| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 56.3 | 50.6 | 41.1 | 45.4 | 33.7 | 52.2 | 11.3 | - | 206.5 | 28.8 | 5.2 | 1.5 | 4.1 | 19.2 | 16.7 | 98.7 | 39.9 | 32.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 56.3 | 50.6 | 41.1 | 45.4 | 33.7 | 52.2 | 11.3 | - | 206.5 | 28.8 | 5.2 | 1.5 | 4.1 | 19.2 | 16.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 140.7 | 172.3 | 143.0 | 150.0 | 145.3 | 132.9 | 143.9 | - | 141.4 | 119.3 | 69.7 | 55.9 | 62.8 | 43.4 | 39.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 420.8 | 511.2 | 569.0 | 726.5 | 609.8 | 492.8 | 472.2 | - | 501.8 | 356.6 | 312.9 | 106.6 | 101.3 | 89.8 | 82.7 | 74.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 738.2 | 742.3 | 728.4 | 708.4 | 705.7 | 686.2 | 575.4 | - | 472.9 | 414.8 | 310.0 | 245.5 | 225.1 | 205.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 107.7 | 113.2 | 123.8 | 127.8 | 129.9 | 126.5 | 114.9 | - | 122.4 | 98.0 | 49.6 | 38.1 | 42.6 | 25.1 | 24.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,945.6 | 2,014.8 | 2,023.1 | 2,339.0 | 2,267.8 | 2,334.1 | 1,874.2 | - | 2,217.6 | 1,715.3 | 1,697.8 | 1,007.1 | 844.6 | 597.3 | 710.4 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | - | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,950.1 | 2,020.4 | 2,045.1 | 2,389.0 | 2,267.8 | 2,334.1 | 1,879.8 | - | 2,217.6 | 1,725.8 | 1,731.5 | 1,025.9 | 870.9 | 637.7 | 720.1 | 477.7 | ||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 64.5 | 56.3 | 60.9 | 54.1 | 61.2 | 50.6 | 54.7 | 40.3 | 42.5 | 41.1 | 359.9 | 42.8 | 35.9 | 45.4 | 60.1 | |||||||||||||||||||||||||
| - |
| 98.7 |
| 39.9 |
| 32.6 |
| 34.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 53.4 | 38.3 | 41.7 | 37.6 | 38.2 | 43.6 | 25.4 | - | 20.1 | 26.4 | 67.5 | 14.8 | 8.1 | 5.3 | 7.1 | 1.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 51.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 739.8 | 781.4 | 802.8 | 1,018.8 | 834.5 | 737.3 | 661.8 | - | 886.6 | 541.9 | 463.2 | 196.5 | 181.7 | 164.1 | 150.2 | 215.1 | - | - |
| 151.8 |
| 141.7 |
| - |
| - |
| Accumulated Depreciation | 484.8 | 464.2 | 426.1 | 390.8 | 364.2 | 314.4 | 270.5 | - | 200.7 | 169.5 | 146.3 | 129.3 | 114.7 | 100.6 | 89.9 | 80.9 | - | - |
| Property,Plant & Equipment Net | 253.4 | 278.1 | 302.3 | 317.6 | 341.5 | 371.9 | 304.9 | - | 272.2 | 245.3 | 163.6 | 116.2 | 110.4 | 104.7 | 61.9 | 60.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 543.8 | 548.2 | 619.4 | 619.2 | 644.9 | 644.7 | 596.4 | - | 649.3 | 614.3 | 473.1 | 370.4 | 319.3 | 267.9 | 262.8 | 253.7 | 253.4 | - |
