| (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 | 515.0 | 590.3 | 972.7 | 610.8 | 774.1 | 619.9 | 694.1 | 686.0 | 748.0 | 471.8 | 475.5 | 592.2 | 640.3 | 697.6 | 749.1 | 897.3 | 579.2 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 515.0 | 590.3 | 972.7 | 610.8 | 774.1 | 619.9 | 694.1 | 686.0 | 748.0 | 471.8 | 475.5 | 592.2 | 640.3 | 697.6 | 749.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 381.8 | 401.9 | 426.7 | 416.2 | 396.5 | 338.6 | 328.2 | 397.0 | 340.0 | 274.0 | 272.6 | 271.6 | 274.1 | 247.0 | 271.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 759.2 | 689.4 | 647.5 | 618.9 | 536.5 | 448.3 | 431.7 | 479.7 | 429.7 | 381.2 | 420.6 | 424.6 | 432.7 | 407.6 | 417.6 | 427.8 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 215.0 | 216.3 | 191.0 | 189.1 | 254.0 | 196.2 | 173.9 | 218.3 | 222.4 | 174.1 | 157.2 | 174.5 | 163.9 | 147.9 | 154.9 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 950.9 | 905.0 | 818.2 | 500.9 | 455.7 | 394.9 | 499.1 | 494.5 | 370.5 | 357.0 | 436.7 | 444.1 | 364.9 | 392.9 | 399.1 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 950.9 | 905.0 | 818.2 | 500.9 | 455.7 | 394.9 | 499.1 | 494.5 | 370.5 | 357.0 | 436.7 | 444.1 | 364.9 | 392.9 | 399.1 | 431.7 | |||
| (in millions of USD) | Q2 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 479.4 | 515.0 | 443.9 | 473.9 | 609.4 | 590.3 | 643.8 | 672.7 | 796.5 | 972.7 | 1,095.1 | 847.5 | 610.8 | 765.6 | 789.2 | |||||||||||||||||||||||||
| 324.2 |
| 537.3 |
| - |
| - |
| - |
| 897.3 |
| 579.2 |
| 324.2 |
| 537.3 |
| 330.6 |
| 284.3 |
| - |
| - |
| 434.9 |
| - |
| - |
| Prepaid Expenses | 231.0 | 217.8 | 214.4 | 170.1 | 156.7 | 132.1 | 141.3 | 142.9 | 130.3 | 110.8 | 99.8 | 105.5 | 100.6 | 119.7 | 119.2 | 106.9 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,887.2 | 1,915.5 | 2,297.2 | 2,121.2 | 2,010.5 | 1,697.3 | 1,704.1 | 1,783.9 | 2,195.2 | 1,864.5 | 1,887.5 | 1,908.6 | 1,980.7 | 1,791.3 | 1,830.7 | 1,794.5 | 1,407.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 3,195.5 | 2,931.2 | 2,846.2 | 2,705.0 | 2,639.1 | 2,593.4 | 2,425.6 | 2,373.2 | 2,311.5 | 2,166.8 | 2,246.7 | 2,205.4 | 2,163.5 | 1,965.6 | 1,851.3 | 1,759.3 | 1,779.2 | - | - |
| Property,Plant & Equipment Net | 1,673.2 | 1,545.7 | 1,294.6 | 1,130.5 | 979.5 | 943.2 | 951.5 | 969.0 | 905.8 | 848.9 | 865.3 | 898.1 | 926.6 | 914.6 | 907.9 | 912.1 | 1,010.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 180.4 | 179.0 | 201.4 | 201.4 | 165.3 | 158.2 | 150.6 | 147.5 | 142.7 | 141.4 | 138.2 | 144.4 | 43.1 | 34.9 | 9.1 | 0.0 | - | - | - |
| Intangible Assets | 78.5 | 87.2 | 72.3 | 77.9 | 67.7 | 66.8 | 60.7 | 65.7 | 69.8 | 84.5 | 103.3 | 186.6 | 130.0 | 133.7 | 103.9 | 113.8 | 153.6 | - | - |
