| (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 | 282.0 | 27.6 | 243.0 | 69.5 | 55.7 | 83.1 | 67.0 | 66.3 | 104.5 | 185.5 | 161.0 | 56.8 | 101.9 | 97.9 | 135.9 | 159.2 | 96.1 | ||
| Restricted Cash | - | 0.0 | 29.9 | 0.0 | 0.0 | 35.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 282.0 | 27.6 | 243.0 | 69.5 | 55.7 | 83.1 | 67.0 | 66.3 | 104.5 | 185.5 | 161.0 | 56.8 | 101.9 | 97.9 | 135.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 74.4 | 67.6 | 1,110.6 | 1,333.6 | 1,496.0 | 1,233.8 | 1,146.2 | 1,273.7 | 990.2 | 916.3 | 940.8 | 872.5 | 771.7 | 763.8 | 806.4 | 720.1 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 463.8 | 433.0 | - | - | - | - | 561.1 | 529.7 | 446.1 | 393.1 | 398.0 | 396.4 | 329.5 | 313.7 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 363.6 | 359.9 | 1,171.9 | 1,147.4 | 1,002.0 | 1,000.2 | 808.0 | 1,065.2 | 947.6 | 750.8 | 710.6 | 608.8 | 643.9 | 603.1 | 575.8 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | 986.0 | 1,508.4 | 1,647.9 | 900.7 | 564.6 | 568.5 | 608.6 | 212.8 | 215.4 | 212.7 | 209.1 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 152.8 | 154.4 | 153.1 | 152.6 | 150.9 | 146.9 | 125.7 | 124.6 | 123.0 | 122.1 | 125.6 | 126.1 | 126.2 | 126.5 | 126.9 | 126.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 250.0 | 42.9 | 206.9 | 17.9 | - | 1,026.0 | 1,559.7 | 1,676.6 | 917.4 | 569.4 | 573.5 | 613.8 | 216.2 | 217.6 | 214.6 | 210.9 | |||
| (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 | 336.9 | 282.0 | 32.8 | 38.3 | 59.4 | 27.6 | 45.5 | 243.7 | 244.9 | 243.0 | 215.2 | 286.3 | 66.8 | 69.5 | 76.8 | |||||||||||||||||||||||||
| 7.9 |
| 10.4 |
| - |
| - |
| - |
| 159.2 |
| 96.1 |
| 7.9 |
| 10.4 |
| - |
| - |
| - |
| - |
| 689.9 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 95.5 | 82.2 | 150.9 | 128.6 | 88.6 | 118.3 | 79.4 | 121.9 | 328.3 | 254.2 | 285.0 | 314.5 | 279.5 | 231.3 | 76.8 | 52.8 | 58.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 547.9 | 2,021.0 | 2,102.8 | 2,295.2 | 2,321.8 | 2,135.9 | 2,407.3 | 2,538.6 | 2,181.9 | 1,962.0 | 1,974.7 | 1,869.9 | 1,725.9 | 1,630.2 | 1,525.8 | 1,403.8 | 1,342.1 | - | - |
| 211.0 |
| 190.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 207.6 | 183.7 | - | - | - | - | 245.7 | 205.7 | 239.6 | 201.4 | 189.1 | 163.4 | 137.5 | 121.9 | 102.9 | 89.2 | - | - | - |
| Property,Plant & Equipment Net | 256.2 | 249.3 | - | - | - | - | 315.4 | 323.9 | 206.5 | 191.7 | 208.9 | 233.0 | 192.0 | 191.8 | 108.1 | 101.5 | 85.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,228.1 | 1,228.1 | 1,638.8 | 1,636.7 | 390.2 | 394.1 | 393.2 | 414.1 | 687.0 | 414.9 | 419.6 | 423.3 | 275.4 | 274.9 | 248.5 | 247.3 | 247.3 | - | - |
