| (in millions of USD) | FY2026 | 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 | 523.0 | 326.7 | 206.5 | 378.9 | 158.9 | 336.5 | 78.3 | 63.3 | 53.7 | 76.7 | 75.8 | 48.5 | 121.6 | 41.3 | 55.9 | 59.6 | 151.7 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 523.0 | 326.7 | 206.5 | 378.9 | 158.9 | 336.5 | 78.3 | 63.3 | 53.7 | 76.7 | 75.8 | 48.5 | 121.6 | 41.3 | 55.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | 37.9 | 45.0 | 43.2 | 27.7 | 22.6 | 25.8 | 20.9 | 21.7 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 557.2 | 480.0 | 428.7 | 376.1 | 396.2 | 286.6 | 236.0 | 273.0 | 241.7 | 201.6 | 205.0 | 197.3 | 204.8 | 189.5 | 170.8 | 159.2 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 6,406.3 | 5,699.9 | 5,361.5 | 4,949.4 | 4,514.1 | 4,009.6 | 3,592.7 | 3,204.6 | 2,841.2 | 2,534.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 823.8 | 620.4 | 569.5 | 560.5 | 588.8 | 355.5 | 184.8 | 335.2 | 321.4 | 293.9 | 241.2 | 226.6 | 250.8 | 232.9 | 211.2 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,330.2 | 2,413.6 | 1,582.8 | 1,620.5 | 1,663.4 | 1,361.4 | 714.5 | 1,283.3 | 1,291.7 | 907.4 | 822.9 | 838.2 | 853.6 | 653.1 | 667.9 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.0 | 49.6 | 27.5 | 110.0 | 79.4 | 59.0 | 33.3 | 15.6 | 0.0 | 40.1 | 72.9 | 56.3 | 33.9 | 23.1 | 12.2 | 4.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,431.6 | 2,508.5 | 1,635.9 | 1,673.4 | 1,687.9 | 1,363.7 | 1,284.8 | 1,300.5 | 1,307.1 | 922.8 | 838.2 | 853.6 | 854.2 | 668.9 | 678.7 | 679.8 | |||
| (in millions of USD) | 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 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 523.0 | 465.0 | 492.0 | 458.1 | 326.7 | 394.8 | 351.7 | 305.0 | 206.5 | 177.9 | 409.9 | 439.1 | 378.9 | 413.2 | 414.8 | |||||||||||||||||||||||||
| 145.7 |
| 154.5 |
| - |
| - |
| - |
| 59.6 |
| 151.7 |
| 145.7 |
| 154.5 |
| 20.2 |
| 12.1 |
| - |
| - |
| 125.0 |
| - |
| - |
| Prepaid Expenses | 29.8 | 24.6 | 25.8 | 22.1 | 17.9 | 11.2 | 9.8 | 7.5 | 5.8 | 9.2 | 3.0 | 2.0 | 1.5 | 1.4 | 1.3 | 1.2 | 1.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,364.0 | 1,012.9 | 829.9 | 921.0 | 725.0 | 723.6 | 387.3 | 410.6 | 396.8 | 350.7 | 325.9 | 305.3 | 389.6 | 279.0 | 279.3 | 293.9 | 310.1 | - | - |
| 2,239.7 |
| 1,994.6 |
