| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | 170.9 | 243.6 | 226.7 | 279.8 | 238.6 | 365.2 | 210.0 | 191.9 | 378.1 | 222.7 | 44.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | - | - | 170.9 | 243.6 | 226.7 | 279.8 | 238.6 | 365.2 | 210.0 | 191.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 435.0 | 399.5 | 399.9 | 440.6 | 439.9 | 516.6 | 330.0 | 347.2 | 326.2 | 325.6 | 347.0 | 396.8 | 428.0 | 313.9 | 310.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 367.2 | 346.8 | 347.0 | 372.7 | 305.8 | 327.5 | 260.9 | 284.6 | 264.3 | 266.4 | 287.0 | 309.0 | 342.5 | 244.4 | 234.8 | 211.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,938.9 | 1,823.8 | 1,919.4 | 1,861.0 | 1,405.0 | 1,377.4 | 1,013.5 | 964.0 | 913.8 | 1,290.2 | 1,469.9 | 1,435.6 | 1,447.1 | 1,120.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 410.0 | 417.4 | 432.3 | 454.4 | 429.5 | 471.7 | 287.7 | 305.0 | 296.3 | 320.9 | 351.6 | 365.9 | 386.9 | 296.1 | 276.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,922.6 | 2,059.3 | 2,070.5 | 2,176.7 | 1,850.3 | 1,854.0 | 1,210.9 | 1,336.2 | 1,276.4 | 1,239.4 | 1,128.0 | 948.9 | 976.2 | 703.1 | 704.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,923.1 | 2,067.0 | 2,080.0 | 2,178.9 | 1,858.9 | 1,872.6 | 1,229.3 | 1,355.6 | 1,309.0 | 1,257.9 | 1,146.6 | 1,010.6 | 988.9 | 706.9 | 707.0 | 452.9 | ||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| 378.1 |
| 222.7 |
| 44.3 |
| 294.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 88.2 | 131.3 | 114.9 | 115.3 | 119.9 | 108.5 | 57.7 | 66.4 | 97.8 | 45.5 | 47.0 | 54.0 | 117.9 | 81.1 | 83.4 | 55.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 39.3 | 43.6 | - | - | - |
| Total Current Assets | 1,400.9 | 1,422.1 | 1,407.6 | 1,569.7 | 1,827.0 | 1,602.1 | 1,513.3 | 998.8 | 1,066.6 | 949.5 | 960.8 | 998.4 | 1,253.6 | 888.7 | 863.7 | 939.0 | - | - |
| 1,067.7 |
| 1,243.2 |
| - |
| - |
| Accumulated Depreciation | 950.1 | 868.5 | 890.5 | 811.8 | 732.7 | 682.5 | 606.1 | 579.5 | 559.6 | 863.9 | 886.4 | 838.9 | 800.9 | 734.8 | 693.1 | 868.8 | - | - |
| Property,Plant & Equipment Net | 988.8 | 955.3 | 1,028.9 | 1,049.2 | 672.3 | 694.9 | 407.4 | 384.5 | 354.2 | 321.4 | 399.9 | 596.7 | 646.2 | 385.8 | 374.6 | 374.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.7 | - | - |
| Goodwill | 1,757.6 | 1,659.7 | 1,719.3 | 1,671.9 | 1,284.8 | 1,306.5 | 685.7 | 639.1 | 599.3 | 521.5 | 453.0 | 590.6 | 559.0 | 405.5 | 395.5 | 164.1 | 163.5 | - |