| Intangible Assets | 136.5 | 210.1 | 361.8 | 445.0 | 209.7 | 243.4 | 285.0 | 314.2 | 184.5 | 82.5 | 95.3 | 108.6 | 40.4 | 42.3 | 22.1 | 24.8 | 27.8 | - | - |
| Operating Lease Right Of Use Assets | 109.1 | 126.9 | 296.5 | 280.7 | 194.0 | 144.8 | 142.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 174.0 | 89.5 | 149.3 | 150.4 | 103.6 | 101.9 | 100.0 | 84.5 | 89.6 | 66.5 | 75.3 | 100.7 | 90.3 | 75.1 | 42.3 | 44.6 | 45.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,451.8 | 4,656.2 | 5,093.3 | 5,386.3 | 3,536.6 | 3,335.6 | 3,643.1 | 3,773.8 | 3,376.3 | 2,717.8 | 2,773.8 | 2,735.4 | 2,324.0 | 2,214.4 | 1,946.8 | 1,822.0 | 1,747.1 | - | - |
| 531.7 |
| 547.0 |
| - |
| - |
| Short Term Debt | 250.0 | 42.9 | 206.9 | 17.9 | - | 39.9 | 51.2 | 28.7 | 16.6 | 4.8 | 5.0 | 5.3 | 3.5 | 2.2 | 1.9 | 1.8 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 43.3 | 41.2 | 85.7 | 76.8 | 41.8 | 33.4 | 31.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 69.4 | 73.7 | 116.4 | 93.3 | 115.9 | 109.4 | 53.6 | 38.4 | 30.4 | 45.1 | 45.9 | 31.5 | 23.3 | 25.5 | 20.7 | 20.6 | 34.9 | - | - |
| Other Current Liabilities | 264.1 | 294.7 | 396.7 | 307.9 | 226.2 | 236.1 | 231.0 | 178.9 | 331.7 | 238.8 | 307.1 | 326.2 | 281.4 | 254.9 | 93.6 | 103.1 | 90.5 | - | - |
| Total Current Liabilities | 947.1 | 1,852.1 | 1,891.9 | 1,566.5 | 1,344.0 | 1,345.7 | 1,416.2 | 1,472.0 | 1,309.7 | 1,034.6 | 1,063.6 | 966.6 | 990.2 | 925.6 | 732.4 | 694.5 | 700.1 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 70.3 | 89.5 | 222.4 | 215.5 | 162.2 | 119.9 | 117.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | 19.4 | 41.7 | 60.8 | 35.3 | 50.6 | 40.6 | 50.9 | 74.2 | 90.4 | 86.3 | 101.9 | 43.7 | 36.3 | 21.9 | 12.1 | 8.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 95.5 | 72.6 | 122.6 | 114.9 | 108.9 | 121.3 | 98.7 | 77.7 | 76.1 | 68.1 | 62.8 | 67.6 | 52.3 | 63.5 | 60.7 | 48.8 | 60.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,912.7 | 4,069.8 | 4,169.2 | 4,440.7 | 2,598.1 | 2,623.6 | 3,180.9 | 3,255.4 | 2,360.8 | 1,757.7 | 1,781.2 | 1,744.6 | 1,299.0 | 1,240.7 | 1,027.6 | 964.5 | 977.9 | - | - |
| 83.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,079.8) | 27.2 | 368.7 | 410.0 | 387.6 | 167.0 | 137.8 | 200.7 | 690.7 | 685.5 | 706.9 | 685.8 | 691.5 | 659.0 | 619.6 | 570.3 | 504.5 | - | - |
| Accumulated Other Comprehensive Income | (0.9) | (49.3) | (31.8) | (35.9) | (40.6) | (38.5) | (52.7) | (45.6) | (25.1) | (67.5) | (51.8) | (24.0) | 9.6 | (0.4) | (7.5) | (5.1) | (13.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | 1.1 | 1.1 | - | - | - | - |
| Total Stockholders Equity | (461.0) | 586.4 | 945.3 | 966.7 | 938.5 | 712.1 | 462.2 | 518.4 | 1,015.5 | 960.0 | 992.6 | 990.8 | 1,023.9 | 972.5 | 918.1 | 857.5 | 769.2 | 689.1 | 614.4 |