| 1,717.9 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | 2,425.7 | 2,206.4 | 2,037.7 | 1,826.9 | 1,611.2 | 1,496.5 | 1,340.2 | 1,185.2 | 1,062.3 | 952.3 | 861.0 | 777.3 | 707.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | 3,980.5 | 3,493.5 | 3,323.8 | 3,122.4 | 2,902.9 | 2,513.2 | 2,252.5 | 2,019.4 | 1,779.0 | 1,581.9 | 1,378.7 | 1,217.3 | 1,010.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,268.7 | 1,244.9 | 652.7 | 615.3 | 612.9 | 161.1 | 161.1 | 157.2 | 140.3 | 132.8 | 128.6 | 127.0 | 120.4 | 114.8 | 104.4 | 88.0 | 57.5 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 432.6 | 417.0 | 115.8 | 108.0 | 104.6 | 20.1 | 21.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 121.2 | 120.1 | 79.7 | 192.2 | 187.2 | 82.1 | 71.8 | 41.2 | 29.9 | 23.5 | 19.2 | 18.3 | 15.9 | 14.5 | 12.4 | 11.7 | 10.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,936.1 | 8,208.1 | 6,347.4 | 5,943.3 | 5,505.7 | 4,460.3 | 3,943.9 | 3,731.4 | 3,469.9 | 3,020.1 | 2,726.1 | 2,470.0 | 2,304.9 | 1,990.2 | 1,774.8 | 1,611.0 | 1,388.8 | - | - |
| 215.7 |
| 145.3 |
| - |
| - |
| Short Term Debt | 101.4 | 94.9 | 53.2 | 52.9 | 24.5 | 2.4 | 570.3 | 17.2 | 15.4 | 15.4 | 15.4 | 15.4 | 0.6 | 15.8 | 10.7 | 1.2 | 24.6 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 14.2 | 14.6 | 4.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 105.1 | 80.6 | 95.8 | 78.8 | 87.0 | 69.2 | 34.0 | 40.0 | 27.7 | 25.0 | 32.0 | 32.1 | 61.1 | 44.5 | - | - | - | - | - |
| Other Current Liabilities | 208.8 | 189.9 | 149.5 | 155.0 | 131.1 | 122.0 | 95.9 | 68.9 | 54.6 | 46.6 | 39.3 | 35.9 | 61.1 | 44.5 | 26.9 | 24.6 | 23.0 | - | - |
| Total Current Liabilities | 1,350.6 | 1,101.7 | 953.5 | 927.1 | 904.7 | 612.7 | 1,063.4 | 590.9 | 507.9 | 427.4 | 387.6 | 364.9 | 390.9 | 412.8 | 306.6 | 294.5 | 240.9 | - | - |
| 678.7 |
| 154.8 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 459.3 | 434.7 | 111.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 739.8 | 646.9 | 596.9 | 543.6 | 520.5 | 439.7 | 435.6 | 385.8 | 341.9 | 440.1 | 394.9 | 355.0 | 318.0 | 293.7 | 260.4 | 203.1 | 141.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 72.2 | 69.4 | 57.8 | 159.1 | 148.4 | 72.4 | 50.7 | 24.1 | 21.6 | 19.7 | 19.5 | 19.0 | 22.5 | 21.4 | 19.1 | 16.9 | 14.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,984.3 | 4,699.4 | 3,332.1 | 3,282.6 | 3,264.9 | 2,527.6 | 2,300.7 | 2,322.6 | 2,198.8 | 1,829.5 | 1,642.7 | 1,594.7 | 1,601.6 | 1,396.8 | 1,268.8 | 1,207.1 | 564.5 | - | - |
| 64.4 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,951.7 | 3,459.1 | 2,987.9 | 2,550.6 | 2,161.4 | 1,873.7 | 1,609.9 | 1,393.2 | 1,271.1 | 1,150.5 | 1,010.6 | 819.0 | 669.4 | 570.3 | 493.8 | 399.9 | 759.9 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,951.7 | 3,508.7 | 3,015.4 | 2,660.7 | 2,240.8 | 1,932.7 | 1,643.2 | 1,408.8 | 1,271.1 | 1,190.6 | 1,083.5 | 875.2 | 703.3 | 593.4 | 503.9 | 403.9 | 824.3 | 721.0 | 647.5 |
