| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 356.2 | 503.8 | 468.1 | 288.0 | 397.9 | 480.4 | 355.3 | 283.8 | 466.2 | 312.4 | 199.7 | 290.5 | 227.4 | 317.5 | 376.8 |
| Restricted Cash | - | - | - | - | - | 0.0 | 3.4 | 6.8 | 0.0 | - | - | 0.0 | 40.2 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 356.2 | 503.8 | 468.1 | 288.0 | 397.9 | 480.4 | 355.3 | 283.8 | 466.2 | 312.4 | 199.7 | 290.5 | 227.4 | 317.5 | 376.8 |
| Receivables | |||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | 329.8 | 324.9 | 296.6 | 260.0 | 303.4 | 230.4 | 260.0 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 519.0 | 423.0 | 438.5 | 479.0 | 380.4 | 283.1 | 269.9 | 280.3 | 239.8 | 220.6 | 204.1 | 169.3 | 187.5 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 1,130.0 | 1,011.6 | 961.4 | 875.6 | 827.7 | 830.1 | 786.0 | 748.8 | 707.9 | 640.4 | 616.5 | 579.8 | 566.4 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 244.8 | 258.0 | 259.2 | 280.7 | 259.1 | 220.4 | 221.0 | 235.0 | 188.3 | 179.9 | 175.1 | 175.6 | 211.3 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 1,979.9 | 1,977.6 | 1,602.4 | 2,081.9 | 1,429.5 | 1,429.4 | 1,427.6 | 1,409.5 | 1,442.3 | 1,415.6 | 1,457.5 | 1,215.0 | 1,272.0 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 1,980.1 | 1,999.5 | 2,015.0 | 2,094.5 | 1,442.1 | 1,429.6 | 1,427.7 | 1,444.8 | 1,477.3 | 1,463.8 | 1,523.1 | 1,264.6 | 1,343.9 | - | - |
| (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 | - | - | 302.7 | 656.8 | 494.5 | 503.8 | 878.9 | 747.5 | 391.8 | 468.1 | 364.3 | 322.6 | 292.8 | 288.0 | 282.2 | |||||||||||||||||||||||||
| Prepaid Expenses |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 48.9 | 46.8 | 32.6 | 40.2 | 26.9 | 28.1 | 29.2 | 19.6 | 17.0 | 22.2 | 17.4 | 22.9 | 34.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | 2.2 | 11.2 | - | - |
| Total Current Assets | 1,391.8 | 1,422.3 | 1,360.9 | 1,214.6 | 1,117.6 | 1,145.0 | 1,001.8 | 931.6 | 1,032.7 | 829.3 | 735.1 | 1,001.7 | 946.8 | - | - |
| - |
| Accumulated Depreciation | 685.4 | 626.3 | 603.3 | 566.9 | 544.0 | 535.2 | 494.6 | 472.1 | 455.7 | 413.8 | 391.7 | 372.6 | 366.2 | - | - |
| Property,Plant & Equipment Net | 444.6 | 385.3 | 358.1 | 308.7 | 283.7 | 294.9 | 291.4 | 276.7 | 252.2 | 226.6 | 224.8 | 207.2 | 200.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 15.5 | 13.7 | 12.7 | 11.8 | 11.0 | 17.4 | 18.2 | 16.0 | - | - | - | - | - | - | - |
| Goodwill | 1,912.4 | 1,489.4 | 1,443.1 | 1,413.1 | 803.8 | 819.0 | 873.3 | 883.0 | 761.2 | 716.8 | 714.1 | 484.4 | 482.9 | - | - |
| Intangible Assets | 826.0 | 569.0 | 572.8 | 608.9 | 447.5 | 487.1 | 510.9 | 547.1 | 394.3 | 357.4 | 372.4 | 125.4 | 146.1 | - | - |