| Intangible Assets | 1,492.4 | 1,450.4 | 1,590.8 | 1,597.6 | 925.2 | 1,008.5 | 469.3 | 422.4 | 398.6 | 342.7 | 344.6 | 362.7 | 365.8 | 340.0 | 341.9 | 67.8 | - | - |
| Operating Lease Right Of Use Assets | 85.6 | 89.1 | 65.3 | 60.4 | 58.2 | 80.9 | 63.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 194.7 | 81.3 | 92.3 | - | - | - | 50.9 | 48.8 | 18.3 | 21.7 | 14.4 | - | - | - | 8.8 | 59.7 | - | - |
| Other Non-Current Assets | 105.6 | 153.2 | 64.3 | 136.2 | 207.7 | 176.0 | 133.8 | 154.0 | 165.3 | 137.2 | 108.5 | 117.9 | 119.5 | 108.0 | 102.4 | 64.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,025.6 | 5,811.1 | 5,968.5 | 6,085.0 | 4,997.2 | 4,870.5 | 3,273.3 | 2,723.3 | 2,705.3 | 2,735.8 | 2,620.3 | 2,666.3 | 2,896.6 | 2,128.0 | 2,078.1 | 1,671.9 | 1,416.0 | - |
| 269.0 |
| - |
| - |
| Short Term Debt | 0.5 | 7.7 | 9.5 | 2.2 | 8.6 | 18.6 | 18.4 | 19.4 | 32.6 | 18.5 | 18.6 | 61.7 | 12.7 | 3.8 | 3.0 | 20.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 18.4 | 18.2 | 16.6 | 17.0 | 21.1 | 25.1 | 21.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 435.8 | 331.0 | 331.8 | 395.8 | 340.1 | 285.6 | 375.4 | 128.7 | 134.8 | 125.2 | 127.9 | 172.9 | 209.3 | 141.9 | 141.2 | 145.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 846.3 | 756.1 | 773.6 | 869.4 | 940.6 | 801.0 | 702.5 | 557.6 | 570.6 | 509.9 | 498.1 | 600.5 | 608.9 | 459.8 | 442.6 | 434.8 | - | - |
| 432.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 58.9 | 63.5 | 43.2 | 40.9 | 37.3 | 56.0 | 42.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 285.7 | 260.4 | 281.6 | 342.5 | 100.6 | 140.0 | 63.5 | 69.1 | 39.7 | 6.9 | 33.8 | 88.8 | 133.8 | 31.8 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 584.7 | 405.7 | 504.8 | 235.5 | 164.9 | 192.8 | 144.3 | 162.2 | 153.3 | 140.8 | 152.5 | 178.3 | 169.4 | 102.1 | 120.7 | 114.3 | - | - |
| Total Non-Current Liabilities | 2,793.0 | 2,725.4 | 2,856.9 | 2,862.8 | 2,266.1 | 2,357.8 | 1,518.1 | 1,625.1 | 1,535.3 | 1,500.4 | 1,391.8 | 1,288.6 | 1,356.7 | 1,036.8 | 1,047.2 | - | - | - |
| Total Liabilities | 3,639.3 | 3,481.5 | 3,630.5 | 3,732.2 | 3,206.7 | 3,158.8 | 2,220.6 | 2,182.7 | 2,105.9 | 2,010.3 | 1,915.1 | 1,889.1 | 1,918.1 | 1,496.6 | 1,489.8 | 1,155.9 | 1,058.3 | - |
| - |
| - |
| Additional Paid In Capital | 1,542.4 | 1,537.5 | 1,529.7 | 1,520.5 | 1,511.8 | 1,513.3 | 1,175.2 | 1,166.9 | 1,161.5 | 1,157.1 | 1,155.6 | 1,155.4 | 1,149.8 | 1,016.1 | 1,042.7 | 1,059.4 | - | - |
