| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 416.7 | 721.2 | 743.9 | - | - | 645.9 | 490.8 | 382.0 | 141.6 | 229.6 | 149.8 | 269.5 | 1,026.8 | 304.6 | 380.6 | 432.3 | 708.8 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 416.7 | 721.2 | 743.9 | - | - | 645.9 | 490.8 | 382.0 | 141.6 | 229.6 | 149.8 | 269.5 | 1,026.8 | 304.6 | 380.6 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 686.1 | 709.2 | 625.0 | - | - | 345.8 | 554.1 | 527.8 | 545.3 | 452.1 | 400.3 | 603.6 | 528.2 | 613.3 | 709.1 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 1,403.2 | 1,353.0 | 1,247.5 | - | - | 997.1 | 1,155.3 | 1,211.1 | 1,176.1 | 1,037.0 | 1,271.6 | 1,472.8 | 1,322.1 | 1,536.6 | 1,384.3 | 1,024.5 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 4,180.2 | 3,911.3 | 3,749.3 | - | - | 3,336.4 | 4,538.6 | 4,505.9 | 4,473.8 | 4,358.2 | 4,759.1 | 4,781.6 | 4,575.3 | 4,299.8 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 568.2 | 609.1 | 524.8 | - | - | 290.6 | 521.2 | 498.8 | 420.1 | 294.3 | 380.8 | 556.7 | 471.8 | 499.9 | 490.7 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 14.3 | 14.3 | 13.2 | - | - | 12.7 | 12.7 | 12.7 | 12.7 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 10.2 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 31.1 | 180.4 | 31.9 | - | - | 17.8 | 11.5 | 6.6 | 10.1 | 105.1 | 3.9 | 17.8 | 419.9 | 17.1 | 27.3 | 141.4 | ||||
| (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 | 401.7 | 416.7 | 372.2 | 319.6 | 475.8 | 721.2 | 406.6 | 425.6 | 394.4 | 743.9 | - | - | 196.2 | - | 329.1 | |||||||||||||||||||||||||
| 469.9 |
| 623.3 |
| 502.3 |
| - |
| - |
| - |
| - |
| - |
| 432.3 |
| 708.8 |
| 469.9 |
| 623.3 |
| 502.3 |
| 545.4 |
| 392.0 |
| 530.5 |
| - |
| - |
| 825.5 |
| 887.6 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 101.2 | 86.0 | 62.2 | - | - | 38.3 | 64.3 | 74.6 | 52.7 | 47.8 | 45.9 | 136.2 | 73.7 | 56.1 | 95.5 | 112.9 | 71.3 | 41.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,680.0 | 2,945.0 | 2,737.7 | - | - | 2,066.0 | 2,303.0 | 2,246.7 | 1,915.7 | 1,766.5 | 1,867.6 | 2,482.1 | 2,950.8 | 2,510.6 | 2,569.5 | 2,115.1 | 1,997.6 | 1,929.4 | - | - |
| 3,937.2 |
| 3,414.8 |
| 3,223.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,239.6 | 2,134.4 | 2,083.4 | - | - | 1,867.2 | 2,088.5 | 2,030.9 | 1,978.1 | 1,859.3 | 1,830.9 | 1,819.8 | 1,701.2 | 1,739.9 | 1,568.4 | 1,425.5 | 1,315.3 | - | - | - |