| Operating Lease Right Of Use Assets | 166.4 | 147.7 | 148.1 | 98.1 | 89.9 | 92.0 | 81.4 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 321.8 | 331.4 | 292.9 | 227.6 | 154.5 | 126.7 | 112.5 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 327.1 | 290.4 | 283.7 | 218.3 | 243.9 | 196.7 | 177.3 | 87.2 | 66.2 | 45.0 | 124.7 | 125.0 | 124.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,223.7 | 4,487.8 | 4,311.5 | 3,991.2 | 3,051.0 | 3,069.4 | 2,967.2 | 2,810.2 | 2,542.0 | 2,247.4 | 2,263.0 | 2,015.9 | 2,000.6 | - | - |
| Short Term Debt | 0.2 | 21.9 | 412.6 | 12.6 | 12.6 | 0.2 | 0.1 | 35.3 | 35.0 | 48.2 | 65.6 | 49.6 | 71.9 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 41.7 | 36.7 | 33.7 | 31.8 | 29.1 | 27.6 | 25.8 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 324.0 | 275.4 | 258.2 | 247.9 | 199.9 | 189.4 | 174.7 | 135.0 | 134.6 | 117.8 | 124.9 | 98.8 | 111.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 755.4 | 696.9 | 1,079.7 | 703.6 | 601.2 | 521.5 | 507.0 | 520.8 | 460.8 | 429.6 | 447.1 | 532.5 | 490.5 | - | - |
| Operating Lease Liabilities Non-Current | 128.5 | 114.5 | 117.3 | 69.5 | 63.3 | 66.3 | 55.6 | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 165.8 | 97.9 | 93.6 | 101.6 | 100.8 | 105.7 | 107.8 | 115.9 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 210.8 | 175.6 | 173.4 | 119.5 | 87.9 | 100.8 | 76.7 | 28.8 | 23.9 | 32.6 | 63.3 | 70.9 | 75.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,156.1 | 2,987.1 | 2,993.2 | 3,046.7 | 2,288.6 | 2,236.8 | 2,206.8 | 2,156.2 | 2,136.5 | 2,131.0 | 2,233.3 | 1,997.4 | 2,035.6 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 9.1 |
| 0.0 |
| 24.4 |
| 0.0 |
| 28.5 |
| - |
| - |
| Retained Earnings | 2,238.1 | 1,831.4 | 1,578.9 | 1,212.8 | 952.6 | 985.6 | 975.1 | 873.6 | 544.4 | 376.6 | 232.4 | 142.4 | 1.1 | - | - |
| Accumulated Other Comprehensive Income | (205.6) | (331.6) | (261.5) | (285.8) | (194.4) | (157.1) | (218.6) | (223.5) | (152.9) | (264.3) | (232.2) | (148.2) | (96.7) | (7.7) | (29.1) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | 0.0 | 2.7 | 3.3 | 3.2 | 3.0 | 3.0 | 3.9 | 3.1 | 4.1 | 23.3 | 31.1 | - | - |
| Total Stockholders Equity | 2,067.6 | 1,500.7 | 1,318.3 | 941.8 | 759.1 | 829.4 | 757.4 | 651.0 | 401.6 | 113.3 | 25.6 | (4.8) | (66.1) | 1,385.7 | 1,454.8 |
| Total Equity | 2,067.6 | 1,500.7 | 1,318.3 | 944.5 | 762.4 | 832.6 | 760.4 | 654.0 | 405.5 | 116.4 | 29.7 | 18.5 | (35.0) | 1,385.7 | 1,454.8 |
| Net debt |
| 1,623.9 |
| 1,495.7 |
| 1,546.9 |
| 1,806.5 |
| 1,044.2 |
| 949.2 |
| 1,072.4 |
| 1,161.0 |
| 1,011.1 |
| 1,151.4 |
| 1,323.4 |
| 974.1 |
| 1,116.5 |
| - |
| - |
| Working Capital | 636.4 | 725.4 | 281.2 | 511.0 | 516.4 | 623.5 | 494.8 | 410.8 | 571.9 | 399.7 | 288.0 | 469.2 | 456.3 | - | - |
