| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 281.9 | 1,135.8 | 635.3 | 197.6 | 142.3 | 54.8 | 9.6 | 13.5 | 16.9 | 55.5 | 9.1 | 11.8 | 10.4 | 45.9 | - | - | 45.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 3.5 | 3.5 | 4.5 | - |
| Short Term Investments | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 281.9 | 1,135.8 | 635.3 | 197.6 | 142.3 | 54.8 | 9.6 | 13.5 | 16.9 | 55.5 | 9.1 | 11.8 | 10.4 | 45.9 | - | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | 184.0 | 125.7 | 105.6 | 103.5 | 96.8 | - | ||
| Current Assets | |||||||||||||||||
| Inventory | 336.4 | 330.4 | 321.9 | 347.5 | 302.9 | 225.8 | 225.9 | 210.0 | 183.6 | 89.5 | 70.7 | 62.0 | 65.9 | 64.9 | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 2,950.9 | 2,762.9 | 2,481.4 | 2,290.0 | 2,037.5 | 1,979.0 | 1,958.1 | 1,849.2 | 1,798.8 | 1,251.6 | 1,044.2 | 957.6 | 947.1 | - | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 2,686.0 | 1,436.6 | 599.2 | 598.8 | 723.4 | 940.5 | 1,029.9 | 1,104.4 | 1,088.0 | 619.6 | 444.8 | 378.6 | 403.4 | 523.1 | - | ||
| Common Equity | |||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | 10.2 | 10.2 | 10.2 | - | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 2,786.0 | 1,786.3 | 599.2 | 598.8 | 723.4 | 940.5 | 1,029.9 | 1,104.4 | 1,088.0 | 619.6 | 444.8 | 398.6 | 423.4 | 523.1 | - | - | |
| (in millions of USD) | Q2 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 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 232.9 | 281.9 | 1,532.5 | 1,219.9 | 1,151.8 | 1,135.8 | 1,236.0 | 1,699.3 | 401.3 | 635.3 | 616.2 | 430.2 | 289.8 | 197.6 | 163.2 | |||||||||||||||||||||||||
| - |
| 45.4 |
| - |
| - |
| - |
| Prepaid Expenses | 108.7 | 96.3 | 88.6 | 94.3 | 78.1 | 74.1 | 69.5 | 70.7 | 100.6 | 53.3 | 44.2 | 26.9 | 33.1 | 25.8 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,426.7 | 2,547.3 | 1,705.1 | 1,245.8 | 1,076.7 | 851.2 | 830.3 | 797.4 | 794.5 | 434.9 | 287.0 | 239.2 | 241.3 | 264.7 | - | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | 1,346.3 | 1,257.6 | 1,160.8 | 1,106.3 | 1,006.8 | 956.3 | 960.7 | 858.7 | 767.4 | 725.8 | 686.0 | 654.7 | 639.7 | - | - | - | - |
| Property,Plant & Equipment Net | 1,604.6 | 1,505.3 | 1,320.6 | 1,183.7 | 1,030.7 | 1,022.7 | 997.4 | 990.5 | 1,031.4 | 525.8 | 358.2 | 303.0 | 307.5 | 322.1 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 169.3 | 118.0 | 106.2 | 102.0 | 102.0 | 102.0 | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | 136.4 | 57.1 | 3.7 | 4.0 | 4.9 | - | - | - |
| Operating Lease Right Of Use Assets | 116.6 | 112.4 | 122.7 | 140.6 | 139.9 | 134.4 | 111.4 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 216.4 | 181.0 | 145.2 | 115.9 | 120.5 | 111.8 | 113.3 | 115.5 | 116.2 | 63.7 | 60.8 | 58.6 | 53.8 | 46.3 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,303.0 | 5,313.1 | 4,288.9 | 3,709.5 | 3,445.6 | 3,222.5 | 3,126.9 | 3,009.9 | 3,073.0 | 1,846.6 | 1,433.1 | 1,276.2 | 1,283.5 | 1,307.6 | - | - | - |
| - |
| Short Term Debt | 100.0 | 349.7 | 0.0 | - | - | - | - | - | - | 0.0 | 0.0 | 20.0 | 20.0 | 0.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 24.4 | 23.3 | 26.2 | 27.6 | 22.0 | 19.8 | 15.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 307.2 | 246.7 | 238.0 | 201.0 | 226.8 | 205.1 | 208.8 | 250.2 | 185.5 | 104.2 | 68.8 | 77.6 | 75.1 | 30.9 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,128.7 | 1,313.2 | 1,091.3 | 905.2 | 834.9 | 647.1 | 622.2 | 601.7 | 639.5 | 326.6 | 227.4 | 208.8 | 216.3 | 176.7 | - | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 95.1 | 92.4 | 102.3 | 118.8 | 122.0 | 119.9 | 97.8 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 143.7 | 132.9 | 128.4 | 150.2 | 136.4 | 139.4 | 125.1 | 127.2 | 112.4 | 146.9 | 140.0 | 153.4 | 141.0 | 144.0 | - | - | - |