| Property,Plant & Equipment Net | 1,940.6 | 1,776.9 | 1,665.9 | - | - | 1,469.2 | 2,450.1 | 2,475.0 | 2,495.7 | 2,498.9 | 2,928.2 | 2,961.8 | 2,874.1 | 2,559.9 | 2,368.8 | 1,989.3 | 1,907.9 | 1,633.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Goodwill | 225.2 | 227.2 | 227.2 | - | - | 240.7 | 525.8 | 534.7 | 531.4 | 641.9 | 651.4 | 780.4 | 727.9 | 740.1 | 737.7 | 206.8 | 207.8 | 190.9 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 71.5 | 0.0 | 0.0 | 63.1 | 281.6 | - | - |
| Other Non-Current Assets | 253.8 | 281.5 | 354.3 | - | - | 259.0 | 355.7 | 245.4 | 242.6 | 262.7 | 304.5 | 347.4 | 345.7 | 365.7 | 370.9 | 182.4 | 169.6 | 134.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,099.6 | 5,230.6 | 4,985.1 | 4,285.2 | - | 4,034.9 | 5,634.6 | 5,501.8 | 5,185.4 | 5,170.0 | 5,751.7 | 6,571.7 | 6,885.0 | 6,247.8 | 6,046.9 | 4,493.6 | 4,346.0 | 4,170.4 | - | - |
| 394.1 |
| 308.6 |
| 278.5 |
| - |
| - |
| Short Term Debt | 31.1 | 180.4 | 31.9 | - | - | 17.8 | 11.5 | 6.6 | 10.1 | 105.1 | 3.9 | 17.8 | 419.9 | 17.1 | 27.3 | 141.4 | 33.5 | 15.2 | - | - |
| Deferred Revenue Current | 146.4 | 169.4 | 163.6 | 116.2 | 111.8 | 111.8 | 78.7 | 71.4 | 69.7 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 122.8 | 113.6 | 102.3 | - | - | 92.8 | 237.8 | 260.1 | 282.4 | 309.3 | 301.8 | 323.2 | 315.8 | 330.5 | 320.3 | 249.9 | 258.8 | 322.0 | - | - |
| Other Current Liabilities | 260.6 | 249.6 | 256.8 | - | - | 233.1 | 237.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,006.3 | 1,208.5 | 977.1 | - | - | 653.3 | 849.2 | 836.9 | 712.6 | 708.7 | 686.5 | 897.7 | 1,211.0 | 871.5 | 861.8 | 791.0 | 624.6 | 693.9 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 91.3 | 45.3 | 39.4 | 84.4 | 32.0 | 32.0 | 25.9 | 7.3 | 22.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 12.9 | 9.7 | 15.6 | 75.6 | 143.1 | 206.6 | 0.0 | 9.8 | 68.6 | 0.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 258.4 | 150.5 | 164.9 | - | - | 189.9 | 160.8 | 89.4 | 73.2 | 83.4 | 108.3 | 156.2 | 148.2 | 109.9 | 124.7 | 100.6 | 119.3 | 127.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,182.9 | 3,275.4 | 3,504.6 | 3,452.5 | - | 3,393.5 | 3,441.4 | 3,510.2 | 3,340.9 | 3,725.2 | 3,555.2 | 3,850.3 | 3,903.8 | 3,660.7 | 3,475.3 | 2,364.2 | 2,256.4 | 2,141.4 | - | - |
| 10.2 |
| 10.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 468.7 | 64.3 | (70.1) | (777.7) | - | 106.5 | 1,679.3 | 1,427.1 | 1,184.3 | 1,277.1 | 1,945.9 | 2,398.9 | 2,490.1 | 2,427.6 | 2,361.5 | 2,224.8 | 2,230.5 | 2,286.7 | - | - |