| Book Value | 2,067.6 | 1,500.7 | 1,318.3 | 941.8 | 759.1 | 829.4 | 757.4 | 651.0 | 401.6 | 113.3 | 25.6 | (4.8) | (66.1) | 1,385.7 | 1,454.8 |
| Tangible Book Value | (670.8) | (557.7) | (697.6) | (1,080.2) | (492.2) | (476.7) | (626.8) | (779.1) | (753.9) | (960.9) | (1,060.9) | (614.6) | (695.1) | - | - |
| 919.6 |
| 305.1 |
| 397.9 |
| 503.9 |
| 460.2 |
| 394.3 |
| 480.4 |
| 428.9 |
| 302.4 |
| 245.3 |
| 355.3 |
| 232.9 |
| 157.8 |
| 153.8 |
| 283.8 |
| 189.7 |
| 189.6 |
| 151.8 |
| 466.2 |
| 334.9 |
| 245.5 |
| 189.6 |
| 312.4 |
| 214.5 |
| 169.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.9 | 1.9 | 3.4 | 3.4 | 3.4 | 3.4 | 6.8 | 6.8 | 6.8 | - | - | 0.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | 302.7 | 656.8 | 494.5 | 503.8 | 878.9 | 747.5 | 391.8 | 468.1 | 364.3 | 322.6 | 292.8 | 288.0 | 282.2 | 919.6 | 305.1 | 397.9 | 503.9 | 460.2 | 394.3 | 480.4 | 428.9 | 302.4 | 245.3 | 355.3 | 232.9 | 157.8 | 153.8 | 283.8 | 189.7 | 189.6 | 151.8 | 466.2 | 334.9 | 245.5 | 189.6 | 312.4 | 214.5 | 169.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 512.3 | 437.7 | 501.0 | 477.4 | 467.2 | 418.9 | 458.8 | 474.1 | 448.0 | 412.8 | 439.7 | 423.2 | 445.0 | 395.6 | 422.5 | 333.3 | 324.3 | 283.3 | 307.4 | 316.9 | 312.6 | 321.8 | 350.9 | 329.2 | 343.1 | 329.8 | 367.5 | 380.0 | 359.6 | 324.9 | 361.4 | 366.0 | 336.4 | 296.6 | 302.8 | 310.9 | 268.9 | 260.0 | 277.1 | 348.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 537.2 | 519.0 | 524.9 | 479.5 | 443.6 | 423.0 | 449.9 | 444.6 | 448.3 | 438.5 | 468.7 | 483.1 | 472.7 | 479.0 | 477.9 | 428.4 | 402.9 | 380.4 | 345.7 | 310.0 | 289.9 | 283.1 | 289.6 | 293.6 | 275.5 | 269.9 | 293.9 | 304.7 | 296.8 | 280.3 | 278.3 | 265.4 | 271.5 | 239.8 | 257.1 | 247.8 | 238.0 | 220.6 | 228.3 | 225.3 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 64.6 | 78.9 | 75.0 | 63.9 | 56.4 | 76.6 | 74.8 | 49.6 | 50.2 | 41.5 | 47.4 | 46.3 | 42.9 | 48.5 | 53.3 | 71.7 | 45.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,423.0 | 1,391.8 | 1,403.6 | 1,677.6 | 1,461.7 | 1,422.3 | 1,862.4 | 1,715.8 | 1,338.3 | 1,360.9 | 1,320.1 | 1,275.2 | 1,253.4 | 1,214.6 | 1,235.9 | 1,753.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 450.1 | 444.6 | 424.1 | 410.7 | 396.8 | 385.3 | 384.8 | 370.5 | 362.0 | 358.1 | 334.9 | 329.1 | 319.6 | 308.7 | 290.7 | 278.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,930.6 | 1,912.4 | 1,901.1 | 1,574.2 | 1,508.2 | 1,489.4 | 1,505.8 | 1,488.3 | 1,436.4 | 1,443.1 | 1,428.1 | 1,439.1 | 1,441.3 | 1,413.1 | 1,373.5 | 781.0 | 796.4 | 803.8 | ||||||||||||||||||||||