| Retained Earnings | 1,865.1 | 1,882.5 | 1,808.2 | 1,823.6 | 1,208.0 | 1,057.4 | 1,001.2 | 472.9 | 387.1 | 491.2 | 367.1 | 259.7 | 211.6 | (13.0) | (84.9) | (257.5) | - | - |
| Accumulated Other Comprehensive Income | (106.7) | (177.8) | (87.4) | (75.8) | (45.6) | 26.4 | (82.6) | (82.3) | (53.0) | (94.2) | (71.3) | (42.3) | (14.8) | (11.1) | (1.3) | 18.5 | 32.1 | - |
| Treasury Stock | - | - | - | - | 900.7 | 901.2 | 1,043.1 | 1,018.7 | 898.3 | 830.6 | 748.4 | 597.7 | 371.0 | 364.1 | 369.4 | 305.6 | - | - |
| Minority Interest | 12.1 | 15.8 | 18.8 | 18.3 | 15.8 | 14.6 | 0.8 | 0.6 | 0.9 | 0.8 | 1.0 | 0.9 | 1.7 | 2.3 | 0.0 | - | - | - |
| Total Stockholders Equity | 2,374.2 | 2,313.8 | 2,319.2 | 2,334.5 | 1,774.7 | 1,697.1 | 1,051.9 | 540.0 | 598.5 | 724.7 | 704.2 | 776.3 | 976.8 | 629.1 | 588.3 | 516.0 | 357.7 | 218.3 |
| Total Equity | 2,386.3 | 2,329.6 | 2,338.0 | 2,352.8 | 1,790.5 | 1,711.7 | 1,052.7 | 540.6 | 599.4 | 725.5 | 705.2 | 777.2 | 978.5 | 631.4 | 588.3 | 516.0 | 357.7 | 218.3 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | 1,184.7 | 1,065.4 | 1,031.2 | 866.8 | 772.0 | 623.7 | 496.9 | 515.1 | 74.8 | - | - |
| Working Capital | 554.6 | 666.0 | 634.0 | 700.3 | 886.4 | 801.1 | 810.8 | 441.2 | 496.0 | 439.6 | 462.7 | 397.9 | 644.7 | 428.9 | 421.1 | 504.2 | - | - |
| Book Value | 2,374.2 | 2,313.8 | 2,319.2 | 2,334.5 | 1,774.7 | 1,697.1 | 1,051.9 | 540.0 | 598.5 | 724.7 | 704.2 | 776.3 | 976.8 | 629.1 | 588.3 | 516.0 | 357.7 | 218.3 |
| Tangible Book Value | (875.8) | (796.3) | (990.9) | (935.0) | (435.3) | (617.9) | (103.1) | (521.5) | (399.4) | (139.5) | (93.4) | (177.0) | 52.0 | (116.4) | (149.1) | 284.1 | 194.2 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.6 |
| 125.5 |
| 108.3 |
| - |
| 180.8 |
| 158.6 |
| 165.5 |
| 243.6 |
| 233.5 |
| 191.1 |
| 157.7 |
| 226.7 |
| 212.2 |
| 161.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 199.6 | 125.5 | 108.3 | - | 180.8 | 158.6 | 165.5 | 243.6 | 233.5 | 191.1 | 157.7 | 226.7 | 212.2 | 161.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 513.4 | 435.0 | 484.5 | 523.4 | 489.6 | 399.5 | 465.1 | 486.6 | 475.3 | 399.9 | 436.9 | 506.4 | 484.4 | 440.6 | 504.6 | 752.6 | 757.9 | 439.9 | 703.0 | 705.2 | 642.2 | 516.6 | 514.3 | 310.6 | 382.4 | 330.0 | 368.7 | 473.8 | 480.2 | - | 472.4 | 490.0 | 490.8 | 392.4 | 431.1 | 435.7 | 453.5 | 325.6 | 418.3 | 431.