| Accumulated Other Comprehensive Income | (60.4) | (89.5) | (83.2) | (141.3) | (1,223.6) | (1,223.6) | (1,201.7) | (1,133.8) | (1,027.8) | (1,093.7) | (1,014.5) | (931.4) | (713.2) | (1,029.4) | (941.6) | (665.1) | (673.5) | (746.5) | - | - |
| Treasury Stock | 502.7 | 82.6 | 184.0 | - | - | 0.0 | 18.2 | 30.6 | 26.1 | 28.0 | 21.3 | 44.3 | 79.6 | 111.3 | 162.7 | 188.0 | 208.6 | 244.8 | - | - |
| Minority Interest | 112.2 | 104.8 | 107.5 | - | - | 120.3 | 103.1 | 105.9 | 105.1 | 89.6 | 101.6 | 110.9 | 100.5 | 107.5 | 96.3 | 88.6 | 77.4 | 71.6 | - | - |
| Total Stockholders Equity | 1,804.5 | 1,850.4 | 1,373.0 | 832.7 | 641.4 | 521.1 | 2,090.1 | 1,885.7 | 1,739.4 | 1,355.2 | 2,082.8 | 2,598.4 | 2,894.2 | 2,479.6 | 2,475.3 | 2,040.8 | 2,012.2 | 1,957.4 | 2,279.2 | 1,540.4 |
| Total Equity | 1,916.7 | 1,955.2 | 1,480.5 | 832.7 | 641.4 | 641.4 | 2,193.2 | 1,991.6 | 1,844.5 | 1,444.8 | 2,184.4 | 2,709.3 | 2,994.7 | 2,587.1 | 2,571.6 | 2,129.4 | 2,089.6 | 2,029.0 | 2,279.2 | 1,540.4 |
| 33.5 |
| 15.2 |
| - |
| - |
| Net debt | (385.6) | (540.8) | (712.0) | - | - | (628.1) | (479.3) | (375.4) | (131.5) | (124.5) | (145.9) | (251.7) | (606.9) | (287.5) | (353.3) | (290.9) | (675.3) | (454.7) | - | - |
| Working Capital | 1,673.7 | 1,736.5 | 1,760.6 | - | - | 1,412.7 | 1,453.8 | 1,409.8 | 1,203.1 | 1,057.8 | 1,181.1 | 1,584.4 | 1,739.8 | 1,639.1 | 1,707.7 | 1,324.1 | 1,373.0 | 1,235.5 | - | - |
| Book Value | 1,804.5 | 1,850.4 | 1,373.0 | 832.7 | 641.4 | 521.1 | 2,090.1 | 1,885.7 | 1,739.4 | 1,355.2 | 2,082.8 | 2,598.4 | 2,894.2 | 2,479.6 | 2,475.3 | 2,040.8 | 2,012.2 | 1,957.4 | 2,279.2 | 1,540.4 |
| Tangible Book Value | 1,579.3 | 1,623.2 | 1,145.8 | - | - | 280.4 | 1,564.3 | 1,351.0 | 1,208.0 | 713.3 | 1,431.4 | 1,818.0 | 2,166.3 | 1,739.5 | 1,737.6 | 1,834.0 | 1,804.4 | 1,766.5 | - | - |
| 274.0 |
| 316.7 |
| - |
| 1,006.8 |
| 472.5 |
| 541.7 |
| 645.9 |
| 572.2 |
| 539.1 |
| 639.0 |
| 490.8 |
| 511.3 |
| 281.2 |
| - |
| - |
| 153.5 |
| 122.4 |
| 109.9 |
| 141.6 |
| 124.9 |
| 154.6 |
| 159.8 |
| 229.6 |
| 188.4 |
| 322.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 401.7 | 416.7 | 372.2 | 319.6 | 475.8 | 721.2 | 406.6 | 425.6 | 394.4 | 743.9 | - | - | 196.2 | - | 329.1 | 274.0 | 316.7 | - | 1,006.8 | 472.5 | 541.7 | 645.9 | 572.2 | 539.1 | 639.0 | 490.8 | 511.3 | 281.2 | - | - | 153.5 | 122.4 | 109.9 | 141.6 | 124.9 | 154.6 | 159.8 | 229.6 | 188.4 | 322.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 664.4 | 686.1 | 709.9 | 787.9 | 827.0 | 709.2 | 730.2 | 719.8 | 720.5 | 625.0 | - | - | 725.6 | - | 678.1 | 627.1 | 558.0 | - | 502.0 | 362.2 | 423.9 | 345.8 | 388.0 | 483.6 | 593.4 | 554.1 | 596.7 | 581.4 | - | - | 588.3 | 621.9 | 606.4 | 545.3 | 525.9 | 538.6 | 504.6 | 452.1 | 454.0 | 492.