| Total Equity | 3,951.7 | 3,508.7 | 3,015.4 | 2,660.7 | 2,240.8 | 1,932.7 | 1,643.2 | 1,408.8 | 1,271.1 | 1,190.6 | 1,083.5 | 875.2 | 703.3 | 593.4 | 503.9 | 403.9 | 824.3 | 721.0 | 647.5 |
| 179.3 |
| - |
| - |
| Net debt | 1,908.6 | 2,181.9 | 1,429.5 | 1,294.5 | 1,529.0 | 1,027.2 | 1,206.5 | 1,237.2 | 1,253.4 | 846.1 | 762.5 | 805.1 | 732.6 | 627.6 | 622.7 | 620.3 | 27.7 | - | - |
| Working Capital | 13.4 | (88.8) | (123.6) | (6.2) | (179.6) | 110.9 | (676.2) | (180.4) | (111.0) | (76.7) | (61.7) | (59.6) | (1.3) | (133.8) | (27.4) | (0.6) | 69.2 | - | - |
| Book Value | 3,951.7 | 3,508.7 | 3,015.4 | 2,660.7 | 2,240.8 | 1,932.7 | 1,643.2 | 1,408.8 | 1,271.1 | 1,190.6 | 1,083.5 | 875.2 | 703.3 | 593.4 | 503.9 | 403.9 | 824.3 | 721.0 | 647.5 |
| Tangible Book Value | 2,683.0 | 2,263.8 | 2,362.7 | 2,045.3 | 1,627.9 | 1,771.6 | 1,482.1 | 1,251.5 | 1,130.9 | 1,057.8 | 954.9 | 748.2 | 582.9 | 478.6 | 399.6 | 315.9 | 766.8 | - | - |
| 312.4 |
| 158.9 |
| 186.9 |
| 311.7 |
| 198.9 |
| 336.5 |
| 388.9 |
| 404.7 |
| 246.5 |
| 78.3 |
| 43.5 |
| 44.0 |
| 96.7 |
| 63.3 |
| 34.2 |
| 51.9 |
| 44.8 |
| 53.7 |
| 138.7 |
| 285.2 |
| 159.1 |
| 76.7 |
| 115.7 |
| 178.0 |
| 189.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 523.0 | 465.0 | 492.0 | 458.1 | 326.7 | 394.8 | 351.7 | 305.0 | 206.5 | 177.9 | 409.9 | 439.1 | 378.9 | 413.2 | 414.8 | 312.4 | 158.9 | 186.9 | 311.7 | 198.9 | 336.5 | 388.9 | 404.7 | 246.5 | 78.3 | 43.5 | 44.0 | 96.7 | 63.3 | 34.2 | 51.9 | 44.8 | 53.7 | 138.7 | 285.2 | 159.1 | 76.7 | 115.7 | 178.0 | 189.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 46.4 | 44.8 | 39.6 | 37.9 | 40.9 | 46.9 | 46.5 | 45.0 | 41.5 | 42.5 | 44.5 | 43.2 | 34.5 | 32.9 | 32.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 557.2 | 440.8 | 452.1 | 478.9 | 480.0 | 482.1 | 432.3 | 452.0 | 428.7 | 414.7 | 418.9 | 424.7 | 376.1 | 387.1 | 393.3 | 399.1 | 396.2 | 351.4 | 350.2 | 338.1 | 286.6 | 271.4 | 249.8 | 238.8 | 236.0 | 263.2 | 271.4 | 273.8 | 273.0 | 250.9 | 258.6 | 263.9 | 241.7 | 255.6 | 241.7 | 226.0 | 201.6 | 209.7 | 208.1 | 205.8 |
| Prepaid Expenses | 29.8 | 36.3 | 47.4 | 44.7 | 24.6 | 39.6 | 38.3 | 33.1 | 25.8 | 29.9 | 32.8 | 24.6 | 22.1 | 24.4 | 27.7 | 24.4 | 17.9 | 20.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,364.0 | 1,148.0 | 1,191.3 | 1,177.1 | 1,012.9 | 1,099.7 | 978.7 | 955.0 | 829.9 | 781.0 | 1,010.7 | 1,022.2 | 921.0 | 958.2 | 993.3 | 902.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | 3,386.9 | 3,295.5 | 3,212.6 | 3,122.2 | 3,062.9 | 2,981.2 | 2,943.2 | 2,883.9 | 2,836.2 | 2,762.7 | 2,694.6 | 2,620.1 | 2,597.3 | 2,530.4 | 2,497.8 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | - | 5,613.4 | 5,567.0 | 5,428.6 | 5,413.2 | 5,340.9 | 4,736.5 | 4,695.3 | 4,669.4 | 4,581.1 | 4,392.6 | 4,229.8 | 4,214.8 | 4,079.4 | 4,006.6 | 3,978.