| Operating Lease Right Of Use Assets | 119.7 | 118.0 | 126.8 | 131.2 | 117.6 | 102.4 | 93.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 183.0 | 159.8 | 137.4 | 104.7 | 95.0 | 88.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 112.1 | 105.5 | 110.1 | 98.8 | 107.6 | 98.0 | 160.7 | 140.1 | 148.6 | 138.6 | 158.7 | 136.4 | 156.8 | 141.9 | 142.2 | 145.6 | 148.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,234.2 | 4,110.7 | 4,239.9 | 3,865.7 | 3,543.3 | 3,154.5 | 3,120.8 | 3,106.2 | 3,462.1 | 3,080.7 | 3,153.0 | 3,274.2 | 3,224.5 | 3,016.3 | 2,993.7 | 2,966.1 | 2,719.5 | - | - |
| 167.8 |
| 118.2 |
| - |
| - |
| Short Term Debt | 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 | 0.0 | 16.1 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 26.5 | 25.9 | 26.5 | 25.3 | 23.4 | 22.1 | 20.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 164.1 | 137.1 | 161.9 | 166.1 | 162.7 | 141.0 | 122.1 | 141.7 | 135.7 | 114.6 | 114.0 | 120.0 | 121.0 | 108.4 | 109.8 | 122.2 | 87.6 | - | - |
| Other Current Liabilities | 300.0 | 264.5 | 239.4 | 261.6 | 218.1 | 182.6 | 186.5 | 229.7 | 154.2 | 149.1 | 164.3 | 137.6 | 146.7 | 148.7 | 161.1 | 186.0 | 162.1 | - | - |
| Total Current Liabilities | 720.4 | 708.3 | 691.9 | 726.3 | 693.7 | 562.4 | 520.4 | 644.1 | 562.5 | 456.9 | 457.7 | 446.9 | 449.1 | 412.2 | 439.8 | 527.2 | 407.5 | - | - |
| 431.7 |
| 320.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 95.8 | 94.2 | 102.8 | 108.5 | 100.0 | 86.2 | 78.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 96.8 | 96.4 | 95.8 | 117.2 | 69.0 | 1.9 | 22.0 | 85.5 | 336.5 | 286.8 | 305.4 | 174.9 | 157.6 | 129.4 | 110.4 | 82.0 | 13.1 | - | - |
| Pension Obligations | 172.7 | 173.7 | 195.5 | 187.1 | 271.7 | 300.1 | 272.4 | 261.0 | 281.7 | 257.8 | 264.6 | 300.5 | 287.9 | 345.0 | 319.1 | 291.1 | 301.9 | - | - |
| Other Non-Current Liabilities | 109.2 | 104.1 | 87.9 | 92.5 | 95.9 | 104.4 | 100.2 | 79.5 | 75.2 | 59.7 | 60.5 | 76.8 | 99.4 | 108.6 | 117.2 | 136.9 | 152.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,145.9 | 2,081.7 | 2,039.1 | 1,815.5 | 1,796.5 | 1,575.3 | 1,632.9 | 1,719.5 | 1,777.6 | 1,418.2 | 1,524.9 | 1,443.3 | 1,358.9 | 1,388.0 | 1,385.6 | 1,468.9 | 1,197.9 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 892.2 | 955.5 | 1,041.4 | 773.2 | 401.7 | 139.0 | 72.2 | (61.3) | (362.3) | (307.4) | (319.4) | (175.5) | (257.7) | (380.7) | (503.4) | (742.2) | (922.8) | - | - |
| Accumulated Other Comprehensive Income | 81.4 | (35.3) | 10.3 | (10.8) | (20.3) | 13.6 | (26.6) | (6.8) | 25.7 | (94.7) | (131.3) | (69.1) | 61.6 | (10.2) | 3.8 | 60.5 | 103.0 | 76.0 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | 0.0 | 4.7 | 3.9 | 3.0 | 2.8 | 2.5 | 2.3 | 2.0 | 5.4 | 5.6 | 5.5 | 5.4 | 4.9 | 5.2 | 5.4 | 5.2 | - | - |