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 386.4 | 367.2 | 392.1 | 387.5 | 372.8 | 346.8 | 377.8 | 365.9 | 354.0 | 347.0 | 349.6 | 359.0 | 371.9 | 372.7 | 441.5 | 494.0 | 475.4 | 305.8 | 477.2 | 412.5 | 357.0 | 327.5 | 311.4 | 241.5 | 271.1 | 260.9 | 281.6 | 353.3 | 374.9 | - | 334.6 | 321.0 | 322.0 | 327.8 | 308.9 | 296.0 | 337.2 | 266.4 | 325.6 | 312.1 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 96.5 | 88.2 | 101.7 | 109.0 | 111.9 | 131.3 | 108.8 | 117.2 | 117.1 | 114.9 | 138.2 | 116.6 | 125.3 | 115.3 | 130.0 | 128.4 | 134.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,423.9 | 1,400.9 | 1,423.9 | 1,494.4 | 1,430.3 | 1,422.1 | 1,457.4 | 1,459.1 | 1,390.7 | 1,407.6 | 1,364.3 | 1,510.7 | 1,564.3 | 1,569.7 | 1,988.3 | 2,020.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,925.6 | 1,938.9 | 1,931.9 | 1,914.8 | 1,844.7 | 1,823.8 | 1,905.3 | 1,921.1 | 1,923.7 | 1,919.4 | 1,860.1 | 1,875.1 | 1,891.6 | 1,861.0 | 1,735.9 | 1,398.9 | 1,417.5 | 1,405.0 | 1,400.8 | 1,399.5 | 1,371.4 | 1,377.4 | 1,325.5 | 1,026.8 | 1,010.1 | 1,013.5 | 977.1 | 1,468.3 | 1,452.9 | - | 1,431.3 | 1,432.2 | 1,463.4 | 1,382.2 | 1,360.8 | 1,334.9 | 1,561.0 | 1,290.2 | 1,544.8 | 1,503.0 |
| Accumulated Depreciation | 957.7 | 950.1 | 951.1 | 928.7 | 892.9 | 868.5 | 931.8 | 901.2 | 902.0 | 890.5 | 881.9 | 867.7 | 845.9 | 811.8 | 770.5 | 760.0 | 755.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 967.9 | 988.8 | 980.8 | 986.1 | 951.8 | 955.3 | 973.5 | 1,019.9 | 1,021.7 | 1,028.9 | 978.2 | 1,007.4 | 1,045.7 | 1,049.2 | 965.4 | 638.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,739.2 | 1,757.6 | 1,754.6 | 1,754.6 | 1,684.0 | 1,659.7 | 1,716.8 | 1,685.1 | 1,700.1 | 1,719.3 | 1,681.3 | 1,705.7 | 1,689.7 | 1,671.9 | 1,491.0 | 1,256.8 | 1,283.4 | 1,284.8 | ||||||||||||||||||||||
| Intangible Assets | 1,447.4 | 1,492.4 | 1,509.8 | 1,529.3 | 1,464.5 | 1,450.4 | 1,542.5 | 1,515.7 | 1,546.5 | 1,590.8 | 1,563.0 | 1,614.7 | 1,601.7 | 1,597.6 | 1,525.7 | 867.2 | 904.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 56.0 | 62.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | 133.1 | - | - | 92.3 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 366.4 | 385.9 | 386.7 | 368.9 | 280.6 | 323.6 | 224.0 | 228.0 | 217.1 | 129.6 | 202.9 | 213.3 | 209.8 | 196.6 | 280.7 | 197.9 | 200.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,944.8 | 6,025.6 | 6,055.8 | 6,133.3 | 5,811.2 | 5,811.1 | 6,047.3 | 5,907.8 | 5,876.1 | 5,968.5 | 5,789.7 | 6,051.8 | 6,111.2 | 6,085.0 | 6,307.1 | 5,043.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 426.1 | 410.0 | 392.7 | 439.4 | 422.2 | 417.4 | 425.9 | 435.2 | 428.3 | 432.3 | 389.5 | 428.7 | 448.1 | 454.4 | 448.7 | 634.0 | 642.3 | 429.5 | 557.7 | 574.6 | 529.6 | 471.7 | 403.6 | 262.8 | 329.6 | 287.7 | 289.3 | 398.0 | 407.2 | - | 419.7 | 427.5 | 416.2 | 388.9 | 378.2 | 376.8 | 402.1 | 320.9 | 383.4 | 373.1 |