| Total Equity | (461.0) | 586.4 | 945.3 | 966.7 | 938.5 | 712.1 | 462.2 | 518.4 | 1,015.5 | 960.0 | 992.6 | 990.8 | 1,025.0 | 973.7 | 919.2 | 857.5 | 769.2 | 689.1 | 614.4 |
| - |
| - |
| - |
| Net debt | (32.0) | 15.3 | (36.1) | (51.6) | - | 942.9 | 1,492.6 | 1,610.3 | 812.8 | 383.9 | 412.5 | 557.0 | 114.3 | 119.7 | 78.6 | 51.7 | - | - | - |
| Working Capital | (399.2) | 169.0 | 210.9 | 728.7 | 977.8 | 790.1 | 991.1 | 1,066.6 | 872.2 | 927.4 | 911.1 | 903.3 | 735.7 | 704.6 | 793.5 | 709.3 | 642.0 | - | - |
| Book Value | (461.0) | 586.4 | 945.3 | 966.7 | 938.5 | 712.1 | 462.2 | 518.4 | 1,015.5 | 960.0 | 992.6 | 990.8 | 1,023.9 | 972.5 | 918.1 | 857.5 | 769.2 | 689.1 | 614.4 |
| Tangible Book Value | (1,825.6) | (851.8) | (1,055.4) | (1,115.0) | 338.6 | 74.6 | (216.0) | (209.9) | 144.0 | 462.6 | 477.7 | 459.0 | 708.1 | 655.3 | 647.4 | 585.4 | 494.1 | - | - |
| 56.4 |
| 211.3 |
| 55.7 |
| 39.8 |
| 45.4 |
| 54.5 |
| 83.1 |
| 77.3 |
| 101.3 |
| 92.3 |
| 67.0 |
| 96.8 |
| 91.3 |
| 75.2 |
| 103.4 |
| 124.9 |
| 118.2 |
| 87.6 |
| 104.5 |
| 98.4 |
| 57.1 |
| 127.2 |
| 185.5 |
| 213.1 |
| 139.0 |
| Restricted Cash | - | - | - | - | - | - | 13.2 | 13.4 | 25.9 | 29.9 | 35.0 | 22.8 | 16.4 | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 35.1 | 133.9 | 78.9 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 336.9 | 282.0 | 32.8 | 38.3 | 59.4 | 27.6 | 45.5 | 243.7 | 244.9 | 243.0 | 215.2 | 286.3 | 66.8 | 69.5 | 76.8 | 56.4 | 211.3 | 55.7 | 39.8 | 45.4 | 54.5 | 83.1 | 77.3 | 101.3 | 92.3 | 67.0 | 96.8 | 91.3 | 75.2 | 103.4 | 124.9 | 118.2 | 87.6 | 104.5 | 98.4 | 57.1 | 127.2 | 185.5 | 213.1 | 139.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 65.3 | 74.4 | 63.8 | 69.2 | 1,408.5 | 67.6 | 1,242.5 | 1,231.4 | 1,144.6 | 1,110.6 | 1,084.4 | 1,168.2 | 1,288.3 | 1,333.6 | 1,508.4 | 1,525.3 | 1,447.4 | 1,496.0 | 1,514.4 | 1,530.4 | 1,322.9 | 1,233.8 | 1,095.4 | 1,040.9 | 1,108.8 | 1,146.2 | 1,153.1 | 1,237.7 | 1,210.6 | 1,290.1 | 1,203.8 | 1,220.1 | 1,021.7 | 990.2 | 989.3 | 1,004.1 | 949.3 | 916.3 | 944.9 | 958.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 82.6 | 95.5 | 68.1 | 104.0 | 158.0 | 82.2 | 167.0 | 189.5 | 177.0 | 150.9 | 148.0 | 135.4 | 155.4 | 128.6 | 104.7 | 108.6 | 118.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 588.5 | 547.9 | 2,131.7 | 2,298.5 | 2,206.2 | 2,021.0 | 2,116.5 | 2,327.1 | 2,236.3 | 2,102.8 | 2,130.3 | 2,262.5 | 2,268.3 | 2,295.2 | 2,441.9 | 2,434.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 462.7 | 453.5 | - | 433.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 180.9 | 207.6 | 203.0 | 194.2 | 582.3 | 183.7 | 570.0 | 561.2 | 546.3 | 546.4 | 532.4 | 510.4 | 482.9 | 450.3 | 414.9 | 374.0 | 344.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 227.7 | 256.2 | 259.7 | 259.3 | - | 249.3 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,228.1 | 1,228.1 | 1,228.1 | 1,228.1 | 1,331.9 | 1,228.1 | 1,642.2 | 1,634.7 | 1,635.4 | 1,638.8 | 1,635.0 | 1,637.1 | 1,639.1 | 1,636.7 | 1,631.3 | 1,656.3 | 1,657.2 | 390.2 | ||||||||||||||||||||||