| Intangible Assets | 1,191.0 | 1,285.9 | 1,627.8 | 1,788.2 | 1,927.1 | 1,971.3 | 1,615.1 | - | 1,748.2 | 1,629.5 | 1,442.3 | 947.9 | 844.1 | 637.2 | 634.5 | 332.0 | 109.9 | - |
| Operating Lease Right Of Use Assets | 51.0 | 55.4 | 70.0 | 65.8 | 65.2 | 32.2 | 38.7 | 39.6 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 9.9 | 9.3 | 15.6 | 10.0 | 8.5 | 4.2 | 7.4 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 45.9 | 34.8 | 23.5 | 19.1 | 6.9 | 5.9 | 3.3 | - | 1.6 | 4.6 | 1.3 | 18.3 | 28.8 | 18.0 | 23.4 | 10.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,834.8 | 2,994.1 | 3,463.3 | 3,841.6 | 3,828.5 | 3,767.6 | 3,227.6 | - | 3,561.0 | 3,043.5 | 2,543.6 | 1,649.4 | 1,484.3 | 1,192.0 | 1,132.9 | 871.7 | - | - |
| 15.5 |
| - |
| - |
| Short Term Debt | 4.5 | 5.6 | 22.0 | 50.0 | - | - | 5.6 | - | - | 10.5 | 33.8 | 18.8 | 26.3 | 40.4 | 9.8 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 16.7 | 18.0 | 16.9 | 14.6 | 12.4 | 11.0 | 9.8 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 78.4 | 84.0 | 83.2 | 64.1 | 66.9 | 77.5 | 55.7 | - | 48.1 | 62.4 | 31.2 | 17.6 | 19.2 | 23.6 | 26.7 | 25.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 222.8 | 236.9 | 262.4 | 271.5 | 244.3 | 245.7 | 216.9 | - | 201.5 | 205.7 | 134.9 | 92.7 | 105.7 | 104.3 | 71.9 | 61.2 | - | - |
| 477.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 34.6 | 37.7 | 53.7 | 51.7 | 55.6 | 24.0 | 32.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 168.0 | 168.0 | 267.1 | 288.7 | 310.6 | 293.1 | 254.3 | - | 236.3 | 315.5 | 250.1 | 204.2 | 146.9 | 121.2 | 105.7 | 97.9 | - | - |
| Pension Obligations | - | - | 8.6 | 7.8 | 16.4 | 35.6 | 36.6 | - | 20.9 | - | 0.7 | 4.4 | - | 7.0 | 8.1 | 2.8 | - | - |
| Other Non-Current Liabilities | 10.9 | 11.8 | 20.8 | 20.6 | 30.0 | 38.9 | 37.6 | - | 24.9 | 21.4 | 3.2 | 7.4 | 8.7 | 8.0 | 9.4 | 4.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,381.9 | 2,469.2 | 2,627.8 | 2,973.4 | 2,908.3 | 2,935.7 | 2,415.0 | - | 2,680.2 | 2,257.8 | 2,085.9 | 1,311.4 | 1,106.0 | 830.8 | 897.4 | 641.1 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | 387.7 | 162.6 | 110.3 | 183.1 | 226.9 | 159.9 | 201.8 | - | - |
| Retained Earnings | 437.1 | 528.8 | 785.1 | 876.8 | 934.2 | 866.8 | 843.8 | - | 634.1 | 416.7 | 307.2 | 238.1 | 197.2 | 144.8 | 85.6 | 35.3 | - | - |