| Short Term Debt | 0.5 | 0.5 | 0.5 | 0.5 | 7.8 | 7.7 | 7.8 | 657.7 | 9.6 | 9.5 | 9.5 | 2.2 | 2.2 | 2.2 | 613.9 | 607.7 | 607.5 | 8.6 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.1 | 21.4 | ||||||||||||||||||||||||
| Accrued Expenses | 376.5 | 435.8 | 308.4 | 297.4 | 268.2 | 331.0 | 460.8 | 405.3 | 294.2 | 331.8 | 328.1 | 345.6 | 386.9 | 412.8 | 304.6 | 307.5 | 288.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 803.1 | 846.3 | 701.6 | 737.3 | 698.2 | 756.1 | 894.5 | 1,498.2 | 732.1 | 773.6 | 727.1 | 776.5 | 837.2 | 869.4 | 1,555.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,924.0 | 1,922.6 | 1,971.4 | 2,020.0 | 2,061.3 | 2,059.3 | 2,059.9 | 1,420.8 | 2,069.4 | 2,070.5 | 2,070.8 | 2,179.2 | 2,177.7 | 2,176.7 | 2,502.9 | 1,249.1 | 1,250.2 | 1,850.3 | 1,851.0 | 1,852.2 | 1,852.7 | 1,854.0 | 1,855.2 | 1,849.7 | 1,209.7 | 1,210.9 | 1,406.3 | 1,392.5 | 1,440.7 | - | 1,316.8 | 1,296.6 | 1,318.8 | 1,276.4 | 1,319.5 | 1,382.5 | 1,279.2 | 1,239.4 | 1,240.2 | 1,126.2 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 35.7 | 41.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 280.5 | 285.7 | 307.7 | 306.9 | 268.0 | 260.4 | 289.1 | 276.3 | 280.0 | 281.6 | 293.2 | 304.8 | 332.5 | 342.5 | 210.4 | 106.6 | 99.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 519.2 | 584.7 | 686.7 | 695.1 | 469.3 | 405.7 | 359.9 | 315.0 | 390.5 | 437.6 | 337.6 | 370.3 | 329.0 | 276.4 | 174.8 | 154.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 2,723.7 | 2,793.0 | 2,965.8 | 3,022.0 | 2,798.6 | 2,725.4 | 2,772.6 | 2,075.4 | 2,806.2 | 2,856.9 | 2,766.7 | 2,921.6 | 2,905.4 | 2,862.8 | 3,015.4 | 1,647.2 | ||||||||||||||||||||||||
| Total Liabilities | 3,526.8 | 3,639.3 | 3,667.4 | 3,759.3 | 3,496.8 | 3,481.5 | 3,667.1 | 3,573.6 | 3,538.3 | 3,630.5 | 3,493.8 | 3,698.1 | 3,742.6 | 3,732.2 | 4,571.0 | 3,217.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 12.2 | 12.1 | 15.9 | 15.7 | 16.1 | 15.8 | 17.2 | 16.7 | 16.5 | 18.8 | 19.0 | 19.0 | 18.8 | 18.3 | 15.7 | 16.1 | 16.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,405.8 | 2,374.2 | 2,372.5 | 2,358.3 | 2,298.3 | 2,313.8 | 2,363.0 | 2,317.5 | 2,321.3 | 2,319.2 | 2,276.9 | 2,334.7 | 2,349.8 | 2,334.5 | 1,720.4 | 1,809.7 | ||||||||||||||||||||||||