| Total Stockholders Equity | 2,088.3 | 2,029.0 | 2,196.1 | 2,046.3 | 1,743.8 | 1,576.2 | 1,485.1 | 1,382.4 | 1,430.4 | 1,565.5 | 1,622.5 | 1,825.4 | 1,872.8 | 1,623.3 | 1,603.0 | 1,491.7 | 1,516.4 | 1,549.9 | 3,362.9 |
| Total Equity | 2,088.3 | 2,029.0 | 2,200.8 | 2,050.2 | 1,746.7 | 1,579.0 | 1,487.7 | 1,384.7 | 1,432.4 | 1,573.2 | 1,628.0 | 1,830.9 | 1,878.2 | 1,628.2 | 1,608.2 | 1,497.2 | 1,521.6 | 1,549.9 | 3,362.9 |
| 336.1 |
| - |
| - |
| Net debt | 435.9 | 314.7 | (154.5) | (109.9) | (318.4) | (225.0) | (195.0) | (191.5) | (377.6) | (114.8) | (38.8) | (148.1) | (275.4) | (304.7) | (350.0) | (465.7) | (243.1) | - | - |
| Working Capital | 1,166.8 | 1,207.2 | 1,605.3 | 1,395.0 | 1,316.8 | 1,134.9 | 1,183.7 | 1,139.8 | 1,632.7 | 1,407.6 | 1,429.8 | 1,461.7 | 1,531.6 | 1,379.1 | 1,390.9 | 1,267.3 | 1,000.0 | - | - |
| Book Value | 2,088.3 | 2,029.0 | 2,196.1 | 2,046.3 | 1,743.8 | 1,576.2 | 1,485.1 | 1,382.4 | 1,430.4 | 1,565.5 | 1,622.5 | 1,825.4 | 1,872.8 | 1,623.3 | 1,603.0 | 1,491.7 | 1,516.4 | 1,549.9 | 3,362.9 |
| Tangible Book Value | 1,829.4 | 1,762.7 | 1,922.3 | 1,766.9 | 1,510.8 | 1,351.2 | 1,273.8 | 1,169.2 | 1,217.9 | 1,339.6 | 1,381.0 | 1,494.4 | 1,699.7 | 1,454.7 | 1,490.0 | 1,377.9 | 1,362.8 | - | - |
| 774.1 |
| 726.8 |
| 643.8 |
| 619.9 |
| 599.9 |
| 680.7 |
| 694.1 |
| 731.5 |
| 790.9 |
| 749.4 |
| 686.0 |
| 928.1 |
| 1,007.1 |
| 839.6 |
| 748.0 |
| 575.4 |
| 499.4 |
| 471.8 |
| 475.2 |
| 531.3 |
| 475.5 |
| 483.0 |
| 517.0 |
| 592.2 |
| 575.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 479.4 | 515.0 | 443.9 | 473.9 | 609.4 | 590.3 | 643.8 | 672.7 | 796.5 | 972.7 | 1,095.1 | 847.5 | 610.8 | 765.6 | 789.2 | 774.1 | 726.8 | 643.8 | 619.9 | 599.9 | 680.7 | 694.1 | 731.5 | 790.9 | 749.4 | 686.0 | 928.1 | 1,007.1 | 839.6 | 748.0 | 575.4 | 499.4 | 471.8 | 475.2 | 531.3 | 475.5 | 483.0 | 517.0 | 592.2 | 575.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 369.2 | 381.8 | 463.6 | 461.8 | 427.6 | 401.9 | 428.6 | 424.5 | 411.2 | 426.7 | 442.6 | 444.0 | 416.2 | 429.8 | 418.3 | 396.5 | 398.7 | 385.2 | 338.6 | 285.5 | 325.7 | 328.2 | 335.2 | 365.7 | 392.0 | 397.0 | 395.4 | 395.7 | 376.5 | 340.0 | 329.4 | 310.2 | 274.0 | 295.4 | 287.0 | 272.6 | 294.1 | 288.3 | 271.6 | 303.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 790.8 | 759.2 | 759.9 | 754.9 | 712.4 | 689.4 | 687.2 | 671.3 | 665.8 | 647.5 | 643.5 | 656.7 | 618.9 | 633.8 | 602.9 | 536.5 | 507.9 | 474.0 | 448.3 | 449.2 | 453.2 | 431.7 | 444.7 | 463.5 | 480.2 | 479.7 | 500.3 | 479.9 | 460.6 | 429.7 | 437.6 | 400.5 | 381.2 | 415.1 | 426.2 | 420.6 | 440.5 | 427.1 | 424.6 | 450.4 |
