| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2013 | FY2012 | FY2011 | FY2010 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 202.8 | 329.1 | 215.0 | 167.2 | 252.3 | 253.7 | 232.0 | 224.4 | 158.8 | 207.2 | 351.1 | 235.4 | 178.0 | 138.1 | 105.5 | 71.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 202.8 | 329.1 | 215.0 | 167.2 | 252.3 | 253.7 | 232.0 | 224.4 | 158.8 | 207.2 | 351.1 | 235.4 | 178.0 | 138.1 | 105.5 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 1,503.9 | 1,466.2 | 1,414.9 | 1,374.4 | 1,235.2 | 1,212.2 | 1,189.7 | 1,180.3 | 964.7 | 958.1 | 1,016.5 | 972.8 | 877.1 | 918.6 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 975.8 | 978.1 | 920.7 | 1,009.9 | 717.2 | 663.0 | 651.4 | 609.6 | 478.7 | 491.8 | 494.1 | 473.3 | 475.1 | 477.3 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 3,476.3 | 3,171.6 | 3,053.7 | 3,000.9 | 2,599.9 | 2,654.5 | 2,702.8 | 2,871.1 | 2,868.0 | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 1,261.7 | 1,340.7 | 1,277.1 | 1,339.3 | 1,050.9 | 1,066.1 | 1,030.5 | 1,007.2 | 814.6 | 797.8 | 889.5 | 804.3 | 736.5 | 689.8 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 3,199.0 | 2,550.8 | 2,615.0 | 2,495.4 | 2,029.2 | 1,475.3 | 1,750.9 | - | - | - | - | - | 954.2 | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 3,721.9 | 3,143.1 | 3,237.2 | 3,094.0 | 2,093.9 | 1,915.5 | 1,945.5 | 265.4 | 95.3 | 204.3 | 76.9 | 520.2 | 955.8 | 535.6 | - | - |
| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q3 FY 14 | Q2 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 255.1 | 202.8 | 536.3 | 215.9 | 195.9 | 329.1 | 212.7 | 208.8 | 185.7 | 215.0 | 209.9 | 351.3 | 167.2 | 164.8 | 147.1 | |||||||||||||||||||||||||
| 71.5 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 307.8 | 305.3 | 245.4 | 230.5 | 211.5 | 211.7 | 224.9 | 188.4 | 139.8 | 155.9 | 124.9 | 128.9 | 116.3 | 95.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | 1.3 | 472.2 | 454.9 | - | - | - |
| Total Current Assets | 2,990.3 | 3,078.7 | 2,796.0 | 2,782.0 | 2,416.2 | 2,340.6 | 2,298.0 | 2,237.9 | 1,775.4 | 1,921.3 | 2,091.8 | 2,411.7 | 2,218.8 | 1,733.2 | - | - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | 2,132.6 | 1,960.9 | 1,916.3 | 1,903.0 | 1,752.0 | 1,779.2 | 1,780.3 | 1,855.6 | 1,788.6 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | 1,540.2 | 1,343.7 | 1,210.7 | 1,137.4 | 1,097.9 | 847.9 | 875.3 | 922.5 | 1,015.5 | 1,079.4 | 1,354.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,272.5 | 1,976.2 | 2,013.6 | 1,862.4 | 1,136.4 | 930.8 | 941.8 | 985.1 | 686.2 | 721.6 | 758.5 | 764.4 | 759.3 | 950.8 | - | - |
| Intangible Assets | 827.5 | 755.3 | 849.1 | 840.3 | 224.9 | 126.5 | 144.0 | 166.3 | 45.8 | 67.4 | 96.0 | 125.0 | 161.2 | 262.2 | - | - |