| Total Equity | 2,418.0 | 2,386.3 | 2,388.4 | 2,374.0 | 2,314.4 | 2,329.6 | 2,380.2 | 2,334.2 | 2,337.8 | 2,338.0 | 2,295.9 | 2,353.7 | 2,368.6 | 2,352.8 | 1,736.1 | 1,825.8 | 1,829.3 | 1,790.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,924.5 | 1,923.1 | 1,971.9 | 2,020.5 | 2,069.1 | 2,067.0 | 2,067.7 | 2,078.5 | 2,079.0 | 2,080.0 | 2,080.3 | 2,181.4 | 2,179.9 | 2,178.9 | 3,116.8 | 1,856.8 | 1,857.7 | 1,858.9 | 1,859.7 | 1,871.0 | 1,871.5 | 1,872.6 | 1,873.9 | 1,867.7 | 1,227.9 | 1,229.3 | 1,424.9 | 1,411.2 | 1,459.7 | - | 1,336.2 | 1,331.2 | 1,353.9 | 1,309.0 | 1,352.0 | 1,400.1 | 1,297.1 | 1,257.9 | 1,259.5 | 1,144.6 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 620.8 | 554.6 | 722.3 | 757.1 | 732.1 | 666.0 | 562.9 | (39.1) | 658.6 | 634.0 | 637.2 | 734.2 | 727.1 | 700.3 | 432.7 | 449.5 | 370.6 | 886.3 | ||||||||||||||||||||||
| Book Value | 2,405.8 | 2,374.2 | 2,372.5 | 2,358.3 | 2,298.3 | 2,313.8 | 2,363.0 | 2,317.5 | 2,321.3 | 2,319.2 | 2,276.9 | 2,334.7 | 2,349.8 | 2,334.5 | 1,720.4 | 1,809.7 | 1,813.2 | 1,774.7 | ||||||||||||||||||||||
| Tangible Book Value | (780.8) | (875.8) | (891.9) | (925.6) | (850.2) | (796.3) | (896.3) | (883.3) | (925.3) | (990.9) | (967.4) | (985.7) | (941.6) | (935.0) | (1,296.3) | (314.3) | (374.3) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 119.9 |
| 123.5 |
| 124.2 |
| 122.7 |
| 108.5 |
| 94.8 |
| 54.3 |
| 56.9 |
| 57.7 |
| 58.4 |
| 67.2 |
| 71.3 |
| - |
| 69.8 |
| 67.6 |
| 57.0 |
| 102.8 |
| 70.5 |
| 69.9 |
| 36.6 |
| 45.5 |
| 45.5 |
| 46.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,930.2 |
| 1,827.0 |
| 1,848.9 |
| 1,858.1 |
| 1,716.4 |
| 1,602.1 |
| 1,497.8 |
| 2,583.4 |
| 1,990.6 |
| 1,513.3 |
| 1,173.8 |
| 1,019.8 |
| 1,034.7 |
| - |
| 1,057.6 |
| 1,037.2 |
| 1,035.3 |
| 1,066.6 |
| 1,044.0 |
| 1,135.3 |
| 985.0 |
| 949.5 |
| 1,001.6 |
| 951.2 |
| 732.7 |
| 731.2 |
| 719.4 |
| 695.9 |
| 682.5 |
| 651.0 |
| 626.0 |
| 609.3 |
| 606.1 |
| 591.1 |
| 969.8 |
| 955.8 |
| - |
| 943.6 |
| 945.9 |
| 976.9 |
| 920.6 |
| 913.0 |
| 899.3 |
| 955.4 |
| 863.9 |
| 939.8 |
| 921.3 |
| 661.9 |
| 672.3 |
| 669.6 |
| 680.1 |
| 675.5 |
| 694.9 |
| 674.5 |
| 400.8 |
| 400.8 |
| 407.4 |
| 386.0 |
| 498.5 |
| 497.1 |
| - |
| 487.7 |
| 486.3 |
| 486.5 |
| 461.6 |
| 447.8 |
| 435.6 |
| 605.6 |
| 426.3 |
| 605.0 |