| Accumulated Other Comprehensive Income | 15.0 | (4.7) | 2.6 | (9.3) | (18.2) | (35.6) | (31.9) | - | (20.8) | (19.4) | (12.7) | (11.0) | (2.5) | (11.1) | (10.4) | (7.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 452.9 | 524.8 | 835.5 | 868.2 | 920.3 | 831.9 | 812.5 | - | 880.8 | 785.7 | 457.7 | 338.0 | 378.4 | 361.2 | 235.5 | 230.6 | 225.6 | 144.6 |
| Total Equity | 452.9 | 524.8 | 835.5 | 868.2 | 920.3 | 831.9 | 812.5 | - | 880.8 | 785.7 | 457.7 | 338.0 | 378.4 | 361.2 | 235.5 | 230.6 | 225.6 | 144.6 |
| - |
| - |
| Net debt | 1,893.8 | 1,969.9 | 2,004.0 | 2,343.6 | 2,234.1 | 2,281.9 | 1,868.5 | - | 2,011.1 | 1,697.0 | 1,726.3 | 1,024.4 | 866.8 | 618.5 | 703.4 | 379.0 | - | - |
| Working Capital | 517.0 | 544.6 | 540.4 | 747.3 | 590.2 | 491.6 | 444.9 | - | 685.1 | 336.2 | 328.3 | 103.8 | 76.0 | 59.8 | 78.4 | 153.8 | - | - |
| Book Value | 452.9 | 524.8 | 835.5 | 868.2 | 920.3 | 831.9 | 812.5 | - | 880.8 | 785.7 | 457.7 | 338.0 | 378.4 | 361.2 | 235.5 | 230.6 | 225.6 | 144.6 |
| Tangible Book Value | (1,281.9) | (1,309.4) | (1,411.8) | (1,539.2) | (1,651.7) | (1,784.2) | (1,399.0) | - | (1,516.7) | (1,458.1) | (1,457.8) | (980.3) | (785.1) | (544.0) | (661.8) | (355.2) | (137.6) | - |
| 43.0 |
| 41.5 |
| 33.7 |
| 27.1 |
| 40.3 |
| 43.1 |
| 52.2 |
| 57.0 |
| 181.2 |
| 127.1 |
| 11.3 |
| 267.0 |
| 19.9 |
| 11.3 |
| 11.6 |
| 26.2 |
| 62.8 |
| 118.1 |
| 206.5 |
| 22.6 |
| 51.7 |
| 31.8 |
| 28.8 |
| 240.6 |
| 107.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 64.5 | 56.3 | 60.9 | 54.1 | 61.2 | 50.6 | 54.7 | 40.3 | 42.5 | 41.1 | 359.9 | 42.8 | 35.9 | 45.4 | 60.1 | 43.0 | 41.5 | 33.7 | 27.1 | 40.3 | 43.1 | 52.2 | 57.0 | 181.2 | 127.1 | 11.3 | 267.0 | 19.9 | 11.3 | 11.6 | 26.2 | 62.8 | 118.1 | 206.5 | 22.6 | 51.7 | 31.8 | 28.8 | 240.6 | 107.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 152.9 | 140.7 | 157.8 | 140.4 | 138.4 | 172.3 | 160.0 | 142.3 | 136.0 | 143.0 | 154.7 | 142.8 | 162.4 | 150.0 | 175.7 | 149.2 | 164.2 | 145.3 | 179.7 | 121.8 | 136.3 | 132.9 | 163.7 | 141.2 | 200.6 | 143.9 | 168.0 | 136.5 | 162.8 | 151.7 | 170.1 | 137.1 | 160.8 | 141.4 | 171.3 | 125.2 | 148.3 | 119.3 | 90.6 | 71.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 354.5 | 420.8 | 486.0 | 531.6 | 514.2 | 511.2 | 618.1 | 559.6 | 560.6 | 569.0 | 644.1 | 674.7 | 700.9 | 726.5 | 805.2 | 667.7 | 612.8 | 609.8 | 670.3 | 533.6 | 497.5 | 492.8 | 476.3 | 356.8 | 399.2 | 472.2 | 526.1 | 404.8 | 375.4 | 401.4 | 487.4 | 446.3 | 455.4 | 501.8 | 487.4 | 420.4 | 359.8 | 356.6 | 341.3 | 262.7 |