| Intangible Assets | 836.5 | 826.0 | 836.4 | 595.7 | 568.8 | 569.0 | 604.8 | 609.8 | 565.8 | 572.8 | 580.3 | 603.6 | 614.8 | 608.9 | 599.7 | 412.1 | 434.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 189.4 | 166.4 | 167.7 | 159.2 | 146.9 | 147.7 | 152.8 | 149.0 | 148.2 | 148.1 | 139.3 | 144.7 | 134.3 | 98.1 | 99.3 | 97.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 671.9 | 648.9 | 660.1 | 656.6 | 628.6 | 621.8 | 615.9 | 594.7 | 584.4 | 576.6 | 519.7 | 516.8 | 495.3 | 445.9 | 443.5 | 429.6 | 419.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,312.1 | 5,223.7 | 5,225.3 | 4,914.8 | 4,564.1 | 4,487.8 | 4,973.7 | 4,779.1 | 4,286.9 | 4,311.5 | 4,183.1 | 4,163.8 | 4,124.4 | 3,991.2 | 3,943.3 | 3,653.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 271.7 | 244.8 | 258.3 | 273.0 | 249.3 | 258.0 | 266.7 | 253.6 | 247.5 | 259.2 | 245.7 | 265.2 | 277.8 | 280.7 | 266.4 | 278.4 | 258.4 | 259.1 | 212.4 | 233.0 | 209.8 | 220.4 | 191.1 | 195.5 | 198.7 | 221.0 | 208.8 | 206.5 | 198.3 | 235.0 | 208.0 | 210.2 | 197.5 | 188.3 | 177.7 | 194.6 | 173.1 | 179.9 | 165.1 | 175.7 |
| Short Term Debt | 0.3 | 0.2 | 28.2 | 24.9 | 25.0 | 21.9 | 418.9 | 416.3 | 413.2 | 412.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | ||||||||||||||||||||||
| Deferred Revenue Current | 55.1 | 36.0 | 41.0 | - | - | 28.1 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 47.0 | 41.7 | 41.2 | 39.0 | 36.8 | 36.7 | 37.3 | 34.9 | 34.3 | 33.7 | 31.8 | 32.6 | 31.6 | 31.8 | 30.9 | 28.5 | ||||||||||||||||||||||||
| Accrued Expenses | 473.8 | 510.4 | 506.1 | 430.6 | 398.1 | 417.0 | 405.9 | 364.3 | 364.7 | 407.9 | 391.5 | 383.0 | 378.1 | 410.3 | 410.2 | 319.4 | 310.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 745.8 | 755.4 | 792.6 | 728.5 | 672.4 | 696.9 | 1,091.5 | 1,034.2 | 1,025.4 | 1,079.7 | 649.8 | 660.8 | 668.5 | 703.6 | 689.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,030.4 | 1,979.9 | 2,059.5 | 2,042.3 | 1,972.0 | 1,977.6 | 1,983.2 | 1,988.3 | 1,600.1 | 1,602.4 | 2,005.1 | 2,046.7 | 2,109.3 | 2,081.9 | 2,214.5 | 2,018.1 | 1,426.8 | 1,429.5 | 1,192.5 | 1,430.3 | 1,429.8 | 1,429.4 | 1,428.9 | 1,428.5 | 1,428.0 | 1,427.6 | 1,427.0 | 1,393.1 | 1,401.3 | 1,409.5 | 1,417.7 | 1,425.9 | 1,474.1 | 1,442.3 | 1,412.0 | 1,394.1 | 1,404.8 | 1,415.6 | 1,426.4 | 1,437.1 |
| Operating Lease Liabilities Non-Current | 146.7 | 128.5 | 130.8 | 124.2 | 113.6 | 114.5 | 119.2 | 117.5 | 117.1 | 117.3 | 111.0 | 115.3 | 106.2 | 69.5 | 71.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 434.7 | 420.8 | 426.6 | 357.5 | 312.8 | 312.6 | 328.0 | 331.3 | 310.5 | 311.1 | 296.8 | 315.8 | 302.0 | 261.2 | 246.0 | 245.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,210.9 | 3,156.1 | 3,278.7 | 3,128.3 | 2,957.2 | 2,987.1 | 3,402.7 | 3,353.8 | 2,936.0 | 2,993.2 | 2,951.7 | 3,023.3 | 3,079.8 | 3,046.7 | 3,149.7 | 2,874.