| Prepaid Expenses | 237.4 | 231.0 | 227.3 | 216.3 | 215.9 | 217.8 | 237.7 | 213.3 | 232.1 | 214.4 | 179.8 | 170.8 | 170.1 | 160.1 | 163.2 | 156.7 | 149.3 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,877.0 | 1,887.2 | 1,894.9 | 1,912.1 | 1,975.6 | 1,915.5 | 2,010.8 | 1,997.2 | 2,143.1 | 2,297.2 | 2,440.1 | 2,305.9 | 2,121.2 | 2,070.4 | 2,070.2 | 2,010.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 3,215.0 | 3,195.5 | 3,165.0 | 3,124.0 | 3,008.3 | 2,931.2 | 2,963.1 | 2,888.0 | 2,857.3 | 2,846.2 | 2,788.4 | 2,755.5 | 2,705.0 | 2,629.0 | 2,650.8 | 2,639.1 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,720.3 | 1,673.2 | 1,632.6 | 1,630.6 | 1,574.6 | 1,545.7 | 1,478.7 | 1,457.6 | 1,443.6 | 1,294.6 | 1,180.2 | 1,142.7 | 1,130.5 | 970.6 | 970.4 | 979.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 180.2 | 180.4 | 180.4 | 180.3 | 179.4 | 179.0 | 255.3 | 250.6 | 238.9 | 201.4 | 200.9 | 201.7 | 201.4 | 164.3 | 165.0 | 165.3 | 158.0 | 157.7 | ||||||||||||||||||||||
| Intangible Assets | 74.4 | 78.5 | 81.9 | 86.2 | 86.0 | 87.2 | 83.4 | 86.9 | 73.4 | 72.3 | 72.1 | 76.0 | 77.9 | 62.7 | 65.5 | 67.7 | 61.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 116.5 | 119.7 | 119.6 | 122.6 | 117.4 | 118.0 | 126.0 | 124.9 | 129.3 | 126.8 | 128.0 | 130.3 | 131.2 | 111.9 | 114.1 | 117.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 182.7 | 183.0 | 177.6 | 179.2 | 162.1 | 159.8 | 160.9 | 135.8 | 135.8 | 137.4 | 128.1 | 106.2 | 104.7 | 89.2 | 93.5 | 95.0 | - | |||||||||||||||||||||||
| Other Non-Current Assets | 111.4 | 112.1 | 109.0 | 110.7 | 105.2 | 105.5 | 105.2 | 99.8 | 99.9 | 110.1 | 91.8 | 100.0 | 98.8 | 94.6 | 101.4 | 107.6 | 196.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,262.6 | 4,234.2 | 4,196.0 | 4,221.7 | 4,200.2 | 4,110.7 | 4,220.4 | 4,152.7 | 4,264.1 | 4,239.9 | 4,241.2 | 4,062.7 | 3,865.7 | 3,563.6 | 3,580.2 | 3,543.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 239.0 | 215.0 | 213.2 | 224.3 | 211.4 | 216.3 | 209.9 | 198.5 | 197.5 | 191.0 | 207.4 | 219.8 | 189.1 | 243.5 | 235.8 | 254.0 | 224.2 | 206.7 | 196.2 | 148.7 | 154.0 | 173.9 | 141.5 | 160.2 | 192.2 | 218.3 | 198.7 | 212.1 | 191.9 | 222.4 | 182.0 | 170.8 | 174.1 | 149.7 | 143.4 | 157.2 | 159.1 | 156.1 | 174.5 | 158.0 |
| Short Term Debt | 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 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 32.7 | 41.2 | 39.8 | 44.0 | 38.4 | 43.4 | 42.5 | 44.5 | 48.7 | 47.8 | 45.2 | 38.3 | 47.0 | 40.8 | 39.2 | 39.8 | 41.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 26.2 | 26.5 | 26.3 | 27.0 | 26.2 | 25.9 | 27.6 | 27.5 | 27.8 | 26.5 | 26.1 | 25.9 | 25.3 | 22.7 | 23.1 | 23.4 | ||||||||||||||||||||||||