| Prepaid Expenses | 42.7 | 53.4 | 43.6 | 35.3 | 34.8 | 38.3 | 41.9 | 42.8 | 43.0 | 41.7 | 44.1 | 41.5 | 32.4 | 37.6 | 42.4 | 42.3 | 40.3 | 38.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | 37.5 | 51.3 | 57.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 673.6 | 739.8 | 816.9 | 762.6 | 758.3 | 781.4 | 882.5 | 796.6 | 785.3 | 802.8 | 1,280.7 | 914.6 | 936.8 | 1,018.8 | 1,149.4 | 916.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 461.8 | 484.8 | 476.7 | 466.4 | 458.6 | 464.2 | 454.8 | 446.0 | 438.9 | 426.1 | 413.4 | 419.2 | 405.9 | 390.8 | 375.8 | 361.3 | 347.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 232.5 | 253.4 | 257.6 | 261.3 | 269.5 | 278.1 | 278.3 | 287.4 | 296.0 | 302.3 | 302.6 | 308.4 | 311.8 | 317.6 | 325.9 | 336.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 549.5 | 543.8 | 543.7 | 543.8 | 548.3 | 548.2 | 548.7 | 548.6 | 548.7 | 619.4 | 619.2 | 619.4 | 619.3 | 619.2 | 619.1 | 649.1 | 644.9 | 644.9 | ||||||||||||||||||||||
| Intangible Assets | 1,274.2 | 1,191.0 | 1,230.5 | 1,275.7 | 1,281.0 | 1,285.9 | 1,612.1 | 1,617.0 | 1,622.3 | 1,627.8 | 1,653.0 | 1,778.1 | 1,783.0 | 1,788.2 | 1,793.0 | 1,920.7 | 1,922.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 50.5 | 51.0 | 46.5 | 47.2 | 51.4 | 55.4 | 59.8 | 64.1 | 66.4 | 70.0 | 68.7 | 64.6 | 68.2 | 65.8 | 69.6 | 73.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 9.9 | 9.9 | 9.2 | 8.9 | 9.3 | 9.3 | 11.0 | 11.7 | 16.0 | 15.6 | 10.3 | 10.5 | 9.9 | 10.0 | 9.4 | 10.2 | 7.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 46.2 | 45.9 | 38.2 | 37.1 | 35.6 | 34.8 | 25.0 | 24.8 | 24.3 | 23.5 | 20.3 | 20.8 | 20.8 | 19.1 | 14.0 | 7.2 | 7.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,836.3 | 2,834.8 | 2,942.6 | 2,936.9 | 2,953.8 | 2,994.1 | 3,418.4 | 3,351.5 | 3,360.5 | 3,463.3 | 3,956.9 | 3,718.7 | 3,752.4 | 3,841.6 | 3,983.6 | 3,916.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 123.0 | 107.7 | 165.0 | 148.7 | 141.3 | 113.2 | 175.7 | 126.2 | 132.9 | 123.8 | 182.2 | 136.3 | 131.3 | 127.8 | 228.2 | 164.1 | 152.3 | 129.9 | 202.7 | 119.6 | 125.2 | 126.5 | 185.4 | 122.9 | 102.6 | 114.9 | 177.1 | 113.5 | 126.2 | 140.0 | 156.3 | 115.6 | 111.3 | 122.4 | 137.2 | 93.7 | 76.7 | 98.0 | 97.3 | 38.6 |
| Short Term Debt | 4.5 | 4.5 | 5.6 | 5.6 | 5.6 | 5.6 | 265.4 | 265.4 | 22.0 | 22.0 | 555.4 | - | - | 50.0 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 15.6 | 16.7 | 14.0 | 15.9 | 17.3 | 18.0 | 18.1 | 17.8 | 17.2 | 16.9 | 15.2 | 15.3 | 15.7 | 14.6 | 15.0 | 15.2 | ||||||||||||||||||||||||