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 0.9 | 0.9 | 1.0 | 1.0 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,327.8 | 2,238.1 | 2,134.5 | 1,989.9 | 1,901.0 | 1,831.4 | 1,819.4 | 1,713.2 | 1,635.5 | 1,578.9 | 1,516.1 | 1,399.2 | 1,296.8 | 1,212.8 | 1,113.7 | 1,035.2 | 956.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (227.5) | (205.6) | (214.4) | (204.3) | (295.0) | (331.6) | (249.3) | (290.6) | (285.5) | (261.5) | (296.7) | (266.8) | (275.6) | (285.8) | (332.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | (0.7) | 1.9 | 2.9 | 2.7 | 2.3 | 2.8 | 3.4 | 3.3 | ||||||||||||||||||||||
| Total Stockholders Equity | 2,101.2 | 2,067.6 | 1,946.6 | 1,786.5 | 1,606.9 | 1,500.7 | 1,571.0 | 1,425.3 | 1,350.9 | 1,318.3 | 1,232.1 | 1,138.6 | 1,041.7 | 941.8 | 791.3 | 776.9 | ||||||||||||||||||||||||
| Total Equity | 2,101.2 | 2,067.6 | 1,946.6 | 1,786.5 | 1,606.9 | 1,500.7 | 1,571.0 | 1,425.3 | 1,350.9 | 1,318.3 | 1,231.4 | 1,140.5 | 1,044.6 | 944.5 | 793.6 | 779.7 | 745.0 | 762.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,030.7 | 1,980.1 | 2,087.7 | 2,067.2 | 1,997.0 | 1,999.5 | 2,402.1 | 2,404.6 | 2,013.3 | 2,015.0 | 2,017.7 | 2,059.3 | 2,121.9 | 2,094.5 | 2,227.1 | 2,030.7 | 1,439.4 | 1,442.1 | 1,430.9 | 1,430.4 | 1,429.9 | 1,429.6 | 1,429.1 | 1,429.3 | 1,431.4 | 1,427.7 | 1,427.1 | 1,428.2 | 1,436.4 | 1,444.8 | 1,452.7 | 1,461.1 | 1,509.4 | 1,477.3 | 1,447.0 | 1,441.0 | 1,451.9 | 1,463.8 | 1,473.6 | 1,485.7 |
| Net debt | - | - | 1,785.0 | 1,410.4 | 1,502.5 | 1,495.7 | 1,523.2 | 1,657.1 | 1,621.5 | 1,546.9 | 1,653.4 | 1,736.7 | 1,829.1 | 1,806.5 | 1,944.9 | 1,111.1 | 1,134.3 | 1,044.2 | ||||||||||||||||||||||
| Working Capital | 677.2 | 636.4 | 611.0 | 949.1 | 789.3 | 725.4 | 770.9 | 681.6 | 312.9 | 281.2 | 670.3 | 614.4 | 584.9 | 511.0 | 546.7 | 1,142.6 | 495.8 | 516.4 | ||||||||||||||||||||||
| Book Value | 2,101.2 | 2,067.6 | 1,946.6 | 1,786.5 | 1,606.9 | 1,500.7 | 1,571.0 | 1,425.3 | 1,350.9 | 1,318.3 | 1,232.1 | 1,138.6 | 1,041.7 | 941.8 | 791.3 | 776.9 | 741.6 | 759.1 | ||||||||||||||||||||||
| Tangible Book Value | (665.9) | (670.8) | (790.9) | (383.4) | (470.1) | (557.7) | (539.6) | (672.8) | (651.3) | (697.6) | (776.3) | (904.1) | (1,014.4) | (1,080.2) | (1,181.9) | (416.2) | (488.8) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.0 |
| 45.4 |
| 57.1 |
| 51.2 |
| 53.9 |
| 49.7 |
| 50.0 |
| 54.7 |
| 43.4 |
| 32.5 |
| 37.3 |
| 33.2 |
| 35.0 |
| 37.1 |
| 31.5 |
| 42.9 |
| 30.1 |
| 29.8 |
| 35.0 |
| 45.7 |
| 36.3 |
| 82.4 |
| 85.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,077.3 |
| 1,117.6 |
| 1,202.4 |
| 1,144.2 |
| 1,048.0 |
| 1,145.0 |
| 1,121.0 |
| 977.1 |
| 922.0 |
| 1,001.8 |
| 933.1 |
| 883.2 |
| 850.2 |
| 931.6 |
| 873.3 |
| 852.5 |
| 802.6 |
| 1,032.7 |
| 924.6 |
| 839.2 |
| 742.2 |
| 829.3 |
| 802.3 |