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,580.3 | 1,403.2 | 1,405.6 | 1,412.6 | 1,396.9 | 1,353.0 | 1,414.5 | 1,317.5 | 1,284.9 | 1,247.5 | - | - | 1,293.8 | - | 1,216.9 | 1,270.9 | 1,189.0 | - | 1,055.8 | 1,059.0 | 1,047.8 | 997.1 | 1,035.9 | 1,103.5 | 1,181.1 | 1,155.3 | 1,168.5 | 1,217.5 | - | - | 1,239.8 | 1,254.1 | 1,210.8 | 1,176.1 | 1,101.1 | 1,076.2 | 1,051.9 | 1,037.0 | 1,078.9 | 1,094.3 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 95.1 | 101.2 | 77.8 | 96.0 | 94.4 | 86.0 | 136.6 | 102.4 | 52.8 | 62.2 | - | - | 48.0 | - | 75.1 | 85.4 | 112.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,804.6 | 2,680.0 | 2,659.8 | 2,702.5 | 2,880.0 | 2,945.0 | 2,778.4 | 2,652.9 | 2,517.9 | 2,737.7 | - | - | 2,316.3 | - | 2,369.4 | 2,311.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 4,227.5 | 4,180.2 | 4,083.3 | 4,028.2 | 3,958.6 | 3,911.3 | 3,841.3 | 3,780.5 | 3,798.8 | 3,749.3 | - | - | 3,556.9 | - | 3,448.0 | 3,427.1 | 3,416.2 | - | 3,411.9 | 3,401.3 | 3,372.7 | 3,336.4 | 4,640.9 | 4,593.0 | 4,552.4 | 4,538.6 | 4,467.8 | 4,444.6 | - | - | 4,528.7 | 4,509.6 | 4,499.1 | 4,473.8 | 4,437.2 | 4,398.8 | 4,383.8 | 4,358.2 | 4,525.8 | 5,026.3 |
| Accumulated Depreciation | 2,276.0 | 2,239.6 | 2,230.1 | 2,210.2 | 2,170.5 | 2,134.4 | 2,094.8 | 2,075.0 | 2,109.9 | 2,083.4 | - | - | 2,005.1 | - | 1,951.3 | 1,935.8 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,951.5 | 1,940.6 | 1,853.2 | 1,818.0 | 1,788.1 | 1,776.9 | 1,746.5 | 1,705.5 | 1,688.9 | 1,665.9 | - | - | 1,551.8 | - | 1,496.7 | 1,491.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 225.2 | 225.2 | 225.2 | 227.2 | 227.2 | 227.2 | 227.2 | 227.2 | 227.2 | 227.2 | - | - | 227.2 | - | 227.2 | 227.2 | 227.2 | - | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 252.8 | 253.8 | 264.5 | 273.3 | 288.7 | 281.5 | 313.7 | 335.8 | 348.1 | 354.3 | - | - | 192.0 | - | 194.5 | 199.2 | 194.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,234.1 | 5,099.6 | 5,002.7 | 5,021.0 | 5,184.0 | 5,230.6 | 5,065.8 | 4,921.4 | 4,782.1 | 4,985.1 | - | - | 4,287.3 | 4,285.2 | 4,287.8 | 4,229.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 654.9 | 568.2 | 493.5 | 532.3 | 563.2 | 609.1 | 528.5 | 524.5 | 482.6 | 524.8 | - | - | 447.5 | - | 410.2 | 421.9 | 396.1 | - | 290.7 | 265.8 | 324.8 | 290.6 | 240.7 | 275.8 | 424.6 | 521.2 | 415.8 | 420.6 | - | - | 416.1 | 429.3 | 424.7 | 420.1 | 350.5 | 355.5 | 346.4 | 294.3 | 285.2 | 308.2 |