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,268.7 | 1,266.5 | 1,266.5 | 1,246.0 | 1,244.9 | 1,240.6 | 657.5 | 652.8 | 652.7 | 647.1 | 619.7 | 618.5 | 615.3 | 614.2 | 612.9 | 612.9 | 612.9 | 601.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 432.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 121.2 | 121.7 | 122.2 | 118.6 | 120.1 | 119.0 | 192.7 | 193.3 | 79.7 | 197.8 | 204.5 | 191.9 | 192.2 | 188.8 | 177.6 | 184.6 | 187.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,936.1 | 8,585.8 | 8,585.2 | 8,371.0 | 8,208.1 | 8,220.2 | 7,725.6 | 6,496.4 | 6,347.4 | 6,207.0 | 6,227.5 | 6,062.4 | 5,943.3 | 5,840.6 | 5,790.5 | 5,679.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 823.8 | 603.3 | 666.1 | 673.9 | 620.4 | 585.9 | 573.3 | 597.1 | 569.5 | 521.9 | 601.3 | 570.5 | 560.5 | 518.3 | 587.0 | 618.9 | 588.8 | 399.0 | 509.3 | 453.5 | 355.5 | 332.1 | 323.7 | 310.1 | 184.8 | 275.9 | 327.1 | 347.2 | 335.2 | 242.4 | 324.8 | 333.3 | 321.4 | 294.3 | 307.1 | 281.6 | 293.9 | 230.5 | 250.9 | 269.8 |
| Short Term Debt | 101.4 | 101.5 | 101.3 | 98.1 | 94.9 | 243.8 | 245.6 | 208.2 | 53.2 | 53.3 | 53.2 | 53.6 | 52.9 | 37.7 | 34.0 | 33.6 | 24.5 | 91.7 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 14.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 105.1 | 396.9 | 367.7 | 361.3 | 386.3 | 366.0 | 296.4 | 294.2 | 330.8 | 305.7 | 295.4 | 294.9 | 313.7 | 313.8 | 299.0 | 284.9 | 291.4 | |||||||||||||||||||||||
| Other Current Liabilities | 208.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,350.6 | 1,101.7 | 1,135.1 | 1,138.0 | 1,101.7 | 1,195.6 | 1,116.5 | 1,132.1 | 953.5 | 880.9 | 949.8 | 934.0 | 927.1 | 869.8 | 921.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,330.2 | 2,331.7 | 2,352.0 | 2,373.1 | 2,413.6 | 2,439.0 | 2,461.9 | 1,398.7 | 1,582.8 | 1,583.6 | 1,596.8 | 1,598.5 | 1,620.5 | 1,634.5 | 1,639.6 | 1,639.2 | 1,663.4 | 1,766.0 | 1,677.4 | 1,682.2 | 1,361.4 | 1,362.1 | 1,361.9 | 1,281.7 | 714.5 | 715.1 | 715.1 | 1,303.4 | 1,283.3 | 1,289.0 | 1,284.0 | 1,291.6 | 1,291.7 | 1,299.3 | 1,299.6 | 1,057.2 | 907.4 | 915.0 | 915.1 | 872.4 |
| Operating Lease Liabilities Non-Current | 459.3 | 462.5 | 464.3 | 419.7 | 434.7 | 437.2 | - | - | 111.1 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 739.8 | 729.2 | 716.0 | 694.4 | 646.9 | 638.2 | 608.9 | 604.0 | 596.9 | 591.8 | 582.8 | 559.5 | 543.6 | 545.0 | 545.8 | 545.2 | 520.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 72.2 | 73.4 | 72.7 | 71.3 | 69.4 | 61.6 | 170.5 | 169.0 | 57.8 | 170.1 | 166.6 | 162.0 | 159.1 | 141.4 | 129.5 | 136.