| 573.4 |
| 563.8 |
| 554.0 |
| 558.1 |
| 548.4 |
| 543.6 |
| 527.3 |
| 514.0 |
| 507.7 |
| 492.7 |
| 503.7 |
| 518.9 |
| 522.4 |
| 519.7 |
| 518.3 |
| 525.6 |
| 526.3 |
| 532.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 712.7 |
| 429.9 |
| 430.3 |
| 421.9 |
| 417.7 |
| 422.5 |
| 428.9 |
| 421.7 |
| 424.2 |
| 417.0 |
| 385.2 |
| 389.6 |
| 321.4 |
| 327.9 |
| 337.7 |
| 336.8 |
| 324.1 |
| 321.1 |
| 327.9 |
| 331.6 |
| 334.3 |
| - |
| 193.4 |
| 201.0 |
| 161.5 |
| 167.2 |
| 167.7 |
| 169.7 |
| 173.0 |
| 175.7 |
| 177.7 |
| 189.0 |
| 192.9 |
| 176.0 |
| 178.7 |
| 124.5 |
| 129.5 |
| 138.6 |
| 142.1 |
| 142.0 |
| 144.4 |
| 152.5 |
| 158.8 |
| 164.5 |
| - |
| - |
| - |
| 71.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 276.3 |
| 285.3 |
| 203.6 |
| 203.3 |
| 202.8 |
| 200.8 |
| 193.7 |
| 212.3 |
| 189.3 |
| 207.0 |
| 209.9 |
| 114.5 |
| 124.7 |
| 125.7 |
| 133.6 |
| 134.4 |
| 160.8 |
| 149.9 |
| 154.7 |
| 103.8 |
| 111.8 |
| 115.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,447.2 |
| 3,411.3 |
| 3,404.1 |
| 3,008.1 |
| 2,953.2 |
| 2,923.9 |
| 2,831.8 |
| 2,757.6 |
| 2,807.2 |
| 2,725.4 |
| 2,711.7 |
| 2,646.0 |
| 2,530.3 |
| 2,563.1 |
| 2,779.4 |
| 2,618.1 |
| 2,602.3 |
| 2,610.2 |
| 2,466.9 |
| 2,391.7 |
| 2,384.0 |
| 2,395.9 |
| 2,399.9 |
| - |
| 5.6 |
| 5.1 |
| 2.7 |
| 1.9 |
| 2.6 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 253.1 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.1 |
| - |
| 138.3 |
| 156.5 |
| 150.1 |
| 130.0 |
| 116.5 |
| 138.8 |
| 151.0 |
| 117.9 |
| 123.9 |
| 66.1 |
| 6.4 |
| 4.9 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 116.8 |
| 104.5 |
| 100.2 |
| 89.8 |
| 97.5 |
| 89.1 |
| 100.2 |
| 83.7 |
| 226.7 |
| 174.2 |
| 129.2 |
| 91.9 |
| 106.9 |
| 79.4 |
| 92.7 |
| 81.0 |
| 106.2 |
| 112.2 |
| 89.9 |
| 109.3 |
| 95.2 |
| 111.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 818.7 |
| 765.9 |
| 751.0 |
| 747.2 |
| 679.3 |
| 673.3 |
| 623.9 |
| 604.8 |
| 561.2 |
| 513.8 |
| 530.9 |
| 497.3 |
| 440.8 |
| 409.0 |
| 400.7 |
| 606.6 |
| 374.3 |
| 403.0 |
| 413.5 |
| 382.7 |
| 349.8 |
| 359.9 |
| 358.0 |
| 364.6 |
| - |
| 146.5 |
| 147.8 |
| 148.0 |
| 151.0 |
| 78.0 |
| 80.2 |
| 77.7 |
| 79.8 |
| 78.7 |
| 85.8 |
| 78.8 |
| 85.2 |
| 88.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.9 |
| 50.3 |
| 48.4 |
| 41.7 |
| 51.3 |
| 49.9 |
| 65.1 |
| 58.9 |
| 43.8 |
| 43.8 |
| 46.4 |
| 43.5 |
| 45.1 |
| 34.5 |
| 39.7 |
| 34.9 |
| 28.2 |
| 39.0 |
| 35.8 |
| 28.8 |
| 35.5 |
| 39.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.2 |
| 84.3 |
| 115.2 |
| 61.3 |
| 58.7 |
| 45.6 |
| 9.1 |
| 9.1 |
| 8.9 |
| 11.1 |
| 13.3 |
| 14.0 |
| 10.4 |
| 19.3 |
| 20.4 |
| 21.0 |
| 20.6 |
| 13.6 |
| 15.5 |
| 14.9 |
| 33.1 |
| 38.3 |
| 40.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,033.7 |