| Short Term Debt | 33.2 | 31.1 | 191.7 | 179.3 | 179.9 | 180.4 | 27.9 | 316.8 | 27.1 | 31.9 | - | - | 24.9 | - | 28.9 | 32.6 | 116.7 | - | ||||||||||||||||||||||
| Deferred Revenue Current | 154.4 | 146.4 | 159.2 | 171.7 | 187.1 | 169.4 | 146.5 | 160.9 | 161.6 | 163.6 | 137.8 | 149.7 | 149.7 | 116.2 | 120.7 | 125.7 | 133.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 189.1 | 240.5 | 218.7 | 189.3 | 207.0 | 249.6 | 242.4 | 243.4 | 225.8 | 256.8 | - | - | 201.9 | - | 263.0 | 219.7 | 213.5 | |||||||||||||||||||||||
| Other Current Liabilities | 17.9 | 20.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,049.5 | 1,006.3 | 1,063.1 | 1,072.6 | 1,137.2 | 1,208.5 | 945.3 | 1,245.6 | 897.1 | 977.1 | - | - | 824.0 | - | 822.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 138.0 | 91.3 | 59.7 | 30.2 | 25.0 | 45.3 | 37.8 | 33.9 | 34.1 | 39.4 | 45.4 | 48.7 | 48.7 | 84.4 | 72.0 | 75.2 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 307.1 | 258.4 | 209.9 | 186.9 | 154.2 | 150.5 | 152.1 | 148.8 | 156.0 | 164.9 | - | - | 193.1 | - | 206.5 | 195.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,347.8 | 3,182.9 | 3,176.9 | 3,163.0 | 3,201.7 | 3,275.4 | 3,153.8 | 3,453.5 | 3,408.9 | 3,504.6 | - | - | 3,073.0 | 3,452.5 | 3,349.4 | 3,335.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 13.4 | 13.4 | 13.2 | - | - | 13.2 | - | 13.1 | 13.1 | 12.8 | - | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | - | - | 12.7 | 12.7 | 12.7 | 12.7 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 586.9 | 468.7 | 372.2 | 262.2 | 161.3 | 64.3 | (72.8) | 78.4 | (4.0) | (70.1) | - | - | 247.0 | (777.7) | 100.0 | 38.9 | 103.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (62.9) | (60.4) | (58.9) | (56.5) | (71.6) | (89.5) | (74.6) | (90.2) | (88.8) | (83.2) | (87.3) | (87.6) | (731.0) | (141.3) | (909.9) | |||||||||||||||||||||||||
| Treasury Stock | 534.5 | 502.7 | 507.4 | 356.1 | 105.0 | 82.6 | 13.3 | 359.3 | 360.1 | 184.0 | - | - | 107.8 | - | 51.9 | 36.8 | 99.7 | - | ||||||||||||||||||||||
| Minority Interest | 115.8 | 112.2 | 118.8 | 114.6 | 109.5 | 104.8 | 120.6 | 112.7 | 109.6 | 107.5 | - | - | 117.8 | - | 124.9 | 131.0 | 137.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,770.5 | 1,804.5 | 1,707.0 | 1,743.4 | 1,872.8 | 1,850.4 | 1,791.4 | 1,355.2 | 1,263.6 | 1,373.0 | 1,309.2 | 1,214.3 | 1,096.5 | 832.7 | 813.5 | 762.9 | ||||||||||||||||||||||||