| Intangible Assets | 107.2 | 136.5 | 165.7 | 194.9 | 285.1 | 210.1 | 313.3 | 326.2 | 342.6 | 361.8 | 381.6 | 403.0 | 424.5 | 445.0 | 464.1 | 462.4 | 494.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 102.0 | 109.1 | 119.1 | 120.2 | 383.1 | 126.9 | 357.3 | 368.5 | 350.0 | 296.5 | 300.3 | 292.8 | 276.6 | 280.7 | 275.8 | 278.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 162.4 | 174.0 | 131.9 | 53.5 | 129.8 | 89.5 | 153.3 | 154.5 | 142.3 | 149.3 | 136.5 | 133.1 | 131.7 | 150.4 | 149.6 | 128.1 | 137.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,416.0 | 2,451.8 | 4,036.2 | 4,154.5 | 4,856.4 | 4,656.2 | 5,081.3 | 5,304.0 | 5,208.0 | 5,093.3 | 5,124.1 | 5,288.0 | 5,310.2 | 5,386.3 | 5,538.6 | 5,555.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 374.8 | 363.6 | 339.7 | 357.0 | 1,380.7 | 359.9 | 1,338.0 | 1,381.9 | 1,218.8 | 1,171.9 | 1,182.4 | 1,194.2 | 1,165.8 | 1,147.4 | 1,156.2 | 1,137.3 | 1,115.4 | 1,002.0 | 1,118.8 | 1,126.4 | 1,021.8 | 1,000.2 | 946.1 | 824.1 | 891.5 | 808.0 | 873.7 | 1,039.1 | 990.7 | 1,109.6 | 1,107.5 | 1,067.6 | 958.3 | 947.6 | 875.6 | 798.5 | 745.2 | 750.8 | 768.6 | 776.0 |
| Short Term Debt | 581.3 | 250.0 | 280.0 | 383.0 | 49.9 | 42.9 | 42.6 | 210.9 | 207.7 | 206.9 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | 46.0 | 43.7 | - | 41.2 | - | - | - | - | 85.1 | 86.4 | - | 76.8 | 73.0 | 69.7 | ||||||||||||||||||||||||
| Accrued Expenses | 33.4 | 69.4 | 45.2 | 52.5 | 87.4 | 73.7 | 100.0 | 108.1 | 79.5 | 116.4 | 106.2 | 92.3 | 87.1 | 93.3 | 106.6 | 97.8 | 96.0 | |||||||||||||||||||||||
| Other Current Liabilities | 213.6 | 264.1 | 455.2 | 421.7 | 442.1 | 294.7 | 453.5 | 430.3 | 427.1 | 396.7 | 443.6 | 405.2 | 377.7 | 325.8 | 339.5 | 334.2 | 442.9 | |||||||||||||||||||||||
| Total Current Liabilities | 1,203.1 | 947.1 | 2,466.0 | 2,674.5 | 1,960.2 | 1,852.1 | 1,934.2 | 2,131.2 | 1,933.1 | 1,891.9 | 1,732.2 | 1,691.6 | 1,630.6 | 1,566.5 | 1,602.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 67.5 | 70.3 | 81.4 | 81.0 | 324.0 | 89.5 | 288.0 | 297.7 | 276.3 | 222.4 | 225.2 | 214.9 | 208.3 | 215.5 | 215.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | 0.3 | 16.3 | 19.4 | 25.7 | 28.9 | 34.4 | 41.7 | 45.6 | 55.4 | 61.1 | 60.8 | 83.5 | 107.2 | 110.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 88.2 | 95.5 | 83.2 | 85.0 | 87.4 | 72.6 | 116.5 | 113.7 | 123.3 | 122.6 | 120.6 | 120.0 | 123.3 | 114.9 | 123.8 | 134.