| 581.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,293.9 |
| 1,281.7 |
| 1,281.9 |
| 1,308.1 |
| 1,280.0 |
| 685.2 |
| 684.2 |
| 685.7 |
| 682.6 |
| 696.9 |
| 705.5 |
| 41.5 |
| 650.1 |
| 651.6 |
| 635.6 |
| 610.5 |
| 608.9 |
| 598.5 |
| 686.7 |
| 532.7 |
| 672.9 |
| 636.0 |
| 925.2 |
| 948.4 |
| 944.9 |
| 973.3 |
| 1,008.5 |
| 993.0 |
| 454.9 |
| 461.4 |
| 469.3 |
| 475.8 |
| 485.7 |
| 492.4 |
| - |
| 430.4 |
| 437.0 |
| 426.6 |
| 400.0 |
| 405.7 |
| 403.4 |
| 367.0 |
| 342.7 |
| 370.2 |
| 347.6 |
| 67.1 |
| 58.2 |
| 81.6 |
| 87.3 |
| 80.9 |
| 80.9 |
| 88.3 |
| 58.2 |
| 58.9 |
| 63.8 |
| 65.0 |
| 73.7 |
| 76.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 207.7 |
| 168.6 |
| 195.3 |
| 181.4 |
| 176.0 |
| 176.3 |
| 154.5 |
| 146.8 |
| 133.8 |
| 163.0 |
| 156.0 |
| 155.5 |
| - |
| 159.5 |
| 156.4 |
| 159.9 |
| 166.6 |
| 143.1 |
| 139.8 |
| 132.4 |
| 139.8 |
| 100.1 |
| 103.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,047.0 |
| 4,997.2 |
| 5,011.0 |
| 5,047.4 |
| 4,909.4 |
| 4,870.5 |
| 4,709.9 |
| 4,337.0 |
| 3,742.7 |
| 3,273.3 |
| 2,946.2 |
| 2,930.6 |
| 2,961.8 |
| - |
| 2,785.3 |
| 2,768.5 |
| 2,743.9 |
| 2,705.3 |
| 2,649.5 |
| 2,712.6 |
| 2,776.7 |
| 2,738.4 |
| 2,749.8 |
| 2,619.8 |
| 8.7 |
| 18.8 |
| 18.8 |
| 18.6 |
| 18.7 |
| 18.0 |
| 18.2 |
| 18.4 |
| 18.6 |
| 18.7 |
| 19.0 |
| - |
| 19.4 |
| 34.6 |
| 35.1 |
| 32.6 |
| 32.5 |
| 17.6 |
| 17.9 |
| 18.5 |
| 19.3 |
| 18.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.7 |
| 21.1 |
| 24.1 |
| 24.9 |
| 24.3 |
| 25.1 |
| 25.3 |
| 19.3 |
| 19.6 |
| 21.0 |
| 20.7 |
| 23.1 |
| 23.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 340.2 |
| 371.3 |
| 316.0 |
| 290.9 |
| 285.6 |
| 321.3 |
| 324.2 |
| 320.4 |
| 375.4 |
| 191.7 |
| 167.5 |
| 120.9 |
| - |
| 130.7 |
| 126.7 |
| 120.6 |
| 149.1 |
| 123.2 |
| 112.3 |
| 97.6 |
| 125.2 |
| 124.8 |
| 140.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,570.6 |
| 1,559.6 |
| 940.7 |
| 961.8 |
| 934.3 |
| 863.6 |
| 801.0 |
| 768.9 |
| 624.3 |
| 687.8 |
| 702.5 |
| 625.5 |
| 607.3 |
| 570.3 |
| - |
| 569.8 |
| 588.8 |
| 571.9 |
| 570.6 |
| 533.9 |
| 546.2 |
| 517.6 |
| 509.9 |
| 527.5 |
| 531.7 |
| 45.9 |
| 37.3 |
| 57.7 |
| 62.8 |
| 56.8 |
| 56.0 |
| 63.0 |
| 39.7 |
| 39.3 |
| 42.8 |
| 44.3 |
| 50.6 |
| 53.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.7 |
| 53.8 |
| 54.0 |
| - |
| 60.0 |
| 60.9 |
| 62.4 |
| 62.3 |
| 63.4 |
| 63.6 |
| 63.1 |
| 63.1 |
| 48.3 |
| 52.0 |
| 164.1 |
| 164.8 |
| 244.1 |
| 299.1 |