| 827.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 280.8 |
| 283.7 |
| 278.6 |
| 286.8 |
| 285.7 |
| 294.9 |
| 293.7 |
| 292.5 |
| 289.2 |
| 291.4 |
| 281.9 |
| 281.7 |
| 275.1 |
| 276.7 |
| 273.3 |
| 272.5 |
| 277.4 |
| 252.2 |
| 246.1 |
| 241.3 |
| 232.1 |
| 226.6 |
| 226.4 |
| 227.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 808.7 |
| 810.8 |
| 807.8 |
| 819.0 |
| 790.1 |
| 777.7 |
| 773.0 |
| 873.3 |
| 860.4 |
| 878.1 |
| 878.7 |
| 883.0 |
| 878.0 |
| 857.0 |
| 878.0 |
| 761.2 |
| 755.9 |
| 745.7 |
| 724.6 |
| 716.8 |
| 736.1 |
| 728.8 |
| 447.5 |
| 459.8 |
| 464.2 |
| 467.4 |
| 487.1 |
| 494.3 |
| 488.9 |
| 485.3 |
| 510.9 |
| 511.7 |
| 533.6 |
| 536.3 |
| 547.1 |
| 558.4 |
| 516.4 |
| 545.8 |
| 394.3 |
| 393.2 |
| 386.8 |
| 368.2 |
| 357.4 |
| 390.0 |
| 389.9 |
| 100.9 |
| 89.9 |
| 89.8 |
| 87.5 |
| 91.4 |
| 92.0 |
| 95.2 |
| 73.1 |
| 75.3 |
| 81.4 |
| 80.4 |
| 81.6 |
| 82.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 398.4 |
| 367.2 |
| 354.1 |
| 339.0 |
| 323.4 |
| 328.6 |
| 297.7 |
| 288.2 |
| 289.8 |
| 278.3 |
| 272.7 |
| 260.5 |
| 171.8 |
| 147.1 |
| 133.3 |
| 124.3 |
| 101.6 |
| 127.5 |
| 121.6 |
| 118.3 |
| 117.3 |
| 151.8 |
| 171.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,007.6 |
| 3,051.0 |
| 3,116.7 |
| 3,060.1 |
| 2,947.9 |
| 3,069.4 |
| 3,027.7 |
| 2,833.9 |
| 2,757.7 |
| 2,967.2 |
| 2,865.4 |
| 2,849.3 |
| 2,800.8 |
| 2,810.2 |
| 2,730.1 |
| 2,631.7 |
| 2,628.1 |
| 2,542.0 |
| 2,447.3 |
| 2,334.6 |
| 2,185.4 |
| 2,247.4 |
| 2,306.6 |
| 2,345.5 |
| 238.4 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.8 |
| 3.4 |
| 0.1 |
| 0.1 |
| 35.1 |
| 35.1 |
| 35.3 |
| 35.0 |
| 35.2 |
| 35.3 |
| 35.0 |
| 35.0 |
| 46.9 |
| 47.1 |
| 48.2 |
| 47.2 |
| 48.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.1 |
| 29.1 |
| 27.8 |
| 27.7 |
| 27.9 |
| 27.6 |
| 27.5 |
| 24.7 |
| 24.9 |
| 25.8 |
| 25.4 |
| 25.7 |
| 27.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 329.5 |
| 343.1 |
| 331.0 |
| 295.7 |
| 293.7 |
| 297.8 |
| 267.4 |
| 254.6 |
| 285.9 |
| 282.3 |
| 275.5 |
| 252.0 |
| 250.5 |
| 243.9 |
| 227.7 |
| 219.3 |
| 237.5 |
| 219.5 |
| 195.3 |
| 178.3 |
| 201.5 |
| 220.0 |
| 245.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 610.4 |
| 581.5 |
| 601.2 |
| 793.9 |
| 564.1 |
| 505.6 |
| 521.5 |
| 489.1 |
| 463.7 |
| 456.7 |
| 507.0 |
| 491.2 |
| 517.1 |
| 485.4 |
| 520.8 |
| 486.9 |
| 473.1 |
| 452.1 |
| 460.8 |
| 432.2 |
| 436.8 |
| 398.5 |
| 429.6 |
| 432.3 |
| 469.7 |
| 71.4 |
| 74.3 |
| 63.3 |
| 63.9 |
| 61.5 |
| 65.4 |
| 66.3 |
| 68.3 |
| 48.9 |
| 51.0 |
| 55.6 |
| 55.0 |
| 55.9 |
| 55.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 254.3 |
| 257.9 |
| 262.7 |
| 278.3 |
| 281.5 |
| 285.9 |
| 282.6 |
| 261.7 |
| 259.2 |