| Accrued Expenses | 65.9 | 78.4 | 54.9 | 72.4 | 48.5 | 84.0 | 60.5 | 64.2 | 55.4 | 83.2 | 72.4 | 61.5 | 67.8 | 64.1 | 72.7 | 65.6 | 47.7 | 66.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 225.2 | 222.8 | 254.9 | 259.8 | 228.6 | 236.9 | 537.6 | 490.0 | 244.2 | 262.4 | 842.9 | 231.2 | 230.7 | 271.5 | 351.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,000.8 | 1,945.6 | 2,020.4 | 1,984.9 | 2,000.0 | 2,014.8 | 1,814.0 | 1,779.0 | 2,014.2 | 2,023.1 | 1,929.1 | 2,245.6 | 2,281.5 | 2,339.0 | 2,418.1 | 2,292.1 | 2,281.2 | 2,267.8 | 2,406.8 | 2,325.9 | 2,330.0 | 2,334.1 | 1,804.6 | 1,874.4 | 1,974.9 | 1,874.2 | 2,133.5 | 1,802.6 | 1,636.8 | 1,635.9 | 1,723.1 | 2,073.9 | 2,096.9 | 2,217.6 | 1,852.9 | 1,821.5 | 1,769.6 | 1,715.3 | 1,537.9 | 1,546.0 |
| Operating Lease Liabilities Non-Current | 37.4 | 34.6 | 32.5 | 31.2 | 34.2 | 37.7 | 41.9 | 46.5 | 49.9 | 53.7 | 53.8 | 49.7 | 53.0 | 51.7 | 55.0 | 58.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 158.9 | 168.0 | 153.1 | 148.5 | 166.2 | 168.0 | 247.2 | 248.9 | 249.2 | 267.1 | 268.9 | 302.9 | 302.9 | 288.7 | 284.0 | 312.8 | 312.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 10.6 | 10.9 | 11.0 | 11.2 | 11.7 | 11.8 | 22.4 | 21.9 | 21.4 | 20.8 | 20.5 | 21.6 | 21.1 | 20.6 | 31.7 | 31.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,432.9 | 2,381.9 | 2,471.8 | 2,435.5 | 2,440.7 | 2,469.2 | 2,663.1 | 2,586.5 | 2,579.3 | 2,627.8 | 3,116.2 | 2,852.3 | 2,890.6 | 2,973.4 | 3,142.0 | 2,976.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 389.2 | 437.1 | 465.0 | 495.6 | 516.6 | 528.8 | 756.3 | 748.8 | 744.9 | 785.1 | 782.5 | 865.3 | 865.3 | 876.8 | 865.5 | 929.0 | 928.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 13.3 | 15.0 | 5.0 | 5.0 | (4.3) | (4.7) | (10.1) | (5.9) | 2.7 | 2.6 | (3.1) | 0.4 | (4.2) | (9.3) | (24.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 403.4 | 452.9 | 470.7 | 501.4 | 513.1 | 524.8 | 755.3 | 765.0 | 781.2 | 835.5 | 840.6 | 866.4 | 861.8 | 868.2 | 841.6 | 940.2 | 914.0 | |||||||||||||||||||||||
| Total Equity | 403.4 | 452.9 | 470.7 | 501.4 | 513.1 | 524.8 | 755.3 | 765.0 | 781.2 | 835.5 | 840.6 | 866.4 | 861.8 | 868.2 | 841.6 | 940.2 | 914.0 | 920.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,005.3 | 1,950.1 | 2,026.0 | 1,990.5 | 2,005.6 | 2,020.4 | 2,079.4 | 2,044.4 | 2,036.2 | 2,045.1 | 2,484.6 | 2,245.6 | 2,281.5 | 2,389.0 | 2,418.1 | 2,292.1 | 2,281.2 | 2,267.8 | 2,406.8 | 2,325.9 | 2,330.0 | 2,334.1 | 1,804.6 | 1,878.9 | 1,979.4 | 1,879.8 | 2,133.5 | 1,802.6 | 1,636.8 | 1,635.9 | 2,075.3 | 2,073.9 | 2,096.9 | 2,217.6 | 1,852.9 | 1,821.5 | 1,769.6 | 1,725.8 | 1,548.5 | 1,547.1 |