| Accrued Expenses | 166.7 | 164.1 | 179.5 | 176.6 | 153.2 | 137.1 | 150.7 | 152.4 | 153.3 | 161.9 | 162.1 | 159.7 | 166.1 | 160.4 | 156.0 | 162.7 | 151.7 | |||||||||||||||||||||||
| Other Current Liabilities | 269.0 | 300.0 | 274.4 | 268.1 | 262.6 | 264.5 | 275.2 | 242.0 | 258.8 | 239.4 | 238.6 | 246.5 | 261.6 | 214.9 | 210.5 | 218.1 | 210.1 | |||||||||||||||||||||||
| Total Current Liabilities | 712.2 | 720.4 | 710.7 | 707.3 | 705.4 | 708.3 | 714.4 | 670.0 | 709.3 | 691.9 | 716.9 | 749.3 | 726.3 | 704.1 | 676.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 983.1 | 950.9 | 919.7 | 914.5 | 988.2 | 905.0 | 820.8 | 820.6 | 819.4 | 818.2 | 817.3 | 566.8 | 500.9 | 463.3 | 456.5 | 455.7 | 454.0 | 453.2 | 394.9 | 438.5 | 552.1 | 499.1 | 496.3 | 519.9 | 492.8 | 494.5 | 588.6 | 679.6 | 406.4 | 370.5 | 356.9 | 378.7 | 357.0 | 335.1 | 400.1 | 436.7 | 427.3 | 470.9 | 454.9 | 440.9 |
| Operating Lease Liabilities Non-Current | 92.5 | 95.8 | 96.0 | 99.0 | 93.2 | 94.2 | 101.0 | 98.9 | 103.6 | 102.8 | 103.2 | 107.2 | 108.5 | 92.2 | 96.3 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 97.7 | 96.8 | 94.5 | 98.3 | 99.8 | 96.4 | 112.1 | 108.9 | 118.4 | 95.8 | 138.6 | 125.3 | 117.2 | 49.5 | 71.4 | 69.0 | 1.9 | |||||||||||||||||||||||
| Pension Obligations | 169.5 | 172.7 | 186.4 | 188.0 | 177.6 | 173.7 | 192.6 | 187.6 | 190.4 | 195.5 | 182.7 | 189.6 | 187.1 | 242.5 | 259.5 | 271.7 | 288.2 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 131.7 | 109.2 | 105.6 | 119.6 | 104.0 | 104.1 | 105.8 | 85.3 | 88.7 | 87.9 | 92.9 | 94.2 | 92.5 | 88.6 | 93.3 | 95.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,186.7 | 2,145.9 | 2,112.9 | 2,126.7 | 2,168.1 | 2,081.7 | 2,046.8 | 1,971.3 | 2,076.8 | 2,039.1 | 2,098.7 | 1,915.4 | 1,815.5 | 1,723.2 | 1,764.0 | 1,796.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 885.8 | 892.2 | 904.8 | 926.3 | 937.8 | 955.5 | 1,035.4 | 1,068.4 | 1,058.5 | 1,041.4 | 1,003.7 | 871.0 | 773.2 | 588.8 | 490.8 | 401.7 | 296.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 67.0 | 81.4 | 68.3 | 64.6 | (4.1) | (35.3) | 14.8 | (17.0) | (9.7) | 10.3 | (25.9) | 9.0 | (10.8) | (80.3) | (32.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | 5.9 | 5.6 | 5.2 | 4.7 | 4.2 | 4.3 | 3.9 | 3.0 | 3.3 | 3.0 | 2.4 | 3.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 2,075.9 | 2,088.3 | 2,083.1 | 2,095.0 | 2,032.1 | 2,029.0 | 2,167.7 | 2,175.9 | 2,182.0 | 2,196.1 | 2,138.3 | 2,143.0 | 2,046.3 | 1,837.4 | 1,812.8 | 1,743.8 | ||||||||||||||||||||||||