| Total Equity | 1,886.3 | 1,916.7 | 1,825.8 | 1,858.0 | 1,982.3 | 1,955.2 | 1,912.0 | 1,467.9 | 1,373.2 | 1,480.5 | 1,309.2 | 1,214.3 | 1,214.3 | 832.7 | 938.4 | 893.9 | 795.7 | 641.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 33.2 | 31.1 | 191.7 | 179.3 | 179.9 | 180.4 | 27.9 | 316.8 | 27.1 | 31.9 | - | - | 24.9 | - | 28.9 | 32.6 | 116.7 | - | 606.9 | 19.3 | 15.7 | 17.8 | 12.2 | 12.8 | 310.7 | 11.5 | 12.1 | 11.5 | - | - | 16.6 | 16.3 | 63.7 | 10.1 | 36.4 | 67.5 | 172.8 | 105.1 | 5.4 | 6.7 |
| Net debt | (368.5) | (385.6) | (180.5) | (140.3) | (295.9) | (540.8) | (378.7) | (108.8) | (367.3) | (712.0) | - | - | (171.3) | - | (300.2) | (241.4) | (200.0) | - | ||||||||||||||||||||||
| Working Capital | 1,755.1 | 1,673.7 | 1,596.7 | 1,629.9 | 1,742.8 | 1,736.5 | 1,833.1 | 1,407.3 | 1,620.8 | 1,760.6 | - | - | 1,492.3 | - | 1,546.6 | 1,511.8 | 1,408.5 | |||||||||||||||||||||||
| Book Value | 1,770.5 | 1,804.5 | 1,707.0 | 1,743.4 | 1,872.8 | 1,850.4 | 1,791.4 | 1,355.2 | 1,263.6 | 1,373.0 | 1,309.2 | 1,214.3 | 1,096.5 | 832.7 | 813.5 | 762.9 | 658.7 | 641.4 | ||||||||||||||||||||||
| Tangible Book Value | 1,545.3 | 1,579.3 | 1,481.8 | 1,516.2 | 1,645.6 | 1,623.2 | 1,564.2 | 1,128.0 | 1,036.4 | 1,145.8 | - | - | 869.3 | - | 586.3 | 535.7 | 431.5 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.8 |
| 50.5 |
| 38.0 |
| 38.3 |
| 48.5 |
| 33.8 |
| 51.0 |
| 64.3 |
| 108.1 |
| 140.4 |
| - |
| - |
| 89.2 |
| 80.2 |
| 86.1 |
| 52.7 |
| 52.2 |
| 30.7 |
| 46.3 |
| 47.8 |
| 40.8 |
| 43.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,285.7 |
| - |
| 2,689.1 |
| 1,996.5 |
| 2,093.4 |
| 2,066.0 |
| 2,086.3 |
| 2,201.6 |
| 2,508.0 |
| 2,303.0 |
| 2,422.4 |
| 2,261.4 |
| - |
| - |
| 2,122.4 |
| 2,126.3 |
| 2,051.8 |
| 1,915.7 |
| 1,804.1 |
| 1,800.1 |
| 1,762.6 |
| 1,766.5 |
| 1,762.1 |
| 1,952.4 |
| 1,913.6 |
| - |
| 1,924.3 |
| 1,915.0 |
| 1,894.0 |
| 1,867.2 |
| 2,174.3 |
| 2,138.0 |
| 2,106.9 |
| 2,088.5 |
| 2,060.3 |
| 2,039.7 |
| - |
| - |
| 2,056.1 |
| 2,030.6 |
| 2,008.4 |
| 1,978.1 |
| 1,946.3 |
| 1,906.5 |
| 1,888.0 |
| 1,859.3 |
| 2,011.4 |
| 2,067.4 |
| 1,502.6 |
| - |
| 1,487.6 |
| 1,486.3 |
| 1,478.7 |
| 1,469.2 |
| 2,466.6 |
| 2,455.0 |
| 2,445.5 |
| 2,450.1 |
| 2,407.5 |
| 2,404.9 |
| - |
| - |
| 2,472.6 |
| 2,479.0 |
| 2,490.7 |
| 2,495.7 |
| 2,490.9 |
| 2,492.3 |
| 2,495.8 |
| 2,498.9 |
| 2,514.4 |
| 2,958.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 229.0 |
| 241.9 |
| 241.6 |
| 240.7 |
| 238.4 |
| 236.4 |
| 520.8 |
| 525.8 |
| 523.8 |
| 524.8 |
| - |
| - |