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,984.3 | 4,732.3 | 4,775.6 | 4,730.3 | 4,699.4 | 4,802.9 | 4,388.1 | 3,333.5 | 3,332.1 | 3,259.6 | 3,330.1 | 3,286.1 | 3,282.6 | 3,233.8 | 3,277.6 | 3,299.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 49.6 | 37.6 | 26.0 | 13.6 | 27.5 | 30.4 | 51.1 | 72.6 | 110.0 | 97.8 | 89.7 | 80.1 | 79.4 | 70.8 | 59.2 | 50.5 | 59.0 | 48.9 | 41.1 | 32.6 | 33.3 | 29.0 | 24.4 | 22.0 | 15.6 | 12.3 | 9.7 | 7.3 | 0.0 | 2.3 | 0.0 | 0.0 | 40.1 | 85.7 | 83.1 | 80.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,951.7 | 3,853.5 | 3,809.5 | 3,640.7 | 3,459.1 | 3,379.7 | 3,311.5 | 3,149.4 | 2,987.9 | 2,917.1 | 2,846.3 | 2,703.7 | 2,550.6 | 2,508.9 | 2,423.1 | 2,299.9 | 2,161.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,951.7 | 3,853.5 | 3,809.5 | 3,640.7 | 3,508.7 | 3,417.3 | 3,337.4 | 3,162.9 | 3,015.4 | 2,947.5 | 2,897.4 | 2,776.3 | 2,660.7 | 2,606.8 | 2,512.8 | 2,380.0 | ||||||||||||||||||||||||
| Total Equity | 3,951.7 | 3,853.5 | 3,809.5 | 3,640.7 | 3,508.7 | 3,417.3 | 3,337.4 | 3,162.9 | 3,015.4 | 2,947.5 | 2,897.4 | 2,776.3 | 2,660.7 | 2,606.8 | 2,512.8 | 2,380.0 | 2,240.8 | 2,185.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,431.6 | 2,433.2 | 2,453.3 | 2,471.1 | 2,508.5 | 2,682.8 | 2,707.5 | 1,606.9 | 1,635.9 | 1,636.9 | 1,650.0 | 1,652.2 | 1,673.4 | 1,672.2 | 1,673.6 | 1,672.7 | 1,687.9 | 1,857.7 | 1,711.5 | 1,716.3 | 1,363.7 | 1,364.4 | 1,364.2 | 1,284.0 | 1,284.8 | 1,292.9 | 1,292.8 | 1,322.3 | 1,300.5 | 1,305.6 | 1,299.4 | 1,307.0 | 1,307.1 | 1,314.7 | 1,315.1 | 1,072.7 | 922.8 | 930.4 | 930.5 | 887.8 |
| Net debt | 1,908.6 | 1,968.2 | 1,961.3 | 2,013.1 | 2,181.9 | 2,288.0 | 2,355.8 | 1,301.9 | 1,429.5 | 1,459.0 | 1,240.1 | 1,213.1 | 1,294.5 | 1,259.0 | 1,258.8 | 1,360.4 | 1,529.0 | 1,670.8 | ||||||||||||||||||||||
| Working Capital | 13.4 | 46.3 | 56.2 | 39.1 | (88.8) | (96.0) | (137.8) | (177.1) | (123.6) | (99.9) | 60.9 | 88.2 | (6.2) | 88.4 | 72.0 | (34.5) | (179.6) | (122.9) | ||||||||||||||||||||||
| Book Value | 3,951.7 | 3,853.5 | 3,809.5 | 3,640.7 | 3,508.7 | 3,417.3 | 3,337.4 | 3,162.9 | 3,015.4 | 2,947.5 | 2,897.4 | 2,776.3 | 2,660.7 | 2,606.8 | 2,512.8 | 2,380.0 | 2,240.8 | 2,185.6 | ||||||||||||||||||||||
| Tangible Book Value | 2,683.0 | 2,587.0 | 2,543.0 | 2,394.7 | 2,263.8 | 2,176.7 | 2,679.9 | 2,510.1 | 2,362.7 | 2,300.3 | 2,277.7 | 2,157.8 | 2,045.3 | 1,992.6 | 1,899.9 | 1,767.1 | 1,627.9 | |||||||||||||||||||||||
| 25.3 |
| 16.9 |
| 11.2 |
| 17.8 |
| 18.2 |
| 17.1 |
| 9.8 |
| 14.4 |
| 13.8 |
| 13.0 |
| 7.5 |
| 9.8 |
| 7.9 |
| 8.9 |
| 5.8 |
| 7.2 |
| 6.8 |
| 8.3 |
| 9.2 |
| 4.7 |
| 5.0 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 725.0 |
| 660.8 |