| Total Equity | 2,075.9 | 2,088.3 | 2,083.1 | 2,095.0 | 2,032.1 | 2,029.0 | 2,173.6 | 2,181.4 | 2,187.2 | 2,200.8 | 2,142.5 | 2,147.3 | 2,050.2 | 1,840.4 | 1,816.1 | 1,746.7 | 1,659.4 | 1,568.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 983.1 | 950.9 | 919.7 | 914.5 | 988.2 | 905.0 | 820.8 | 820.6 | 819.4 | 818.2 | 817.3 | 566.8 | 500.9 | 463.3 | 456.5 | 455.7 | 454.0 | 453.2 | 394.9 | 438.5 | 552.1 | 499.1 | 496.3 | 519.9 | 492.8 | 494.5 | 588.6 | 679.6 | 406.4 | 370.5 | 356.9 | 378.7 | 357.0 | 335.1 | 400.1 | 436.7 | 427.3 | 470.9 | 454.9 | 440.9 |
| Net debt | 503.7 | 435.9 | 475.8 | 440.6 | 378.8 | 314.7 | 177.0 | 147.9 | 22.9 | (154.5) | (277.9) | (280.8) | (109.9) | (302.3) | (332.8) | (318.4) | (272.7) | (190.6) | ||||||||||||||||||||||
| Working Capital | 1,164.7 | 1,166.8 | 1,184.3 | 1,204.8 | 1,270.2 | 1,207.2 | 1,296.3 | 1,327.3 | 1,433.8 | 1,605.3 | 1,723.2 | 1,556.6 | 1,395.0 | 1,366.3 | 1,393.8 | 1,316.8 | 1,272.6 | |||||||||||||||||||||||
| Book Value | 2,075.9 | 2,088.3 | 2,083.1 | 2,095.0 | 2,032.1 | 2,029.0 | 2,167.7 | 2,175.9 | 2,182.0 | 2,196.1 | 2,138.3 | 2,143.0 | 2,046.3 | 1,837.4 | 1,812.8 | 1,743.8 | 1,657.0 | 1,565.5 | ||||||||||||||||||||||
| Tangible Book Value | 1,821.2 | 1,829.4 | 1,820.8 | 1,828.4 | 1,766.8 | 1,762.7 | 1,828.9 | 1,838.4 | 1,869.7 | 1,922.3 | 1,865.3 | 1,865.4 | 1,766.9 | 1,610.4 | 1,582.2 | 1,510.8 | 1,437.2 | |||||||||||||||||||||||
| 140.5 |
| 132.1 |
| 131.1 |
| 124.9 |
| 141.3 |
| 123.7 |
| 125.1 |
| 141.6 |
| 142.9 |
| 124.9 |
| 118.8 |
| 116.9 |
| 130.3 |
| 112.4 |
| 104.9 |
| 110.8 |
| 97.1 |
| 99.8 |
| 99.8 |
| 91.0 |
| 103.1 |
| 105.5 |
| 107.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,911.7 |
| 1,780.9 |
| 1,697.3 |
| 1,623.0 |
| 1,725.2 |
| 1,704.1 |
| 1,691.1 |
| 1,745.4 |
| 1,771.6 |
| 1,783.9 |
| 2,083.8 |
| 2,144.2 |
| 2,294.9 |
| 2,195.2 |
| 2,123.0 |
| 1,953.9 |
| 1,864.5 |
| 1,828.9 |
| 1,888.6 |
| 1,887.5 |
| 1,915.0 |
| 1,895.0 |
| 1,926.5 |
| 1,996.1 |
| 2,633.9 |
| 2,587.9 |
| 2,593.4 |
| 2,474.5 |
| 2,426.8 |
| 2,425.6 |
| 2,381.9 |
| 2,380.5 |
| 2,339.9 |
| 2,373.2 |
| 2,364.2 |
| 2,331.0 |
| 2,358.5 |
| 2,311.5 |
| 2,298.4 |
| 2,196.7 |
| 2,166.8 |
| 2,301.1 |
| 2,299.2 |
| 2,246.7 |
| 2,221.8 |
| 2,180.9 |
| 2,205.4 |
| 2,207.1 |
| 915.0 |
| 917.3 |
| 943.2 |
| 921.2 |
| 924.5 |
| 951.5 |
| 927.7 |
| 948.2 |
| 948.8 |
| 969.0 |
| 908.9 |
| 896.6 |
| 907.3 |
| 905.8 |
| 852.8 |
| 835.4 |
| 848.9 |
| 850.4 |
| 860.5 |
| 865.3 |
| 848.3 |
| 852.2 |
| 898.1 |
| 886.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 158.2 |
| 150.6 |
| 150.3 |
| 150.6 |
| 150.3 |
| 150.7 |
| 150.6 |
| 147.5 |
| 147.8 |
| 147.6 |
| 147.0 |
| 142.7 |
| 142.5 |
| 141.6 |
| 141.4 |
| 141.9 |
| 142.2 |
| 138.2 |
| 143.6 |
| 143.6 |
| 144.4 |
| 147.4 |
| 64.1 |
| 66.8 |
| 58.6 |
| 60.5 |
| 60.7 |
| 62.3 |
| 64.9 |
| 67.5 |
| 65.7 |
| 67.2 |
| 70.6 |
| 73.1 |