| Operating Lease Right Of Use Assets | 215.8 | 227.5 | 200.2 | 161.7 | 161.3 | 138.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 125.3 | 110.0 | 115.7 | 115.1 | 197.7 | 225.4 | 205.3 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 978.4 | 897.3 | 809.6 | 810.5 | 765.0 | 654.8 | 451.0 | 453.4 | 406.2 | 458.4 | 485.8 | 457.1 | 431.7 | 465.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,801.7 | 8,404.2 | 8,209.8 | 7,950.5 | 6,083.9 | 5,488.8 | 5,177.5 | 5,136.9 | 4,133.7 | 4,356.9 | 4,610.6 | 5,105.3 | 4,972.7 | 5,002.8 | - | - |
| - |
| Short Term Debt | 522.9 | 592.3 | 622.2 | 598.6 | 64.7 | 440.2 | 194.6 | 265.4 | 95.3 | 204.3 | 76.9 | 520.2 | 1.6 | 535.6 | - | - |
| Deferred Revenue Current | 16.2 | 15.5 | 18.1 | 22.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 53.1 | 49.6 | 45.4 | 42.4 | 44.3 | 41.4 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 232.7 | 288.9 | 213.4 | 228.5 | 239.0 | 220.4 | 217.9 | 248.5 | 194.6 | 173.7 | 224.1 | 202.8 | 145.7 | 216.0 | - | - |
| Other Current Liabilities | 380.4 | 408.1 | 386.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,653.6 | 2,862.6 | 2,699.5 | 2,799.8 | 1,926.0 | 2,253.8 | 1,994.0 | 1,971.8 | 1,459.1 | 1,593.0 | 1,554.1 | 2,074.5 | 1,647.1 | 1,867.7 | - | - |
| Operating Lease Liabilities Non-Current | 167.6 | 176.1 | 152.3 | 113.6 | 116.0 | 98.9 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 1.6 | 1.2 | 1.3 | 2.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,559.6 | 6,091.9 | 6,081.9 | 5,918.3 | 4,599.0 | 4,284.8 | 4,222.4 | 4,104.5 | 3,168.0 | 3,309.2 | 3,142.5 | 3,568.7 | 3,314.2 | 3,640.2 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 5,597.5 | 5,151.2 | 4,691.8 | 4,414.6 | 3,349.3 | 2,979.1 | 2,864.9 | 2,596.7 | 2,277.6 | 2,116.5 | 2,009.1 | 1,910.8 | 1,810.5 | 1,499.7 | - | - |
| Accumulated Other Comprehensive Income | (409.7) | (456.1) | (408.1) | (364.0) | (349.6) | (348.1) | (682.0) | (680.5) | (683.0) | (545.5) | (288.4) | (278.0) | (263.2) | (145.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | 1,587.0 | 1,471.3 | 1,172.2 | 977.8 | 791.5 | 595.8 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,242.1 | 2,312.3 | 2,127.9 | 2,032.2 | 1,484.9 | 1,204.0 | 955.1 | 1,032.4 | 965.7 | 1,047.7 | 1,468.1 | 1,536.6 | 1,658.5 | 1,362.6 | 1,750.0 | 1,989.4 |
| Total Equity | 2,242.1 | 2,312.3 | 2,127.9 | 2,032.2 | 1,484.9 | 1,204.0 | 955.1 | 1,032.4 | 965.7 | 1,047.7 | 1,468.1 | 1,536.6 | 1,658.5 | 1,362.6 | 1,750.0 | 1,989.4 |
| Net debt | 3,519.1 | 2,814.0 | 3,022.2 | 2,926.8 | 1,841.6 | 1,661.8 | 1,713.5 | 41.0 | (63.5) | (2.9) | (274.2) | 284.8 | 777.8 | 397.5 | - | - |