| 795.0 |
| 671.3 |
| 723.6 |
| 744.8 |
| 728.8 |
| 558.1 |
| 387.3 |
| 389.6 |
| 395.3 |
| 438.1 |
| 410.6 |
| 351.3 |
| 382.2 |
| 406.6 |
| 396.8 |
| 476.2 |
| 576.2 |
| 439.3 |
| 350.7 |
| 375.7 |
| 426.0 |
| 435.3 |
| 2,425.7 |
| 2,367.6 |
| 2,308.4 |
| 2,251.0 |
| 2,206.4 |
| 2,151.4 |
| 2,104.0 |
| 2,050.7 |
| 2,037.7 |
| 1,983.3 |
| 1,934.4 |
| 1,878.7 |
| 1,826.9 |
| 1,771.0 |
| 1,715.4 |
| 1,662.9 |
| 1,611.2 |
| 1,591.6 |
| 1,543.0 |
| 1,537.6 |
| 1,496.5 |
| 1,456.3 |
| 1,415.3 |
| 1,378.0 |
| 3,980.5 |
| 3,958.0 |
| 3,854.7 |
| 3,816.2 |
| 3,493.5 |
| 3,412.9 |
| 3,361.6 |
| 3,309.0 |
| 3,323.8 |
| 3,303.9 |
| 3,246.9 |
| 3,198.3 |
| 3,122.4 |
| 3,040.9 |
| 2,983.0 |
| 2,944.6 |
| 2,902.9 |
| 2,804.6 |
| 2,682.2 |
| 2,561.7 |
| 2,513.2 |
| 2,450.4 |
| 2,377.1 |
| 2,302.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 454.5 |
| 440.4 |
| 161.1 |
| 161.1 |
| 161.1 |
| 161.1 |
| 161.1 |
| 157.6 |
| 157.6 |
| 157.2 |
| 157.2 |
| 144.9 |
| 140.6 |
| 140.6 |
| 140.3 |
| 137.8 |
| 137.3 |
| 132.8 |
| 132.8 |
| 130.1 |
| 129.6 |
| 128.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.0 |
| 20.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 182.1 |
| 147.8 |
| 148.1 |
| 82.1 |
| 78.2 |
| 72.2 |
| 70.9 |
| 71.8 |
| 70.8 |
| 66.0 |
| 43.1 |
| 41.2 |
| 46.5 |
| 39.8 |
| 32.8 |
| 29.9 |
| 34.5 |
| 24.5 |
| 23.6 |
| 23.5 |
| 20.2 |
| 19.6 |
| 19.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,505.7 |
| 5,401.9 |
| 5,252.1 |
| 5,076.0 |
| 4,460.3 |
| 4,397.0 |
| 4,323.7 |
| 4,099.0 |
| 3,943.9 |
| 3,922.0 |
| 3,865.9 |
| 3,836.7 |
| 3,731.4 |
| 3,583.6 |
| 3,545.7 |
| 3,524.5 |
| 3,469.9 |
| 3,453.2 |
| 3,420.2 |
| 3,157.5 |
| 3,020.1 |
| 2,976.4 |
| 2,952.3 |
| 2,886.1 |
| 34.1 |
| 34.1 |
| 2.4 |
| 2.3 |
| 2.3 |
| 2.3 |
| 570.3 |
| 577.7 |
| 577.7 |
| 18.8 |
| 17.2 |
| 16.6 |
| 15.4 |
| 15.4 |
| 15.4 |
| 15.4 |
| 15.4 |
| 15.4 |
| 15.4 |
| 15.4 |
| 15.4 |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 293.0 |
| 260.1 |
| 253.3 |
| 254.9 |
| 245.5 |
| 229.3 |
| 210.1 |
| 188.3 |
| 175.2 |
| 154.2 |
| 159.0 |
| 163.5 |
| 154.7 |
| 130.8 |
| 149.4 |
| 131.5 |
| 151.6 |
| 145.1 |
| 144.8 |
| 136.3 |
| 140.9 |
| 120.7 |
| 134.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 937.4 |
| 904.7 |
| 783.7 |
| 803.5 |
| 740.9 |
| 612.7 |
| 581.8 |
| 562.0 |
| 533.9 |
| 1,063.4 |
| 1,104.8 |
| 1,084.1 |
| 575.0 |
| 590.9 |
| 463.7 |
| 471.0 |
| 525.5 |
| 507.9 |
| 461.2 |
| 467.6 |
| 441.9 |
| 446.5 |
| 386.8 |
| 387.0 |
| 420.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 494.9 |
| 496.5 |
| 471.8 |
| 439.7 |
| 449.2 |
| 451.2 |
| 445.4 |
| 435.6 |
| 425.2 |
| 417.3 |
| 402.8 |
| 385.8 |