| 303.0 |
| 332.8 |
| 297.9 |
| 215.7 |
| 211.4 |
| 207.8 |
| 225.2 |
| 255.3 |
| 274.5 |
| - |
| 224.6 |
| 227.5 |
| 205.7 |
| 196.6 |
| 164.0 |
| 162.2 |
| 138.6 |
| 147.7 |
| 146.7 |
| 150.6 |
| 1,658.1 |
| 2,266.0 |
| 2,263.8 |
| 2,326.7 |
| 2,323.8 |
| 2,357.8 |
| 2,329.9 |
| 2,161.0 |
| 1,516.3 |
| 1,518.1 |
| 1,728.5 |
| 1,752.2 |
| 1,822.6 |
| - |
| 1,601.4 |
| 1,585.0 |
| 1,586.9 |
| 1,535.3 |
| 1,546.9 |
| 1,608.3 |
| 1,524.7 |
| 1,503.0 |
| 1,466.0 |
| 1,356.3 |
| 3,217.7 |
| 3,206.7 |
| 3,225.6 |
| 3,261.0 |
| 3,187.4 |
| 3,158.8 |
| 3,099.0 |
| 2,785.5 |
| 2,204.3 |
| 2,220.6 |
| 2,354.0 |
| 2,359.5 |
| 2,392.9 |
| - |
| 2,171.2 |
| 2,173.8 |
| 2,158.8 |
| 2,105.9 |
| 2,080.8 |
| 2,154.5 |
| 2,042.3 |
| 2,012.9 |
| 1,993.5 |
| 1,888.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (75.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.8 |
| 16.6 |
| 18.2 |
| 15.0 |
| 14.6 |
| 14.1 |
| 0.4 |
| 0.0 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| - |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.9 |
| 1,813.2 |
| 1,774.7 |
| 1,768.8 |
| 1,768.2 |
| 1,707.0 |
| 1,697.1 |
| 1,597.0 |
| 1,551.3 |
| 1,538.6 |
| 1,051.9 |
| 591.4 |
| 570.4 |
| 568.2 |
| - |
| 613.3 |
| 593.9 |
| 584.2 |
| 598.5 |
| 567.9 |
| 557.3 |
| 733.6 |
| 724.7 |
| 755.4 |
| 730.9 |
| 1,785.4 |
| 1,786.4 |
| 1,722.0 |
| 1,711.7 |
| 1,610.9 |
| 1,551.5 |
| 1,538.4 |
| 1,052.7 |
| 592.2 |
| 571.1 |
| 568.9 |
| - |
| 614.1 |
| 594.7 |
| 585.1 |
| 599.4 |
| 568.7 |
| 558.1 |
| 734.4 |
| 725.5 |
| 756.3 |
| 731.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,225.3 |
| 1,285.7 |
| 1,351.4 |
| - |
| 1,155.4 |
| 1,172.6 |
| 1,188.4 |
| 1,065.4 |
| 1,118.5 |
| 1,209.0 |
| 1,139.4 |
| 1,031.2 |
| 1,047.3 |
| 983.2 |
| 887.1 |
| 923.8 |
| 852.8 |
| 801.1 |
| 728.9 |
| 1,959.1 |
| 1,302.8 |
| 810.8 |
| 548.3 |
| 412.5 |
| 464.4 |
| - |
| 487.8 |
| 448.4 |
| 463.4 |
| 496.0 |
| 510.1 |
| 589.1 |
| 467.4 |
| 439.6 |
| 474.1 |
| 419.5 |
| 1,768.8 |
| 1,768.2 |
| 1,707.0 |
| 1,697.1 |
| 1,597.0 |
| 1,551.3 |
| 1,538.6 |
| 1,051.9 |
| 591.4 |
| 570.4 |
| 568.2 |
| - |
| 613.3 |
| 593.9 |
| 584.2 |
| 598.5 |
| 567.9 |
| 557.3 |
| 733.6 |
| 724.7 |
| 755.4 |
| 730.9 |
| (435.3) |
| (473.5) |
| (458.4) |
| (548.2) |
| (619.5) |
| (676.0) |
| 411.2 |
| 393.0 |
| (103.1) |
| (567.0) |
| (612.2) |
| (629.7) |
| - |
| (467.2) |
| (494.7) |
| (478.0) |
| (412.0) |
| (446.7) |
| (444.6) |
| (320.1) |
| (150.7) |
| (287.7) |
| (252.7) |