| Net debt | 1,940.8 | 1,893.8 | 1,965.1 | 1,936.4 | 1,944.4 | 1,969.9 | 2,024.7 | 2,004.1 | 1,993.7 | 2,004.0 | 2,124.7 | 2,202.9 | 2,245.6 | 2,343.6 | 2,358.0 | 2,249.1 | 2,239.7 | 2,234.1 | ||||||||||||||||||||||
| Working Capital | 448.4 | 517.0 | 562.0 | 502.8 | 529.6 | 544.6 | 344.9 | 306.6 | 541.1 | 540.4 | 437.8 | 683.4 | 706.2 | 747.3 | 798.4 | 636.7 | 611.5 | 590.2 | ||||||||||||||||||||||
| Book Value | 403.4 | 452.9 | 470.7 | 501.4 | 513.1 | 524.8 | 755.3 | 765.0 | 781.2 | 835.5 | 840.6 | 866.4 | 861.8 | 868.2 | 841.6 | 940.2 | 914.0 | 920.3 | ||||||||||||||||||||||
| Tangible Book Value | (1,420.3) | (1,281.9) | (1,303.5) | (1,318.1) | (1,316.1) | (1,309.4) | (1,405.5) | (1,400.6) | (1,389.8) | (1,411.8) | (1,431.6) | (1,531.1) | (1,540.4) | (1,539.2) | (1,570.6) | (1,629.6) | (1,653.1) | |||||||||||||||||||||||
| 45.2 |
| 44.4 |
| 38.1 |
| 43.6 |
| 37.6 |
| 34.4 |
| 25.8 |
| 25.4 |
| 30.2 |
| 26.2 |
| 21.1 |
| 20.0 |
| 28.5 |
| 24.4 |
| 17.8 |
| 20.1 |
| 33.6 |
| 25.1 |
| 29.5 |
| 26.4 |
| 69.9 |
| 25.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 238.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 859.9 |
| 834.5 |
| 932.8 |
| 750.2 |
| 729.4 |
| 737.3 |
| 752.6 |
| 717.8 |
| 771.7 |
| 661.8 |
| 1,003.3 |
| 597.4 |
| 572.1 |
| 586.1 |
| 965.3 |
| 687.3 |
| 767.8 |
| 886.6 |
| 724.5 |
| 631.3 |
| 573.2 |
| 541.9 |
| 754.9 |
| 486.8 |
| 364.2 |
| 357.7 |
| 344.2 |
| 328.7 |
| 314.4 |
| 300.3 |
| 288.3 |
| 277.5 |
| 270.5 |
| 259.7 |
| 249.9 |
| 239.7 |
| 230.2 |
| 223.6 |
| 217.5 |
| 209.6 |
| 200.7 |
| 192.9 |
| 185.4 |
| 177.2 |
| 169.5 |
| 163.0 |
| 157.8 |
| 334.2 |
| 341.5 |
| 346.5 |
| 355.8 |
| 360.2 |
| 371.9 |
| 283.0 |
| 283.8 |
| 289.6 |
| 304.9 |
| 303.1 |
| 305.3 |
| 282.5 |
| 282.6 |
| 276.8 |
| 272.0 |
| 271.8 |
| 272.2 |
| 266.4 |
| 258.3 |
| 248.6 |
| 245.3 |
| 168.0 |
| 163.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 644.9 |
| 645.1 |
| 644.8 |
| 644.7 |
| 598.9 |
| 598.9 |
| 599.6 |
| 596.4 |
| 595.9 |
| 597.8 |
| 584.4 |
| 584.4 |
| 585.2 |
| 652.1 |
| 650.6 |
| 649.3 |
| 615.8 |
| 615.8 |
| 615.8 |
| 614.3 |
| 474.0 |
| 472.5 |
| 1,927.1 |
| 1,955.6 |
| 1,961.5 |
| 1,965.9 |
| 1,971.3 |
| 1,601.4 |
| 1,606.2 |
| 1,610.4 |
| 1,615.1 |
| 1,619.8 |