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,880.7 | 2,912.7 | 4,465.7 | 4,435.6 | 4,285.4 | 4,069.8 | 4,206.7 | 4,443.3 | 4,313.1 | 4,169.2 | 4,237.2 | 4,391.8 | 4,385.8 | 4,440.7 | 4,571.7 | 4,596.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 153.2 | 152.8 | 154.6 | 154.4 | 154.4 | 154.4 | 154.1 | 154.1 | 152.9 | 153.1 | 153.0 | 152.9 | 152.4 | 152.6 | 152.4 | 152.3 | 152.2 | 150.9 | 150.9 | 150.8 | 150.2 | 146.9 | 127.4 | 127.5 | 125.8 | 125.7 | 125.7 | 125.9 | 125.9 | 124.6 | 124.5 | 124.7 | 123.6 | 123.0 | 122.5 | 122.5 | 122.4 | 122.1 | 123.4 | 125.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,086.2) | (1,079.8) | (1,022.2) | (871.9) | 1.0 | 27.2 | 302.1 | 314.9 | 346.8 | 368.7 | 350.9 | 357.3 | 385.6 | 410.0 | 468.0 | 455.5 | 426.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.8) | (0.9) | (30.4) | (30.2) | (44.2) | (49.3) | (27.4) | (48.7) | (43.4) | (31.8) | (45.0) | (36.0) | (34.3) | (35.9) | (67.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (464.8) | (461.0) | (429.5) | (281.0) | 571.0 | 586.4 | 895.7 | 881.8 | 916.0 | 945.3 | 886.9 | 896.2 | 924.4 | 945.6 | 966.8 | 958.7 | 947.6 | |||||||||||||||||||||||
| Total Equity | (464.8) | (461.0) | (429.5) | (281.0) | 571.0 | 586.4 | 895.7 | 881.8 | 916.0 | 945.3 | 886.9 | 896.2 | 924.4 | 945.6 | 966.8 | 958.7 | 947.6 | 938.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 581.3 | 250.0 | 280.0 | 383.0 | 49.9 | 42.9 | 42.6 | 210.9 | 207.7 | 206.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 244.4 | (32.0) | 247.2 | 344.7 | (9.5) | 15.3 | (2.8) | (32.8) | (37.2) | (36.1) | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (614.6) | (399.2) | (334.3) | (376.0) | 246.0 | 169.0 | 182.4 | 195.9 | 303.3 | 210.9 | 398.1 | 570.8 | 637.7 | 728.7 | 839.5 | 864.8 | 899.1 | |||||||||||||||||||||||
| Book Value | (464.8) | (461.0) | (429.5) | (281.0) | 571.0 | 586.4 | 895.7 | 881.8 | 916.0 | 945.3 | 886.9 | 896.2 | 924.4 | 945.6 | 966.8 | 958.7 | 947.6 | 938.5 | ||||||||||||||||||||||
| Tangible Book Value | (1,800.1) | (1,825.6) | (1,823.3) | (1,704.1) | (1,046.0) | (851.8) | (1,059.8) | (1,079.1) | (1,062.0) | (1,055.4) | (1,129.7) | (1,143.9) | (1,139.3) | (1,136.1) | (1,128.6) | (1,160.1) | (1,204.4) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.6 |
| 84.3 |
| 87.7 |
| 93.2 |
| 118.3 |
| 236.0 |
| 175.2 |
| 151.6 |
| 79.4 |
| 259.7 |
| 302.2 |
| 336.1 |
| 321.7 |
| 294.0 |
| 320.2 |
| 300.3 |
| 328.3 |
| 311.5 |
| 306.5 |
| 261.2 |
| 254.2 |
| 283.8 |
| 268.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,553.3 |
| 2,321.8 |
| 2,398.2 |
| 2,402.1 |
| 2,206.7 |
| 2,135.9 |
| 2,097.5 |
| 1,951.0 |
| 2,519.8 |
| 2,407.3 |
| 2,251.3 |
| 2,474.6 |
| 2,465.2 |
| 2,538.6 |
| 2,492.9 |
| 2,515.2 |
| 2,187.8 |