| Working Capital | 336.7 | 216.1 | 96.5 | (17.8) | 490.2 | 86.8 | 304.0 | 266.1 | 316.3 | 328.3 | 537.7 | 337.2 | 571.7 | (134.5) | - | - |
| Book Value | 2,242.1 | 2,312.3 | 2,127.9 | 2,032.2 | 1,484.9 | 1,204.0 | 955.1 | 1,032.4 | 965.7 | 1,047.7 | 1,468.1 | 1,536.6 | 1,658.5 | 1,362.6 | 1,750.0 | 1,989.4 |
| Tangible Book Value | (857.9) | (419.2) | (734.8) | (670.5) | 123.6 | 146.7 | (130.7) | (119.0) | 233.7 | 258.7 | 613.6 | 647.2 | 738.0 | 149.6 | - | - |
| 252.3 |
| 344.8 |
| 328.0 |
| 284.7 |
| 262.6 |
| 742.0 |
| 253.7 |
| 224.2 |
| 247.3 |
| 225.7 |
| 232.0 |
| 217.6 |
| 215.8 |
| 187.5 |
| - |
| 232.3 |
| 294.9 |
| 158.8 |
| 216.1 |
| 169.6 |
| 207.2 |
| 225.7 |
| 189.0 |
| 195.6 |
| 221.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 255.1 | 202.8 | 536.3 | 215.9 | 195.9 | 329.1 | 212.7 | 208.8 | 185.7 | 215.0 | 209.9 | 351.3 | 167.2 | 164.8 | 147.1 | 252.3 | 344.8 | 328.0 | 284.7 | 262.6 | 742.0 | 253.7 | 224.2 | 247.3 | 225.7 | 232.0 | 217.6 | 215.8 | 187.5 | - | 232.3 | 294.9 | 158.8 | 216.1 | 169.6 | 207.2 | 225.7 | 189.0 | 195.6 | 221.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,647.1 | 1,503.9 | 1,627.8 | 1,626.5 | 1,518.0 | 1,466.2 | 1,574.7 | 1,528.6 | 1,478.0 | 1,414.9 | 1,426.2 | 1,369.1 | 1,374.4 | 1,565.1 | 1,551.4 | 1,235.2 | 1,338.9 | 1,301.4 | 1,212.7 | 1,114.6 | 1,222.5 | 1,212.2 | 1,224.2 | 1,232.0 | 1,198.7 | 1,189.7 | 1,235.7 | 1,236.2 | 1,240.0 | - | 1,184.8 | 1,099.5 | 964.7 | 1,028.3 | 1,019.1 | 958.1 | 1,011.4 | 988.0 | 1,087.6 | 1,114.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 989.4 | 975.8 | 1,037.4 | 1,026.9 | 1,017.5 | 978.1 | 1,013.5 | 979.9 | 972.5 | 920.7 | 936.1 | 1,050.6 | 1,009.9 | 990.1 | 960.9 | 717.2 | 824.8 | 786.7 | 662.6 | 726.6 | 723.3 | 663.0 | 665.0 | 671.0 | 688.3 | 651.4 | 682.5 | 660.8 | 678.2 | - | 620.0 | 579.9 | 478.7 | 524.1 | 519.5 | 491.8 | 512.1 | 508.9 | 547.2 | 560.4 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 327.9 | 307.8 | 322.2 | 314.5 | 299.0 | 305.3 | 283.8 | 250.5 | 250.6 | 245.4 | 242.1 | 218.2 | 230.5 | 228.8 | 234.9 | 211.5 | 233.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,219.5 | 2,990.3 | 3,523.7 | 3,183.8 | 3,030.4 | 3,078.7 | 3,084.7 | 2,967.8 | 2,886.8 | 2,796.0 | 2,814.3 | 2,989.2 | 2,782.0 | 2,948.8 | 2,894.3 | 2,416.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 4,261.9 | 4,271.9 | 4,208.0 | 4,191.7 | 4,058.3 | 3,993.5 | 4,054.2 | 3,936.4 | 3,923.9 | 3,970.4 | 3,836.7 | 3,821.9 | 3,747.7 | 3,591.8 | 3,650.2 | 3,476.3 | 3,490.8 | 3,443.4 | 3,301.5 | 3,235.7 | 3,193.4 | 3,171.6 | 3,082.7 | 3,090.6 | 3,083.0 | 3,053.7 | 2,992.4 | 2,974.3 | 3,032.0 | - | 2,941.4 | 2,736.2 | 2,599.9 | 2,600.8 | 2,639.2 | 2,654.5 | 2,613.3 | 2,566.2 | 2,689.1 | 2,725.4 |