| 379.4 |
| 374.7 |
| 349.7 |
| 341.9 |
| 324.6 |
| 461.7 |
| 455.7 |
| 440.1 |
| 422.3 |
| 414.8 |
| 406.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.6 |
| 131.4 |
| 111.1 |
| 109.5 |
| 72.4 |
| 74.6 |
| 53.4 |
| 51.5 |
| 50.7 |
| 49.7 |
| 49.5 |
| 28.7 |
| 24.1 |
| 23.7 |
| 23.2 |
| 42.9 |
| 21.6 |
| 21.8 |
| 20.8 |
| 20.2 |
| 19.7 |
| 21.2 |
| 20.7 |
| 19.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,264.9 |
| 3,216.3 |
| 3,129.0 |
| 3,045.3 |
| 2,527.6 |
| 2,503.4 |
| 2,463.8 |
| 2,347.8 |
| 2,300.7 |
| 2,333.4 |
| 2,304.0 |
| 2,347.5 |
| 2,322.6 |
| 2,192.7 |
| 2,188.6 |
| 2,225.8 |
| 2,198.8 |
| 2,123.4 |
| 2,265.9 |
| 1,991.0 |
| 1,829.5 |
| 1,760.9 |
| 1,752.8 |
| 1,737.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,114.8 |
| 2,063.9 |
| 1,980.2 |
| 1,873.7 |
| 1,844.7 |
| 1,818.7 |
| 1,718.6 |
| 1,609.9 |
| 1,559.6 |
| 1,537.4 |
| 1,467.2 |
| 1,393.2 |
| 1,378.6 |
| 1,347.4 |
| 1,291.4 |
| 1,271.1 |
| 1,327.5 |
| 1,154.3 |
| 1,166.5 |
| 1,150.5 |
| 1,129.8 |
| 1,116.4 |
| 1,068.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,240.8 |
| 2,185.6 |
| 2,123.1 |
| 2,030.7 |
| 1,932.7 |
| 1,893.6 |
| 1,859.9 |
| 1,751.2 |
| 1,643.2 |
| 1,588.6 |
| 1,561.8 |
| 1,489.2 |
| 1,408.8 |
| 1,390.9 |
| 1,357.1 |
| 1,298.7 |
| 1,271.1 |
| 1,329.8 |
| 1,154.3 |
| 1,166.5 |
| 1,190.6 |
| 1,215.5 |
| 1,199.4 |
| 1,149.0 |
| 2,123.1 |
| 2,030.7 |
| 1,932.7 |
| 1,893.6 |
| 1,859.9 |
| 1,751.2 |
| 1,643.2 |
| 1,588.6 |
| 1,561.8 |
| 1,489.2 |
| 1,408.8 |
| 1,390.9 |
| 1,357.1 |
| 1,298.7 |
| 1,271.1 |
| 1,329.8 |
| 1,154.3 |
| 1,166.5 |
| 1,190.6 |
| 1,215.5 |
| 1,199.4 |
| 1,149.0 |
| 1,399.8 |
| 1,517.3 |
| 1,027.2 |
| 975.5 |
| 959.5 |
| 1,037.5 |
| 1,206.5 |
| 1,249.3 |
| 1,248.8 |
| 1,225.5 |
| 1,237.2 |
| 1,271.4 |
| 1,247.5 |
| 1,262.2 |
| 1,253.4 |
| 1,176.0 |
| 1,029.9 |
| 913.6 |
| 846.1 |
| 814.6 |
| 752.5 |
| 698.3 |
| (8.5) |
| (69.7) |
| 110.9 |
| 163.0 |
| 166.8 |
| 24.2 |
| (676.2) |
| (715.2) |
| (688.7) |
| (137.0) |
| (180.4) |
| (112.4) |
| (88.8) |
| (119.0) |
| (111.0) |
| 15.0 |
| 108.6 |
| (2.6) |
| (95.9) |
| (11.1) |
| 39.0 |
| 15.2 |
| 2,123.1 |
| 2,030.7 |
| 1,932.7 |
| 1,893.6 |
| 1,859.9 |
| 1,751.2 |
| 1,643.2 |
| 1,588.6 |
| 1,561.8 |
| 1,489.2 |
| 1,408.8 |
| 1,390.9 |
| 1,357.1 |
| 1,298.7 |
| 1,271.1 |
| 1,329.8 |
| 1,154.3 |
| 1,166.5 |
| 1,190.6 |
| 1,215.5 |
| 1,199.4 |
| 1,149.0 |
| 1,584.6 |
| 1,668.6 |
| 1,590.3 |
| 1,771.6 |
| 1,732.5 |
| 1,698.8 |
| 1,590.2 |
| 1,482.1 |
| 1,430.9 |
| 1,404.2 |
| 1,332.0 |
| 1,251.5 |
| 1,245.9 |
| 1,216.5 |
| 1,158.1 |
| 1,130.9 |
| 1,192.0 |
| 1,017.0 |
| 1,033.7 |
| 1,057.8 |
| 1,085.4 |
| 1,069.8 |
| 1,020.3 |