| 2,181.9 |
| 2,131.9 |
| 2,022.9 |
| 1,943.0 |
| 1,962.0 |
| 2,020.8 |
| 1,974.8 |
| 334.5 |
| 320.4 |
| 311.9 |
| 292.6 |
| 284.1 |
| 273.4 |
| 264.2 |
| 254.1 |
| 245.7 |
| 309.3 |
| 297.3 |
| 283.8 |
| 270.1 |
| 259.7 |
| 231.1 |
| 248.5 |
| 239.6 |
| 225.0 |
| 216.2 |
| 208.7 |
| 201.4 |
| 202.5 |
| 198.7 |
| - |
| - |
| - |
| - |
| - |
| 301.3 |
| 297.0 |
| 301.3 |
| 315.4 |
| 383.8 |
| 389.9 |
| 386.1 |
| 386.7 |
| 343.7 |
| 344.1 |
| 207.0 |
| 206.5 |
| 203.6 |
| 198.4 |
| 195.3 |
| 191.7 |
| 198.8 |
| 201.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 386.7 |
| 389.9 |
| 391.3 |
| 394.1 |
| 390.4 |
| 391.7 |
| 388.0 |
| 393.2 |
| 398.1 |
| 407.7 |
| 413.2 |
| 414.1 |
| 761.2 |
| 742.5 |
| 715.4 |
| 713.8 |
| 690.2 |
| 423.1 |
| 416.7 |
| 414.9 |
| 418.1 |
| 418.4 |
| 209.7 |
| 209.8 |
| 221.2 |
| 232.0 |
| 243.4 |
| 251.6 |
| 262.5 |
| 271.5 |
| 285.0 |
| 299.9 |
| 311.0 |
| 311.3 |
| 321.8 |
| 332.2 |
| 342.5 |
| 178.9 |
| 184.5 |
| 231.9 |
| 80.1 |
| 80.7 |
| 82.5 |
| 87.0 |
| 89.6 |
| 278.2 |
| 194.0 |
| 184.6 |
| 175.0 |
| 155.2 |
| 144.8 |
| 143.4 |
| 142.2 |
| 133.7 |
| 142.2 |
| 234.9 |
| 206.2 |
| 197.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103.6 |
| 96.4 |
| 97.2 |
| 97.7 |
| 101.9 |
| 112.9 |
| 93.3 |
| 100.5 |
| 100.0 |
| 120.5 |
| 106.6 |
| 109.3 |
| 112.6 |
| 102.3 |
| 98.8 |
| 102.4 |
| 89.6 |
| 76.5 |
| 70.7 |
| 64.8 |
| 66.5 |
| 70.0 |
| 71.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,708.0 |
| 3,536.6 |
| 3,584.1 |
| 3,591.8 |
| 3,390.8 |
| 3,335.6 |
| 3,297.1 |
| 3,137.8 |
| 3,714.9 |
| 3,643.1 |
| 3,688.4 |
| 3,896.1 |
| 3,882.4 |
| 3,773.8 |
| 4,032.3 |
| 4,043.1 |
| 3,391.6 |
| 3,376.3 |
| 3,334.2 |
| 2,795.1 |
| 2,700.5 |
| 2,717.8 |
| 2,794.6 |
| 2,756.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.4 |
| 41.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.2 |
| 48.9 |
| 44.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.9 |
| 100.2 |
| 96.1 |
| 64.7 |
| 109.4 |
| 71.4 |
| 54.4 |
| 44.7 |
| 53.6 |
| 62.1 |
| 47.3 |
| 41.0 |
| 48.2 |
| 47.4 |
| 37.4 |
| 14.8 |
| 13.0 |
| 32.0 |
| 23.8 |
| 28.6 |
| 45.1 |
| 41.4 |
| 28.3 |
| 226.2 |
| 206.1 |
| 212.7 |
| 250.9 |
| 236.1 |
| 412.5 |
| 317.7 |
| 229.8 |
| 231.0 |
| 360.0 |
| 384.0 |
| 378.0 |
| 314.2 |
| 301.8 |
| 315.8 |
| 337.2 |
| 331.7 |
| 296.7 |
| 241.1 |
| 233.9 |
| 238.8 |
| 283.8 |
| 239.9 |
| 1,569.4 |
| 1,654.3 |
| 1,344.0 |
| 1,425.0 |
| 1,435.2 |
| 1,337.3 |
| 1,345.7 |
| 1,430.0 |
| 1,196.2 |
| 1,549.7 |
| 1,416.2 |
| 1,295.8 |
| 1,470.4 |
| 1,409.7 |
| 1,472.0 |
| 1,456.7 |
| 1,420.8 |
| 1,326.0 |
| 1,309.7 |
| 1,204.3 |
| 1,063.4 |
| 1,007.7 |
| 1,034.6 |
| 1,093.8 |
| 1,044.1 |
| 220.5 |
| 221.6 |
| 162.2 |
| 154.0 |
| 148.0 |
| 130.6 |
| 119.9 |