| 536.4 |
| 531.0 |
| 534.2 |
| 531.4 |
| 531.9 |
| 643.5 |
| 642.6 |
| 641.9 |
| 644.4 |
| 646.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 220.8 |
| 249.3 |
| 254.8 |
| 259.0 |
| 272.6 |
| 276.4 |
| 332.8 |
| 355.7 |
| 275.2 |
| 358.2 |
| - |
| - |
| 257.6 |
| 257.0 |
| 257.2 |
| 242.6 |
| 248.2 |
| 250.4 |
| 253.4 |
| 262.7 |
| 271.4 |
| 302.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,236.1 |
| - |
| 4,626.5 |
| 3,974.0 |
| 4,068.5 |
| 4,034.9 |
| 5,063.9 |
| 5,169.4 |
| 5,807.1 |
| 5,634.6 |
| 5,628.9 |
| 5,549.3 |
| - |
| - |
| 5,389.0 |
| 5,393.3 |
| 5,350.0 |
| 5,185.4 |
| 5,075.1 |
| 5,186.3 |
| 5,154.4 |
| 5,170.0 |
| 5,192.3 |
| 5,861.0 |
| 606.9 |
| 19.3 |
| 15.7 |
| 17.8 |
| 12.2 |
| 12.8 |
| 310.7 |
| 11.5 |
| 12.1 |
| 11.5 |
| - |
| - |
| 16.6 |
| 16.3 |
| 63.7 |
| 10.1 |
| 36.4 |
| 67.5 |
| 172.8 |
| 105.1 |
| 5.4 |
| 6.7 |
| 111.8 |
| 86.7 |
| 103.8 |
| 118.7 |
| 111.8 |
| 97.8 |
| 109.8 |
| 114.3 |
| 78.7 |
| 97.1 |
| 69.3 |
| - |
| 69.7 |
| 69.2 |
| 70.4 |
| 66.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 223.0 |
| 210.2 |
| 230.0 |
| 233.1 |
| 213.0 |
| 216.0 |
| 209.6 |
| 237.8 |
| 238.3 |
| 257.8 |
| - |
| - |
| 228.7 |
| 225.3 |
| 205.3 |
| 282.4 |
| 286.7 |
| 278.0 |
| 276.4 |
| 309.3 |
| 310.9 |
| 290.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 799.9 |
| 877.2 |
| - |
| 1,207.3 |
| 599.1 |
| 689.2 |
| 653.3 |
| 563.7 |
| 614.4 |
| 1,059.2 |
| 849.2 |
| 763.3 |
| 759.2 |
| - |
| - |
| 730.6 |
| 741.3 |
| 759.9 |
| 712.6 |
| 673.6 |
| 701.0 |
| 795.6 |
| 708.7 |
| 601.5 |
| 605.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.7 |
| 32.0 |
| 74.0 |
| 70.7 |
| 55.7 |
| 32.0 |
| 31.9 |
| 32.0 |
| 29.7 |
| 25.9 |
| 7.3 |
| 7.3 |
| - |
| 22.2 |
| 7.3 |
| 14.6 |
| 19.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.8 |
| 15.1 |
| - |
| - |
| 12.1 |
| 9.7 |
| 10.7 |
| 9.7 |
| 14.1 |
| 20.1 |
| 13.0 |
| 15.6 |
| 51.3 |
| 52.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.4 |
| - |
| 220.1 |
| 220.1 |
| 207.1 |
| 189.9 |
| 212.3 |
| 206.9 |
| 163.5 |
| 160.8 |
| 124.9 |
| 124.3 |
| - |
| - |
| 66.7 |
| 66.6 |
| 62.5 |
| 73.2 |
| 80.8 |
| 83.3 |
| 82.9 |
| 83.4 |
| 86.2 |
| 89.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,440.4 |
| - |
| 3,946.3 |
| 3,367.9 |
| 3,459.2 |
| 3,393.5 |
| 3,214.1 |
| 3,327.1 |
| 3,614.5 |
| 3,441.4 |
| 3,349.0 |
| 3,410.7 |
| - |
| - |
| 3,305.8 |
| 3,351.4 |
| 3,386.7 |
| 3,340.9 |
| 3,627.6 |
| 3,671.9 |
| 3,665.0 |
| 3,725.2 |
| 3,629.6 |