| Accumulated Depreciation | 2,688.4 | 2,664.2 | 2,628.1 | 2,587.5 | 2,475.3 | 2,406.8 | 2,441.9 | 2,346.4 | 2,325.7 | 2,344.6 | 2,281.5 | 2,256.3 | 2,207.5 | 2,140.8 | 2,172.7 | 2,132.6 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,573.5 | 1,607.7 | 1,579.9 | 1,604.2 | 1,583.0 | 1,586.7 | 1,612.3 | 1,590.0 | 1,598.2 | 1,625.8 | 1,555.2 | 1,565.6 | 1,540.2 | 1,451.0 | 1,477.5 | 1,343.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,263.0 | 2,272.5 | 2,029.5 | 2,028.2 | 1,991.4 | 1,976.2 | 2,012.7 | 1,989.8 | 1,993.7 | 2,013.6 | 1,976.3 | 1,887.5 | 1,862.4 | 1,856.0 | 1,890.0 | 1,136.4 | 1,145.0 | 1,141.6 | ||||||||||||||||||||||
| Intangible Assets | 801.2 | 827.5 | 694.4 | 716.4 | 734.7 | 755.3 | 783.2 | 800.9 | 823.8 | 849.1 | 860.3 | 833.1 | 840.3 | 882.6 | 910.8 | 224.9 | 216.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 161.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 142.4 | 125.3 | 132.3 | 131.6 | 119.0 | 110.0 | 110.9 | 113.0 | 115.5 | 115.7 | 115.2 | 118.3 | 115.1 | 119.9 | 128.8 | 197.7 | 188.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 979.0 | 978.4 | 907.1 | 904.0 | 896.2 | 897.3 | 848.1 | 836.7 | 837.2 | 809.6 | 811.8 | 828.6 | 810.5 | 834.1 | 837.4 | 765.0 | 785.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,978.6 | 8,801.7 | 8,866.9 | 8,568.2 | 8,354.7 | 8,404.2 | 8,451.9 | 8,298.2 | 8,255.2 | 8,209.8 | 8,133.1 | 8,222.3 | 7,950.5 | 8,092.4 | 8,138.8 | 6,083.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,329.5 | 1,261.7 | 1,303.2 | 1,307.5 | 1,272.6 | 1,340.7 | 1,343.2 | 1,313.4 | 1,301.5 | 1,277.1 | 1,265.3 | 1,236.2 | 1,339.3 | 1,410.9 | 1,372.5 | 1,050.9 | 1,226.5 | 1,178.0 | 932.8 | 956.5 | 1,030.8 | 1,066.1 | 1,041.2 | 1,055.4 | 1,033.7 | 1,030.5 | 1,048.0 | 1,034.4 | 1,064.4 | - | 949.2 | 906.1 | 814.6 | 867.9 | 836.9 | 797.8 | 856.0 | 825.1 | 867.0 | 871.4 |
| Short Term Debt | 605.0 | 522.9 | 578.8 | 922.0 | 877.5 | 592.3 | 1,116.8 | 1,172.3 | 1,170.5 | 622.2 | 716.0 | 648.3 | 598.6 | 738.6 | 494.9 | 64.7 | 33.6 | 116.9 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 44.3 | ||||||||||||||||||||||||
| Accrued Expenses | 200.2 | 232.7 | 243.4 | 205.3 | 192.8 | 288.9 | 275.0 | 235.4 | 203.4 | 213.4 | 202.0 | 188.0 | 228.5 | 220.5 | 214.9 | 239.0 | 241.5 | |||||||||||||||||||||||
| Other Current Liabilities | 665.0 | 636.3 | 661.7 | 627.3 | 609.9 | 640.7 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,799.7 | 2,653.6 | 2,787.1 | 3,062.1 | 2,952.8 | 2,862.6 | 3,349.0 | 3,300.2 | 3,308.2 | 2,699.5 | 2,744.3 | 2,643.7 | 2,799.8 | 3,000.5 | 2,723.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,029.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 116.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,678.1 | 6,559.6 | 6,655.9 | 6,366.6 | 6,184.2 | 6,091.9 | 6,058.0 | 6,011.1 | 6,051.2 | 6,081.9 | 6,069.5 | 6,179.4 | 5,918.3 | 6,155.5 | 6,206.3 | 4,599.