| 1,622.5 |
| 1,591.1 |
| 1,595.6 |
| 1,600.1 |
| 1,739.1 |
| 1,743.7 |
| 1,748.2 |
| 1,615.5 |
| 1,619.8 |
| 1,624.1 |
| 1,629.5 |
| 1,426.9 |
| 1,430.2 |
| 63.3 |
| 65.2 |
| 54.7 |
| 38.7 |
| 30.9 |
| 32.2 |
| 33.3 |
| 35.9 |
| 38.3 |
| 38.7 |
| 41.2 |
| 42.1 |
| 37.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 5.4 |
| 4.5 |
| 4.1 |
| 4.2 |
| 6.8 |
| 6.2 |
| 6.0 |
| 7.4 |
| 5.4 |
| 5.6 |
| - |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 7.9 |
| - |
| - |
| 6.9 |
| 6.2 |
| 5.6 |
| 5.9 |
| 5.9 |
| 2.9 |
| 3.0 |
| 3.2 |
| 3.3 |
| 3.6 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.6 |
| 6.3 |
| 3.7 |
| 4.0 |
| 4.6 |
| 2.9 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,839.4 |
| 3,828.5 |
| 3,946.1 |
| 3,761.4 |
| 3,741.2 |
| 3,767.6 |
| 3,278.9 |
| 3,251.8 |
| 3,318.8 |
| 3,227.6 |
| 3,572.3 |
| 3,171.8 |
| 3,074.2 |
| 3,054.8 |
| 3,432.0 |
| 3,355.1 |
| 3,438.8 |
| 3,561.0 |
| 3,229.5 |
| 3,129.9 |
| 3,066.7 |
| 3,043.5 |
| 2,826.7 |
| 2,556.5 |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 4.5 |
| 5.6 |
| - |
| - |
| - |
| - |
| 352.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| 10.5 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.5 |
| 12.4 |
| 11.1 |
| 9.8 |
| 10.0 |
| 11.0 |
| 10.7 |
| 10.9 |
| 10.8 |
| 9.8 |
| 10.0 |
| 9.9 |
| 9.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.4 |
| 58.1 |
| 40.6 |
| 77.5 |
| 45.7 |
| 58.8 |
| 59.2 |
| 55.7 |
| 68.5 |
| 43.2 |
| 66.9 |
| 55.7 |
| 60.7 |
| 37.3 |
| 60.9 |
| 48.1 |
| 55.5 |
| 45.0 |
| 52.8 |
| 62.4 |
| 48.2 |
| 30.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 280.1 |
| 248.3 |
| 244.3 |
| 299.5 |
| 218.4 |
| 207.6 |
| 245.7 |
| 294.3 |
| 229.9 |
| 209.3 |
| 216.9 |
| 289.5 |
| 198.2 |
| 266.5 |
| 258.5 |
| 601.4 |
| 184.4 |
| 203.2 |
| 201.5 |
| 223.7 |
| 169.6 |
| 165.2 |
| 205.7 |
| 184.4 |
| 99.1 |
| 52.6 |
| 55.6 |
| 46.5 |
| 31.8 |
| 23.5 |
| 24.0 |
| 25.5 |
| 28.0 |
| 30.5 |
| 32.0 |
| 34.4 |
| 35.4 |
| 31.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 310.6 |
| 309.7 |
| 305.0 |
| 299.5 |
| 293.1 |
| 274.8 |
| 269.0 |
| 268.9 |
| 254.3 |
| 252.1 |
| 243.8 |
| 239.9 |
| 235.9 |
| 252.9 |
| 243.9 |
| 241.1 |
| 236.3 |
| 343.7 |
| 328.5 |
| 318.7 |
| 315.5 |
| 296.4 |
| 285.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.6 |
| 30.0 |
| 53.0 |
| 38.7 |
| 40.0 |
| 38.9 |
| 36.4 |
| 33.4 |
| 39.0 |
| 37.6 |
| 19.3 |
| 23.5 |
| 22.6 |
| 24.5 |
| 22.0 |
| 26.0 |
| 24.9 |
| 24.9 |
| 17.8 |
| 22.7 |
| 22.2 |