| 3,761.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.5 |
| 53.8 |
| 103.0 |
| 106.5 |
| 1,227.4 |
| 1,277.6 |
| 1,700.4 |
| 1,679.3 |
| 1,622.8 |
| 1,511.8 |
| - |
| - |
| 1,380.9 |
| 1,330.4 |
| 1,257.8 |
| 1,184.3 |
| 1,182.6 |
| 1,303.8 |
| 1,294.6 |
| 1,277.1 |
| 1,267.1 |
| 1,806.7 |
| (908.9) |
| (960.5) |
| (1,223.6) |
| (1,161.1) |
| (1,176.3) |
| (1,208.6) |
| (1,223.6) |
| (1,128.6) |
| (1,172.8) |
| (1,216.6) |
| (1,201.7) |
| (1,061.4) |
| (1,084.4) |
| - |
| - |
| (991.3) |
| (991.6) |
| (992.2) |
| (1,027.8) |
| (1,016.3) |
| (1,067.2) |
| (1,071.4) |
| (1,093.7) |
| (961.7) |
| (973.7) |
| 4.8 |
| 4.7 |
| 4.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.8 |
| 18.2 |
| 18.2 |
| 18.3 |
| - |
| - |
| 30.6 |
| 30.6 |
| 31.7 |
| 26.1 |
| 25.9 |
| 25.4 |
| 27.1 |
| 28.0 |
| 27.9 |
| 27.7 |
| - |
| 138.8 |
| 133.1 |
| 126.4 |
| 120.3 |
| 116.1 |
| 107.0 |
| 104.8 |
| 103.1 |
| 111.9 |
| 112.2 |
| - |
| - |
| 103.0 |
| 116.9 |
| 117.2 |
| 105.1 |
| 99.7 |
| 100.9 |
| 95.2 |
| 89.6 |
| 90.9 |
| 104.9 |
| 658.7 |
| 641.4 |
| 541.4 |
| 473.0 |
| 482.9 |
| 521.1 |
| 1,733.7 |
| 1,735.3 |
| 2,087.8 |
| 2,090.1 |
| 2,168.0 |
| 2,026.4 |
| - |
| - |
| 1,980.2 |
| 1,925.0 |
| 1,846.1 |
| 1,739.4 |
| 1,347.8 |
| 1,413.5 |
| 1,394.2 |
| 1,355.2 |
| 1,471.8 |
| 1,994.4 |
| 680.2 |
| 606.1 |
| 609.3 |
| 641.4 |
| 1,849.8 |
| 1,842.3 |
| 2,192.6 |
| 2,193.2 |
| 2,279.9 |
| 2,138.6 |
| - |
| - |
| 2,083.2 |
| 2,041.9 |
| 1,963.3 |
| 1,844.5 |
| 1,447.5 |
| 1,514.4 |
| 1,489.4 |
| 1,444.8 |
| 1,562.7 |
| 2,099.3 |
| (399.9) |
| (453.2) |
| (526.0) |
| (628.1) |
| (560.0) |
| (526.3) |
| (328.3) |
| (479.3) |
| (499.2) |
| (269.7) |
| - |
| - |
| (136.9) |
| (106.1) |
| (46.2) |
| (131.5) |
| (88.5) |
| (87.1) |
| 13.0 |
| (124.5) |
| (183.0) |
| (315.6) |
| - |
| 1,481.8 |
| 1,397.4 |
| 1,404.2 |
| 1,412.7 |
| 1,522.6 |
| 1,587.2 |
| 1,448.8 |
| 1,453.8 |
| 1,659.1 |
| 1,502.2 |
| - |
| - |
| 1,391.8 |
| 1,385.0 |
| 1,291.9 |
| 1,203.1 |
| 1,130.5 |
| 1,099.1 |
| 967.0 |
| 1,057.8 |
| 1,160.6 |
| 1,346.7 |
| 541.4 |
| 473.0 |
| 482.9 |
| 521.1 |
| 1,733.7 |
| 1,735.3 |
| 2,087.8 |
| 2,090.1 |
| 2,168.0 |
| 2,026.4 |
| - |
| - |
| 1,980.2 |
| 1,925.0 |
| 1,846.1 |
| 1,739.4 |
| 1,347.8 |
| 1,413.5 |
| 1,394.2 |
| 1,355.2 |
| 1,471.8 |
| 1,994.4 |
| - |
| 312.4 |
| 231.1 |
| 241.3 |
| 280.4 |
| 1,495.3 |
| 1,498.9 |
| 1,567.0 |
| 1,564.3 |
| 1,644.2 |
| 1,501.6 |
| - |
| - |
| 1,443.8 |
| 1,394.0 |
| 1,311.9 |
| 1,208.0 |
| 815.9 |
| 770.0 |
| 751.6 |
| 713.3 |
| 827.4 |
| 1,347.5 |