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | - | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 5,709.4 | 5,597.5 | 5,498.3 | 5,399.3 | 5,276.5 | 5,151.2 | 5,042.7 | 4,922.2 | 4,809.1 | 4,691.8 | 4,608.2 | 4,486.4 | 4,414.6 | 4,182.0 | 4,023.2 | 3,349.3 | 3,637.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (393.0) | (409.7) | (456.3) | (450.0) | (449.2) | (456.1) | (400.4) | (437.7) | (422.0) | (408.1) | (402.6) | (361.0) | (364.0) | (311.1) | (260.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,300.5 | 2,242.1 | 2,211.0 | 2,201.6 | 2,170.5 | 2,312.3 | 2,393.9 | 2,287.1 | 2,204.0 | 2,127.9 | 2,063.6 | 2,042.9 | 2,032.2 | 1,936.9 | 1,932.5 | 1,484.9 | ||||||||||||||||||||||||
| Total Equity | 2,300.5 | 2,242.1 | 2,211.0 | 2,201.6 | 2,170.5 | 2,312.3 | 2,393.9 | 2,287.1 | 2,204.0 | 2,127.9 | 2,063.6 | 2,042.9 | 2,032.2 | 1,936.9 | 1,932.5 | 1,484.9 | 1,703.6 | 1,581.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 605.0 | 522.9 | 578.8 | 922.0 | 877.5 | 592.3 | 1,116.8 | 1,172.3 | 1,170.5 | 622.2 | 716.0 | 648.3 | 598.6 | 738.6 | 494.9 | 2,093.9 | 33.6 | 116.9 | 124.1 | 268.6 | 832.3 | 440.2 | 514.2 | 558.5 | 350.3 | 194.6 | 571.7 | 384.3 | 370.3 | - | 383.0 | 333.2 | 95.3 | 199.0 | 264.9 | 204.3 | 182.2 | 265.7 | 167.1 | 227.5 |
| Net debt | 349.9 | 320.1 | 42.5 | 706.1 | 681.6 | 263.2 | 904.1 | 963.5 | 984.8 | 407.2 | 506.1 | 297.0 | 431.4 | 573.8 | 347.8 | 1,841.6 | (311.2) | (211.1) | ||||||||||||||||||||||
| Working Capital | 419.8 | 336.7 | 736.6 | 121.7 | 77.6 | 216.1 | (264.3) | (332.4) | (421.4) | 96.5 | 70.0 | 345.5 | (17.8) | (51.7) | 171.1 | 490.2 | 659.1 | 573.9 | ||||||||||||||||||||||
| Book Value | 2,300.5 | 2,242.1 | 2,211.0 | 2,201.6 | 2,170.5 | 2,312.3 | 2,393.9 | 2,287.1 | 2,204.0 | 2,127.9 | 2,063.6 | 2,042.9 | 2,032.2 | 1,936.9 | 1,932.5 | 1,484.9 | 1,703.6 | 1,581.9 | ||||||||||||||||||||||
| Tangible Book Value | (763.7) | (857.9) | (512.9) | (543.0) | (555.6) | (419.2) | (402.0) | (503.6) | (613.5) | (734.8) | (773.0) | (677.7) | (670.5) | (801.7) | (868.3) | 123.6 | 341.9 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 216.3 |
| 214.5 |
| 220.8 |
| 225.8 |
| 211.7 |
| 220.0 |
| 226.9 |
| 211.0 |
| 224.9 |
| 219.4 |
| 213.4 |
| 225.5 |
| - |
| 239.4 |
| 202.3 |
| 139.8 |
| 169.6 |
| 176.7 |
| 155.9 |
| 123.7 |
| 134.1 |
| 132.9 |
| 127.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2,741.6 |
| 2,632.4 |
| 2,374.5 |
| 2,324.6 |
| 2,913.6 |
| 2,340.6 |
| 2,333.4 |
| 2,377.2 |
| 2,323.7 |
| 2,298.0 |
| 2,358.8 |
| 2,328.1 |
| 2,332.3 |
| - |
| 2,283.3 |
| 2,184.6 |
| 1,775.4 |
| 1,942.5 |
| 1,887.4 |
| 1,921.3 |
| 1,998.1 |