| 69.8 |
| 73.2 |
| 80.6 |
| 84.5 |
| 95.7 |
| 100.5 |
| 103.3 |
| 170.9 |
| 178.0 |
| 186.6 |
| 193.9 |
| 107.4 |
| 98.0 |
| 102.4 |
| 103.2 |
| 99.5 |
| 93.2 |
| 93.1 |
| 96.1 |
| 96.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 192.6 |
| 186.6 |
| 168.3 |
| 156.6 |
| 160.7 |
| 147.8 |
| 150.8 |
| 146.2 |
| 140.1 |
| 142.0 |
| 143.1 |
| 148.1 |
| 148.6 |
| 142.8 |
| 138.3 |
| 138.6 |
| 150.4 |
| 154.8 |
| 158.7 |
| 141.1 |
| 143.0 |
| 143.3 |
| 153.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,350.8 |
| 3,210.6 |
| 3,154.5 |
| 3,024.8 |
| 3,116.5 |
| 3,120.8 |
| 3,072.2 |
| 3,156.1 |
| 3,181.1 |
| 3,106.2 |
| 3,349.6 |
| 3,402.2 |
| 3,570.5 |
| 3,462.1 |
| 3,334.3 |
| 3,149.7 |
| 3,077.8 |
| 3,067.4 |
| 3,146.6 |
| 3,153.0 |
| 3,218.9 |
| 3,211.8 |
| 3,298.8 |
| 3,376.5 |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 34.4 |
| 39.6 |
| 39.4 |
| 34.8 |
| 40.5 |
| 35.4 |
| 44.4 |
| 37.6 |
| 42.7 |
| 36.8 |
| 38.0 |
| 32.7 |
| 36.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.5 |
| 21.3 |
| 22.1 |
| 21.4 |
| 21.0 |
| 20.2 |
| 16.9 |
| 15.3 |
| 14.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 136.1 |
| 141.0 |
| 126.3 |
| 116.5 |
| 122.1 |
| 131.8 |
| 129.1 |
| 135.8 |
| 141.7 |
| 143.3 |
| 137.5 |
| 136.4 |
| 135.7 |
| 138.6 |
| 121.0 |
| 114.6 |
| 112.9 |
| 112.1 |
| 114.0 |
| 119.5 |
| 115.3 |
| 120.0 |
| 138.7 |
| 197.2 |
| 182.6 |
| 166.3 |
| 174.6 |
| 186.5 |
| 165.0 |
| 162.9 |
| 160.8 |
| 229.7 |
| 174.7 |
| 162.0 |
| 162.0 |
| 154.2 |
| 151.9 |
| 151.4 |
| 149.1 |
| 158.9 |
| 160.9 |
| 164.3 |
| 149.5 |
| 139.8 |
| 137.6 |
| 156.7 |
| 693.7 |
| 639.1 |
| 588.0 |
| 562.4 |
| 503.4 |
| 490.3 |
| 520.4 |
| 481.1 |
| 511.6 |
| 574.2 |
| 644.1 |
| 562.3 |
| 550.8 |
| 529.0 |
| 562.5 |
| 490.6 |
| 455.1 |
| 456.9 |
| 437.6 |
| 438.0 |
| 457.7 |
| 448.3 |
| 441.2 |
| 456.7 |
| 470.0 |
| 100.0 |
| 91.9 |
| 82.3 |
| 86.2 |
| 85.7 |
| 83.4 |
| 78.5 |
| 81.0 |
| 86.1 |
| 86.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 1.9 |
| 4.2 |
| 20.6 |
| 22.0 |
| 47.2 |
| 64.9 |
| 86.2 |
| 85.5 |
| 151.5 |
| 207.1 |
| 342.2 |
| 336.5 |
| 289.5 |
| 288.5 |
| 286.8 |
| 298.3 |
| 306.3 |
| 305.4 |
| 183.6 |
| 177.9 |
| 178.9 |
| 181.7 |
| 287.4 |
| 300.1 |
| 270.7 |
| 265.3 |
| 272.4 |
| 248.4 |
| 256.8 |
| 254.8 |
| 261.0 |
| 269.6 |
| 268.3 |
| 283.8 |
| 281.7 |
| 273.9 |
| 257.1 |
| 257.8 |
| 251.4 |
| 255.4 |
| 264.6 |
| 278.7 |
| 276.6 |
| 300.5 |
| 269.3 |
| 105.6 |
| 103.9 |
| 104.4 |
| 98.1 |
| 94.8 |
| 100.2 |
| 90.2 |
| 84.6 |
| 79.5 |
| 79.5 |
| 84.8 |
| 79.9 |
| 77.4 |
| 75.2 |
| 67.7 |
| 62.3 |
| 59.7 |
| 64.1 |
| 64.0 |
| 60.5 |
| 67.5 |
| 66.1 |
| 76.8 |
| 101.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,691.4 |