| 21.4 |
| 3.1 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,925.4 |
| 2,908.3 |
| 3,115.5 |
| 2,919.8 |
| 2,900.6 |
| 2,935.7 |
| 2,435.5 |
| 2,434.7 |
| 2,522.5 |
| 2,415.0 |
| 2,728.8 |
| 2,303.4 |
| 2,197.1 |
| 2,154.8 |
| 2,599.4 |
| 2,528.1 |
| 2,566.1 |
| 2,680.2 |
| 2,438.1 |
| 2,342.3 |
| 2,275.7 |
| 2,257.8 |
| 2,021.8 |
| 1,934.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 356.0 |
| 387.7 |
| 417.2 |
| 264.0 |
| 934.2 |
| 865.4 |
| 872.5 |
| 875.7 |
| 866.8 |
| 881.9 |
| 860.6 |
| 841.6 |
| 843.8 |
| 864.6 |
| 841.6 |
| 823.3 |
| 806.6 |
| 694.6 |
| 662.6 |
| 654.7 |
| 634.1 |
| 504.2 |
| 471.5 |
| 449.4 |
| 416.7 |
| 403.1 |
| 370.7 |
| (19.2) |
| (15.5) |
| (18.2) |
| (35.4) |
| (31.6) |
| (35.8) |
| (35.6) |
| (39.2) |
| (44.1) |
| (45.9) |
| (31.9) |
| (21.8) |
| (20.2) |
| (21.9) |
| (23.5) |
| (18.9) |
| (23.0) |
| (17.5) |
| (20.8) |
| (10.8) |
| (11.6) |
| (15.1) |
| (19.4) |
| (16.1) |
| (12.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 920.3 |
| 830.6 |
| 841.6 |
| 840.6 |
| 831.9 |
| 843.4 |
| 817.1 |
| 796.3 |
| 812.5 |
| 843.4 |
| 868.4 |
| 877.1 |
| 900.0 |
| 832.6 |
| 827.0 |
| 872.6 |
| 880.8 |
| 791.4 |
| 787.7 |
| 791.0 |
| 785.7 |
| 804.8 |
| 622.5 |
| 830.6 |
| 841.6 |
| 840.6 |
| 831.9 |
| 843.4 |
| 817.1 |
| 796.3 |
| 812.5 |
| 843.4 |
| 868.4 |
| 877.1 |
| 900.0 |
| 832.6 |
| 827.0 |
| 872.6 |
| 880.8 |
| 791.4 |
| 787.7 |
| 791.0 |
| 785.7 |
| 804.8 |
| 622.5 |
| 2,379.8 |
| 2,285.6 |
| 2,286.9 |
| 2,281.9 |
| 1,747.6 |
| 1,697.7 |
| 1,852.3 |
| 1,868.5 |
| 1,866.5 |
| 1,782.7 |
| 1,625.5 |
| 1,624.2 |
| 2,049.1 |
| 2,011.0 |
| 1,978.8 |
| 2,011.1 |
| 1,830.3 |
| 1,769.8 |
| 1,737.8 |
| 1,697.0 |
| 1,307.9 |
| 1,439.6 |
| 633.3 |
| 531.8 |
| 521.8 |
| 491.6 |
| 458.4 |
| 488.0 |
| 562.4 |
| 444.9 |
| 713.8 |
| 399.3 |
| 305.6 |
| 327.6 |
| 363.9 |
| 503.0 |
| 564.6 |
| 685.1 |
| 500.8 |
| 461.7 |
| 408.0 |
| 336.2 |
| 570.5 |
| 387.6 |
| 830.6 |
| 841.6 |
| 840.6 |
| 831.9 |
| 843.4 |
| 817.1 |
| 796.3 |
| 812.5 |
| 843.4 |
| 868.4 |
| 877.1 |
| 900.0 |
| 832.6 |
| 827.0 |
| 872.6 |
| 880.8 |
| 791.4 |
| 787.7 |
| 791.0 |
| 785.7 |
| 804.8 |
| 622.5 |
| (1,651.7) |
| (1,769.8) |
| (1,765.0) |
| (1,770.1) |
| (1,784.2) |
| (1,356.9) |
| (1,387.9) |
| (1,413.7) |
| (1,399.0) |
| (1,372.3) |
| (1,351.9) |
| (1,298.4) |
| (1,280.0) |
| (1,352.6) |
| (1,564.2) |
| (1,521.6) |
| (1,516.7) |
| (1,439.9) |
| (1,447.9) |
| (1,448.9) |
| (1,458.1) |
| (1,096.0) |
| (1,280.3) |