| 1,964.1 |
| 2,069.8 |
| 2,129.9 |
| 2,146.0 |
| 2,114.4 |
| 2,067.6 |
| 2,006.9 |
| 1,961.4 |
| 1,960.9 |
| 1,940.6 |
| 1,946.8 |
| 1,938.1 |
| 1,916.3 |
| 1,905.5 |
| 1,889.8 |
| 1,914.4 |
| - |
| 1,894.4 |
| 1,795.9 |
| 1,752.0 |
| 1,762.1 |
| 1,791.3 |
| 1,779.2 |
| 1,761.6 |
| 1,735.0 |
| 1,805.0 |
| 1,820.1 |
| 1,344.8 |
| 1,329.0 |
| 1,233.9 |
| 1,228.8 |
| 1,232.0 |
| 1,210.7 |
| 1,142.1 |
| 1,143.8 |
| 1,144.9 |
| 1,137.4 |
| 1,086.9 |
| 1,084.5 |
| 1,117.6 |
| - |
| 1,047.0 |
| 940.3 |
| 847.9 |
| 838.7 |
| 847.9 |
| 875.3 |
| 851.7 |
| 831.2 |
| 884.1 |
| 905.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| 9.8 |
| 10.5 |
| 6.7 |
| 7.2 |
| 8.0 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,059.3 |
| 1,039.8 |
| 1,028.1 |
| 930.8 |
| 920.4 |
| 940.8 |
| 937.2 |
| 941.8 |
| 953.1 |
| 955.0 |
| 1,005.1 |
| - |
| 977.1 |
| 826.4 |
| 686.2 |
| 691.0 |
| 695.1 |
| 721.6 |
| 698.4 |
| 697.0 |
| 742.0 |
| 758.6 |
| 221.9 |
| 194.1 |
| 195.5 |
| 197.6 |
| 126.5 |
| 129.1 |
| 136.3 |
| 140.6 |
| 144.0 |
| 148.6 |
| 154.7 |
| 167.2 |
| - |
| 170.1 |
| 83.4 |
| 45.8 |
| 36.4 |
| 41.3 |
| 67.4 |
| 55.7 |
| 60.9 |
| 73.9 |
| 83.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.3 |
| 147.1 |
| 151.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 201.4 |
| 203.3 |
| 211.1 |
| 224.8 |
| 225.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 746.9 |
| 655.7 |
| 651.9 |
| 664.8 |
| 654.8 |
| 617.9 |
| 611.4 |
| 615.8 |
| 451.0 |
| 439.4 |
| 441.8 |
| 442.8 |
| - |
| 445.1 |
| 413.4 |
| 406.2 |
| 395.8 |
| 395.9 |
| 458.4 |
| 449.4 |
| 453.6 |
| 484.9 |
| 488.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,422.5 |
| 6,273.2 |
| 5,720.8 |
| 5,651.7 |
| 6,260.9 |
| 5,488.8 |
| 5,338.7 |
| 5,389.7 |
| 5,353.7 |
| 5,177.5 |
| 5,181.9 |
| 5,163.1 |
| 5,280.5 |
| - |
| 5,270.0 |
| 4,765.9 |
| 4,133.7 |
| 4,294.8 |
| 4,249.4 |
| 4,356.9 |
| 4,353.6 |
| 4,312.6 |
| 4,493.5 |
| 4,616.6 |
| 124.1 |
| 268.6 |
| 832.3 |
| 440.2 |
| 514.2 |
| 558.5 |
| 350.3 |
| 194.6 |
| 571.7 |
| 384.3 |
| 370.3 |
| - |
| 383.0 |
| 333.2 |
| 95.3 |
| 199.0 |
| 264.9 |
| 204.3 |
| 182.2 |
| 265.7 |
| 167.1 |
| 227.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.6 |
| 40.6 |
| 40.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.0 |
| 218.7 |
| 175.3 |
| 189.2 |
| 220.4 |
| 192.0 |
| 169.4 |
| 159.1 |
| 217.9 |
| 203.6 |
| 176.9 |
| 173.1 |
| - |
| 226.1 |
| 168.2 |
| 194.6 |
| - |
| - |
| 173.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,926.0 |
| 2,082.5 |
| 2,058.5 |
| 1,816.0 |
| 1,909.5 |
| 2,560.1 |
| 2,253.8 |
| 2,267.9 |
| 2,278.5 |
| 2,040.5 |
| 1,994.0 |
| 2,358.2 |
| 2,109.2 |
| 2,081.4 |
| - |
| 2,023.3 |
| 1,759.3 |
| 1,459.1 |
| 1,592.2 |
| 1,594.2 |