| 272.2 |
| 260.0 |
| 275.5 |
| 276.7 |
| 225.9 |
| 226.5 |
| 224.0 |
| 240.8 |
| 233.4 |
| 231.0 |
| 234.3 |
| 227.1 |
| 285.8 |
| 292.4 |
| 295.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,262.6 |
| 2,288.6 |
| 2,249.1 |
| 2,272.7 |
| 2,216.9 |
| 2,236.8 |
| 2,200.6 |
| 2,153.9 |
| 2,143.9 |
| 2,206.8 |
| 2,178.2 |
| 2,185.7 |
| 2,163.4 |
| 2,156.2 |
| 2,131.1 |
| 2,123.0 |
| 2,167.0 |
| 2,136.5 |
| 2,075.2 |
| 2,065.2 |
| 2,030.4 |
| 2,131.0 |
| 2,151.1 |
| 2,202.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| 0.0 |
| 16.9 |
| 8.8 |
| 952.6 |
| 1,061.5 |
| 961.8 |
| 915.9 |
| 985.6 |
| 1,023.4 |
| 906.0 |
| 861.8 |
| 975.1 |
| 957.1 |
| 892.7 |
| 871.6 |
| 873.6 |
| 771.9 |
| 675.8 |
| 581.9 |
| 544.4 |
| 543.5 |
| 468.9 |
| 401.8 |
| 376.6 |
| 350.7 |
| 360.6 |
| (264.6) |
| (215.4) |
| (194.4) |
| (201.0) |
| (178.7) |
| (189.1) |
| (157.1) |
| (206.8) |
| (231.0) |
| (251.4) |
| (218.6) |
| (273.0) |
| (233.1) |
| (238.8) |
| (223.5) |
| (188.2) |
| (175.9) |
| (126.8) |
| (152.9) |
| (182.5) |
| (204.5) |
| (251.4) |
| (264.3) |
| (216.8) |
| (231.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 3.4 |
| 3.3 |
| 3.2 |
| 2.8 |
| 2.5 |
| 2.5 |
| 3.0 |
| 2.2 |
| 3.1 |
| 3.7 |
| 3.0 |
| 2.1 |
| 2.7 |
| 5.1 |
| 3.9 |
| 4.9 |
| 4.1 |
| 3.6 |
| 3.1 |
| 3.7 |
| 3.6 |
| 741.6 |
| 759.1 |
| 864.2 |
| 784.0 |
| 727.7 |
| 829.4 |
| 824.3 |
| 677.5 |
| 611.3 |
| 757.4 |
| 685.0 |
| 660.5 |
| 633.7 |
| 651.0 |
| 596.9 |
| 506.0 |
| 456.0 |
| 401.6 |
| 367.2 |
| 265.3 |
| 151.4 |
| 113.3 |
| 151.8 |
| 139.2 |
| 867.6 |
| 787.4 |
| 731.0 |
| 832.6 |
| 827.1 |
| 680.0 |
| 613.8 |
| 760.4 |
| 687.2 |
| 663.6 |
| 637.4 |
| 654.0 |
| 599.0 |
| 508.7 |
| 461.1 |
| 405.5 |
| 372.1 |
| 269.4 |
| 155.0 |
| 116.4 |
| 155.5 |
| 142.8 |
| 927.0 |
| 970.2 |
| 1,035.6 |
| 949.2 |
| 1,000.2 |
| 1,126.9 |
| 1,186.1 |
| 1,072.4 |
| 1,194.2 |
| 1,270.4 |
| 1,282.6 |
| 1,161.0 |
| 1,263.0 |
| 1,271.5 |
| 1,357.6 |
| 1,011.1 |
| 1,112.1 |
| 1,195.5 |
| 1,262.3 |
| 1,151.4 |
| 1,259.1 |
| 1,316.6 |
| 408.5 |
| 580.1 |
| 542.4 |
| 623.5 |
| 631.9 |
| 513.4 |
| 465.3 |
| 494.8 |
| 441.9 |
| 366.1 |
| 364.8 |
| 410.8 |
| 386.4 |
| 379.4 |
| 350.5 |
| 571.9 |
| 492.4 |
| 402.4 |
| 343.7 |
| 399.7 |
| 370.0 |
| 358.2 |
| 864.2 |
| 784.0 |
| 727.7 |
| 829.4 |
| 824.3 |
| 677.5 |
| 611.3 |
| 757.4 |
| 685.0 |
| 660.5 |
| 633.7 |
| 651.0 |
| 596.9 |
| 506.0 |
| 456.0 |
| 401.6 |
| 367.2 |
| 265.3 |
| 151.4 |
| 113.3 |
| 151.8 |
| 139.2 |
| (492.2) |
| (404.3) |
| (491.0) |
| (547.5) |
| (476.7) |
| (460.1) |
| (589.1) |
| (647.0) |
| (626.8) |
| (687.1) |
| (751.2) |
| (781.3) |
| (779.1) |
| (839.5) |
| (867.4) |
| (967.8) |
| (753.9) |
| (781.9) |
| (867.2) |
| (941.4) |
| (960.9) |
| (974.3) |
| (979.5) |