| 1,642.1 |
| 1,575.3 |
| 1,526.1 |
| 1,646.7 |
| 1,632.9 |
| 1,584.3 |
| 1,664.1 |
| 1,729.2 |
| 1,719.5 |
| 1,811.8 |
| 1,936.9 |
| 1,804.4 |
| 1,777.6 |
| 1,478.6 |
| 1,441.6 |
| 1,418.2 |
| 1,386.5 |
| 1,463.9 |
| 1,524.9 |
| 1,405.5 |
| 1,432.7 |
| 1,467.9 |
| 1,463.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 217.2 |
| 139.0 |
| 95.5 |
| 84.6 |
| 72.2 |
| 72.0 |
| 55.7 |
| 24.9 |
| (61.3) |
| (151.4) |
| (217.0) |
| (307.8) |
| (362.3) |
| (177.1) |
| (279.5) |
| (307.4) |
| (276.8) |
| (300.7) |
| (319.4) |
| (136.2) |
| (153.6) |
| (175.5) |
| (195.8) |
| (20.3) |
| (0.2) |
| (11.5) |
| 13.6 |
| (26.3) |
| (48.2) |
| (26.6) |
| (28.0) |
| (6.3) |
| (15.3) |
| (6.8) |
| (1.5) |
| (7.4) |
| 52.5 |
| 25.7 |
| 10.2 |
| (74.8) |
| (94.7) |
| (116.4) |
| (96.3) |
| (131.3) |
| (126.9) |
| (143.5) |
| (69.1) |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.3 |
| 2.7 |
| 2.5 |
| 2.4 |
| 2.1 |
| 2.5 |
| 2.3 |
| 2.0 |
| 1.9 |
| 2.2 |
| 2.0 |
| 1.9 |
| 5.7 |
| 5.4 |
| 5.1 |
| 5.7 |
| 5.6 |
| 5.3 |
| 5.7 |
| 5.5 |
| 27.1 |
| 1,657.0 |
| 1,565.5 |
| 1,576.2 |
| 1,496.4 |
| 1,467.1 |
| 1,485.1 |
| 1,485.5 |
| 1,490.0 |
| 1,449.1 |
| 1,382.4 |
| 1,456.6 |
| 1,383.9 |
| 1,512.9 |
| 1,430.4 |
| 1,600.9 |
| 1,614.1 |
| 1,565.5 |
| 1,675.8 |
| 1,677.0 |
| 1,622.5 |
| 1,808.2 |
| 1,773.3 |
| 1,825.4 |
| 1,795.2 |
| 1,579.0 |
| 1,498.7 |
| 1,469.8 |
| 1,487.7 |
| 1,487.9 |
| 1,492.1 |
| 1,451.6 |
| 1,384.7 |
| 1,458.7 |
| 1,385.8 |
| 1,515.1 |
| 1,432.4 |
| 1,602.7 |
| 1,619.7 |
| 1,573.2 |
| 1,680.9 |
| 1,682.7 |
| 1,628.0 |
| 1,813.5 |
| 1,779.0 |
| 1,830.9 |
| 1,822.4 |
| (225.0) |
| (161.4) |
| (128.6) |
| (195.0) |
| (235.2) |
| (271.0) |
| (256.6) |
| (191.5) |
| (339.5) |
| (327.5) |
| (433.2) |
| (377.6) |
| (218.4) |
| (120.7) |
| (114.8) |
| (140.0) |
| (131.2) |
| (38.8) |
| (55.7) |
| (46.1) |
| (137.3) |
| (134.4) |
| 1,192.9 |
| 1,134.9 |
| 1,119.6 |
| 1,234.9 |
| 1,183.7 |
| 1,210.0 |
| 1,233.8 |
| 1,197.4 |
| 1,139.8 |
| 1,521.5 |
| 1,593.4 |
| 1,765.9 |
| 1,632.7 |
| 1,632.4 |
| 1,498.8 |
| 1,407.6 |
| 1,391.4 |
| 1,450.6 |
| 1,429.8 |
| 1,466.6 |
| 1,453.8 |
| 1,469.7 |
| 1,526.1 |
| 1,576.2 |
| 1,496.4 |
| 1,467.1 |
| 1,485.1 |
| 1,485.5 |
| 1,490.0 |
| 1,449.1 |
| 1,382.4 |
| 1,456.6 |
| 1,383.9 |
| 1,512.9 |
| 1,430.4 |
| 1,600.9 |
| 1,614.1 |
| 1,565.5 |
| 1,675.8 |
| 1,677.0 |
| 1,622.5 |
| 1,808.2 |
| 1,773.3 |
| 1,825.4 |
| 1,795.2 |
| 1,343.6 |
| 1,351.2 |
| 1,287.2 |
| 1,256.4 |
| 1,273.8 |
| 1,272.9 |
| 1,274.3 |
| 1,231.0 |
| 1,169.2 |
| 1,241.7 |
| 1,165.7 |
| 1,292.8 |
| 1,217.9 |
| 1,385.2 |
| 1,391.9 |
| 1,339.6 |
| 1,438.1 |
| 1,434.3 |
| 1,381.0 |
| 1,493.7 |
| 1,451.7 |
| 1,494.4 |
| 1,453.9 |