| 2,066.5 |
| 2,082.7 |
| 1,758.0 |
| 1,745.3 |
| 1,734.2 |
| 1,679.1 |
| 1,647.4 |
| 1,617.5 |
| 1,558.2 |
| 1,546.6 |
| 1,474.9 |
| 1,354.5 |
| 1,429.3 |
| 1,629.5 |
| 1,432.7 |
| 1,450.5 |
| 1,457.6 |
| 1,425.6 |
| 1,409.1 |
| 1,381.7 |
| 1,401.7 |
| 1,419.7 |
| - |
| 6.7 |
| 0.0 |
| 0.0 |
| 0.3 |
| 8.5 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 2,378.1 |
| 2,337.0 |
| 2,282.4 |
| 2,245.0 |
| 2,219.2 |
| 2,194.9 |
| 2,171.3 |
| 2,173.8 |
| 2,119.8 |
| 2,085.6 |
| 2,049.4 |
| 2,027.6 |
| 2,022.5 |
| 2,023.9 |
| 1,996.5 |
| 1,954.3 |
| 1,974.6 |
| 1,906.2 |
| 1,874.7 |
| 1,811.9 |
| 1,790.1 |
| 1,756.1 |
| - |
| (232.2) |
| (263.1) |
| (310.2) |
| (283.4) |
| (307.6) |
| (309.8) |
| (322.3) |
| (332.5) |
| (347.9) |
| (313.4) |
| (316.7) |
| (303.1) |
| (298.7) |
| (303.2) |
| (322.6) |
| (311.2) |
| (276.6) |
| (279.0) |
| (288.1) |
| (326.3) |
| (346.4) |
| (266.0) |
| (268.5) |
| (265.8) |
| - |
| 786.9 |
| 777.9 |
| 781.4 |
| 770.8 |
| 763.5 |
| 764.0 |
| 743.9 |
| 744.3 |
| 728.7 |
| 700.3 |
| 692.5 |
| 670.7 |
| 628.5 |
| 602.5 |
| 590.4 |
| 601.6 |
| 605.0 |
| 612.8 |
| 610.7 |
| 593.5 |
| 587.1 |
| - |
| 26.9 |
| 25.3 |
| 25.8 |
| 27.2 |
| 25.9 |
| 22.7 |
| 45.4 |
| 44.5 |
| 45.3 |
| 53.0 |
| 75.8 |
| 76.5 |
| 37.7 |
| 40.1 |
| 39.0 |
| 39.8 |
| 38.4 |
| 39.1 |
| 39.1 |
| 38.1 |
| 49.1 |
| - |
| 1,386.8 |
| 1,318.1 |
| 1,294.6 |
| 1,224.8 |
| 1,182.1 |
| 1,162.4 |
| 1,126.8 |
| 1,087.4 |
| 1,144.3 |
| 1,086.7 |
| 1,081.7 |
| 1,078.3 |
| 1,059.8 |
| 1,057.2 |
| 1,112.2 |
| 1,145.2 |
| 1,112.8 |
| 1,112.8 |
| 1,002.8 |
| 943.5 |
| 963.2 |
| 956.1 |
| 931.1 |
| - |
| 1,321.5 |
| 1,250.1 |
| 1,207.8 |
| 1,189.7 |
| 1,152.7 |
| 1,110.1 |
| 1,189.7 |
| 1,167.2 |
| 1,165.2 |
| 1,171.1 |
| 1,175.7 |
| 1,133.7 |
| 1,149.8 |
| 1,185.4 |
| 1,151.8 |
| 1,152.6 |
| 1,041.3 |
| 982.6 |
| 1,002.3 |
| 994.2 |
| 980.2 |
| - |
| 667.2 |
| 343.3 |
| 330.5 |
| 338.7 |
| 427.5 |
| 482.3 |
| 412.2 |
| 438.1 |
| 509.4 |
| 531.2 |
| 429.4 |
| 441.4 |
| 266.8 |
| 274.9 |
| 262.0 |
| 261.7 |
| 330.2 |
| 343.1 |
| 407.1 |
| 413.1 |
| 370.3 |
| - |
| 863.8 |
| 848.1 |
| 928.3 |
| 881.3 |
| 934.2 |
| 875.0 |
| 853.2 |
| 918.4 |
| 857.5 |
| 850.7 |
| 858.1 |
| 931.6 |
| 961.7 |
| 1,108.5 |
| 1,149.1 |
| 1,069.6 |
| 1,034.7 |
| 948.6 |
| 903.4 |
| 914.3 |
| 909.3 |
| 888.3 |
| - |
| 1,294.6 |
| 1,224.8 |
| 1,182.1 |
| 1,162.4 |
| 1,126.8 |
| 1,087.4 |
| 1,144.3 |
| 1,086.7 |
| 1,081.7 |
| 1,078.3 |
| 1,059.8 |
| 1,057.2 |
| 1,112.2 |
| 1,145.2 |
| 1,112.8 |
| 1,112.8 |
| 1,002.8 |
| 943.5 |
| 963.2 |
| 956.1 |
| 931.1 |
| - |
| 415.2 |
| 380.9 |
| 633.3 |
| 584.5 |
| 572.8 |
| 539.4 |
| 491.9 |
| 539.7 |
| 487.3 |
| 468.5 |
| 468.4 |
| 498.6 |
| 488.9 |
| 666.3 |
| 687.8 |
| 636.5 |
| 634.0 |
| 536.8 |
| 478.0 |
| 482.9 |
| 465.7 |
| 432.2 |
| - |