| 1,593.0 |
| 1,550.8 |
| 1,606.8 |
| 1,632.9 |
| 1,622.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 105.9 |
| 112.6 |
| 116.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,718.9 |
| 4,691.3 |
| 4,386.2 |
| 4,437.8 |
| 5,087.5 |
| 4,284.8 |
| 4,281.3 |
| 4,327.2 |
| 4,361.8 |
| 4,222.4 |
| 4,134.8 |
| 4,141.2 |
| 4,190.8 |
| - |
| 4,135.1 |
| 3,751.3 |
| 3,168.0 |
| 3,338.3 |
| 3,281.1 |
| 3,309.2 |
| 3,256.9 |
| 3,286.6 |
| 3,186.7 |
| 3,187.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,504.4 |
| 3,205.5 |
| 3,100.2 |
| 3,064.8 |
| 2,979.1 |
| 2,861.7 |
| 2,762.3 |
| 2,663.5 |
| 2,864.9 |
| 2,809.4 |
| 2,702.1 |
| 2,647.8 |
| - |
| 2,693.3 |
| 2,537.9 |
| 2,277.6 |
| 2,385.5 |
| 2,329.7 |
| 2,116.5 |
| 2,213.2 |
| 2,175.4 |
| 2,096.2 |
| 2,063.4 |
| (349.6) |
| (327.6) |
| (346.1) |
| (393.9) |
| (403.2) |
| (412.0) |
| (348.1) |
| (399.3) |
| (369.8) |
| (359.4) |
| (682.0) |
| (740.4) |
| (719.7) |
| (639.6) |
| - |
| (699.1) |
| (712.5) |
| (683.0) |
| (688.8) |
| (661.2) |
| (545.5) |
| (602.6) |
| (612.8) |
| (349.6) |
| (278.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,838.0 |
| 1,774.1 |
| 1,587.0 |
| 1,698.7 |
| 1,653.0 |
| 1,471.3 |
| 1,455.2 |
| 1,470.2 |
| 1,378.5 |
| 1,291.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,703.6 |
| 1,581.9 |
| 1,334.6 |
| 1,213.9 |
| 1,173.4 |
| 1,204.0 |
| 1,057.4 |
| 1,062.5 |
| 991.9 |
| 955.1 |
| 1,047.1 |
| 1,021.9 |
| 1,089.7 |
| 1,032.4 |
| 1,134.9 |
| 1,014.6 |
| 965.7 |
| 956.5 |
| 968.3 |
| 1,047.7 |
| 1,096.7 |
| 1,026.0 |
| 1,306.8 |
| 1,429.1 |
| 1,334.6 |
| 1,213.9 |
| 1,173.4 |
| 1,204.0 |
| 1,057.4 |
| 1,062.5 |
| 991.9 |
| 955.1 |
| 1,047.1 |
| 1,021.9 |
| 1,089.7 |
| 1,032.4 |
| 1,134.9 |
| 1,014.6 |
| 965.7 |
| 956.5 |
| 968.3 |
| 1,047.7 |
| 1,096.7 |
| 1,026.0 |
| 1,306.8 |
| 1,429.1 |
| (160.6) |
| 6.0 |
| 90.3 |
| 186.5 |
| 290.0 |
| 311.2 |
| 124.6 |
| (37.4) |
| 354.1 |
| 168.5 |
| 182.8 |
| - |
| 150.7 |
| 38.3 |
| (63.5) |
| (17.1) |
| 95.3 |
| (2.9) |
| (43.5) |
| 76.7 |
| (28.5) |
| 5.6 |
| 558.5 |
| 415.1 |
| 353.5 |
| 86.8 |
| 65.5 |
| 98.7 |
| 283.2 |
| 304.0 |
| 0.6 |
| 218.9 |
| 250.9 |
| - |
| 260.0 |
| 425.3 |
| 316.3 |
| 350.3 |
| 293.2 |
| 328.3 |
| 447.3 |
| 357.3 |
| 436.9 |
| 507.2 |
| 1,334.6 |
| 1,213.9 |
| 1,173.4 |
| 1,204.0 |
| 1,057.4 |
| 1,062.5 |
| 991.9 |
| 955.1 |
| 1,047.1 |
| 1,021.9 |
| 1,089.7 |
| 1,032.4 |
| 1,134.9 |
| 1,014.6 |
| 965.7 |
| 956.5 |
| 968.3 |
| 1,047.7 |
| 1,096.7 |
| 1,026.0 |
| 1,306.8 |
| 1,429.1 |
| 218.4 |
| 81.2 |
| (21.4) |
| (52.3) |
| 146.7 |
| 7.9 |
| (14.6) |
| (85.9) |
| (130.7) |
| (54.6) |
| (87.8) |
| (82.6) |
| - |
| (12.3) |
| 104.8 |
| 233.7 |
| 229.1 |
| 231.9 |
| 258.7 |
| 342.6 |
| 268.1 |
| 490.9 |
| 587.1 |