| 120.0 |
| 117.8 |
| 109.4 |
| 117.1 |
| 198.9 |
| 161.8 |
| 155.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.3 |
| 37.1 |
| 45.3 |
| 51.5 |
| 50.6 |
| 75.0 |
| 41.4 |
| 43.0 |
| 40.6 |
| - |
| - |
| - |
| - |
| 66.4 |
| 66.5 |
| 73.2 |
| 74.2 |
| 137.5 |
| 89.8 |
| 90.1 |
| 90.4 |
| 83.6 |
| 84.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 138.8 |
| 108.9 |
| 121.5 |
| 107.3 |
| 103.9 |
| 121.3 |
| 121.1 |
| 117.3 |
| 112.2 |
| 98.7 |
| 98.0 |
| 92.8 |
| 87.9 |
| 81.9 |
| 76.2 |
| 84.2 |
| 76.4 |
| 76.1 |
| 71.3 |
| 69.3 |
| 68.6 |
| 68.1 |
| 64.1 |
| 64.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,760.3 |
| 2,598.1 |
| 2,697.1 |
| 2,743.8 |
| 2,604.6 |
| 2,623.6 |
| 2,845.8 |
| 2,742.6 |
| 3,298.5 |
| 3,180.9 |
| 3,197.1 |
| 3,399.2 |
| 3,380.5 |
| 3,255.4 |
| 3,239.9 |
| 3,240.9 |
| 2,372.6 |
| 2,360.8 |
| 2,330.4 |
| 1,801.6 |
| 1,730.6 |
| 1,757.7 |
| 1,807.9 |
| 1,759.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 387.6 |
| 345.8 |
| 301.9 |
| 236.2 |
| 167.0 |
| 116.5 |
| 70.5 |
| 126.3 |
| 137.8 |
| 176.9 |
| 175.9 |
| 186.5 |
| 200.7 |
| 467.1 |
| 483.8 |
| 682.8 |
| 690.7 |
| 683.4 |
| 688.4 |
| 688.6 |
| 685.5 |
| 695.0 |
| 707.1 |
| (57.0) |
| (41.2) |
| (40.6) |
| (44.6) |
| (33.0) |
| (30.6) |
| (38.5) |
| (54.6) |
| (61.6) |
| (92.1) |
| (52.7) |
| (60.3) |
| (49.6) |
| (52.0) |
| (45.6) |
| (33.2) |
| (36.2) |
| (15.8) |
| (25.1) |
| (26.3) |
| (38.9) |
| (61.6) |
| (67.5) |
| (48.6) |
| (50.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 938.5 |
| 887.0 |
| 848.0 |
| 786.3 |
| 712.1 |
| 451.3 |
| 395.2 |
| 416.3 |
| 462.2 |
| 491.3 |
| 496.9 |
| 501.8 |
| 518.4 |
| 792.4 |
| 802.2 |
| 0.2 |
| 1,015.5 |
| 1,003.8 |
| 993.6 |
| 970.0 |
| 960.0 |
| 986.7 |
| 996.3 |
| 887.0 |
| 848.0 |
| 786.3 |
| 712.1 |
| 451.3 |
| 395.2 |
| 416.3 |
| 462.2 |
| 491.3 |
| 496.9 |
| 501.8 |
| 518.4 |
| 792.4 |
| 802.2 |
| 1,018.9 |
| 1,015.5 |
| 1,003.8 |
| 993.6 |
| 970.0 |
| 960.0 |
| 986.7 |
| 996.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 977.8 |
| 973.2 |
| 966.9 |
| 869.4 |
| 790.1 |
| 667.5 |
| 754.8 |
| 970.1 |
| 991.1 |
| 955.5 |
| 1,004.2 |
| 1,055.6 |
| 1,066.6 |
| 1,036.2 |
| 1,094.4 |
| 861.8 |
| 872.2 |
| 927.6 |
| 959.5 |
| 935.3 |
| 927.4 |
| 927.0 |
| 930.7 |
| 887.0 |
| 848.0 |
| 786.3 |
| 712.1 |
| 451.3 |
| 395.2 |
| 416.3 |
| 462.2 |
| 491.3 |
| 496.9 |
| 501.8 |
| 518.4 |
| 792.4 |
| 802.2 |
| 0.2 |
| 1,015.5 |
| 1,003.8 |
| 993.6 |
| 970.0 |
| 960.0 |
| 986.7 |
| 996.3 |
| 338.6 |
| 290.5 |
| 236.9 |
| 162.9 |
| 74.6 |
| (190.7) |
| (259.0) |
| (243.2) |
| (216.0) |
| (206.7) |
| (221.8) |
| (222.7) |
| (217.5) |
| (300.9) |
| (282.9) |
| (894.2) |
| 117.2 |
| 81.7 |
| 490.4 |
| 472.5 |
| 462.6 |
| 481.6 |
| 488.3 |