| Pension Obligations | 69.3 | 58.5 | 60.6 | 60.3 | 93.4 | 113.3 | 114.8 | 85.7 | 118.4 | 115.2 | 134.1 | 90.6 | 140.7 | 114.2 | - | - | - |
| Other Non-Current Liabilities | 918.8 | 859.6 | 866.5 | 753.4 | 758.6 | 679.3 | 668.6 | 609.1 | 620.6 | 267.1 | 177.3 | 125.8 | 118.3 | 109.9 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,042.7 | 3,895.5 | 2,853.3 | 2,594.2 | 2,733.8 | 2,709.5 | 2,675.8 | 2,554.8 | 2,614.1 | 1,524.1 | 1,176.1 | 1,016.2 | 1,084.0 | 1,123.2 | - | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (824.0) | 1,395.2 | 1,352.1 | 1,112.5 | 724.5 | 544.3 | 381.2 | 359.4 | 388.7 | 260.7 | 211.0 | 188.9 | 170.4 | 134.9 | - | - | - |
| Accumulated Other Comprehensive Income | (6.0) | 1.9 | (4.3) | (84.8) | (100.5) | (119.1) | (115.0) | (77.3) | (94.2) | (82.4) | (89.9) | (58.2) | (94.5) | (63.4) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 60.8 | 60.8 | 60.8 | - | - | - | - |
| Minority Interest | - | - | - | - | - | 0.0 | 104.2 | 97.0 | 92.2 | 79.4 | 73.3 | 68.6 | 64.2 | 56.5 | - | - | - |
| Total Stockholders Equity | (739.7) | 1,417.6 | 1,435.6 | 1,115.4 | 711.8 | 513.0 | 347.0 | 358.2 | 366.7 | 243.1 | 183.6 | 191.3 | 135.3 | 127.9 | - | - | 126.7 |
| Total Equity | (739.7) | 1,417.6 | 1,435.6 | 1,115.4 | 711.8 | 513.0 | 451.1 | 455.2 | 458.9 | 322.4 | 256.9 | 259.9 | 199.4 | 182.6 | - | - | 126.7 |
| - |
| Net debt | 2,504.1 | 650.5 | (36.1) | 401.2 | 581.1 | 885.7 | 1,020.3 | 1,090.9 | 1,071.1 | 564.1 | 435.7 | 386.8 | 413.0 | 477.2 | - | - | - |
| Working Capital | 298.0 | 1,234.1 | 613.8 | 340.6 | 241.8 | 204.2 | 208.1 | 195.7 | 155.1 | 108.4 | 59.6 | 30.4 | 25.0 | 88.0 | - | - | - |
| Book Value | (739.7) | 1,417.6 | 1,435.6 | 1,115.4 | 711.8 | 513.0 | 347.0 | 358.2 | 366.7 | 243.1 | 183.6 | 191.3 | 135.3 | 127.9 | - | - | 126.7 |
| Tangible Book Value | (905.6) | 1,251.7 | 1,269.7 | 949.5 | 545.9 | 347.1 | 181.0 | 192.3 | 197.4 | (11.3) | 20.2 | 85.6 | 29.2 | 21.0 | - | - | - |
| 127.1 |
| 142.3 |
| 54.2 |
| 51.8 |
| 54.8 |
| 164.8 |
| 77.6 |
| 47.7 |
| 9.6 |
| 6.0 |
| 5.7 |
| 8.5 |
| 13.5 |
| 9.3 |
| 8.5 |
| 16.9 |
| 43.5 |
| 31.9 |
| 55.5 |
| 49.3 |
| 32.6 |
| 40.5 |
| 43.8 |
| 21.2 |
| 9.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 232.9 | 281.9 | 1,532.5 | 1,219.9 | 1,151.8 | 1,135.8 | 1,236.0 | 1,699.3 | 401.3 | 635.3 | 616.2 | 430.2 | 289.8 | 197.6 | 163.2 | 127.1 | 142.3 | 54.2 | 51.8 | 54.8 | 164.8 | 77.6 | 47.7 | 9.6 | 6.0 | 5.7 | 8.5 | 13.5 | 9.3 | 8.5 | 16.9 | 43.5 | 31.9 | 55.5 | 49.3 | 32.6 | 40.5 | 43.8 | 21.2 | 9.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 184.0 | 285.4 | 206.3 | 175.9 | 192.6 | 144.4 | 125.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 388.7 | 336.4 | 354.9 | 349.2 | 340.2 | 330.4 | 334.7 | 338.2 | 361.1 | 321.9 | 320.4 | 333.9 | 337.3 | 347.5 | 313.7 | 276.3 | 302.9 | 237.8 | 257.4 | 225.8 | 207.8 | 211.1 | 228.6 | 225.9 | 231.8 | 230.9 | 220.3 | 210.0 | 229.9 | 207.2 | 183.6 | 200.4 | 180.1 | 89.5 | 126.7 | 110.5 | 94.1 | 99.6 | 91.1 | 70.7 |
| Prepaid Expenses | 121.8 | 108.7 | 100.6 | 92.8 | 96.2 | 96.3 | 93.4 | 83.2 | 89.6 | 88.6 | 91.3 | 84.6 | 88.3 | 94.3 | 92.0 | 94.2 | 78.1 | 76.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,500.4 | 1,426.7 | 2,847.7 | 2,731.2 | 2,613.4 | 2,547.3 | 2,571.1 | 3,036.3 | 1,714.9 | 1,705.1 | 1,676.5 | 1,548.0 | 1,353.6 | 1,245.8 | 1,230.3 | 1,051.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,004.0 | 2,950.9 | 2,886.7 | 2,863.4 | 2,820.9 | 2,762.9 | 2,684.6 | 2,582.7 | 2,512.6 | 2,481.4 | 2,342.4 | 2,285.8 | 2,254.1 | 2,290.0 | 2,168.3 | 2,104.9 | 2,037.5 | 1,985.2 | 1,991.7 | 1,979.0 | 2,007.1 | 1,987.1 | 1,957.0 | 1,958.1 | 1,904.7 | 1,878.5 | 1,858.1 | 1,849.2 | 1,842.7 | 1,812.3 | 1,798.8 | 1,828.9 | 1,746.6 | 1,251.6 | 1,466.3 | 1,381.1 | 1,159.5 | 1,120.7 | 1,088.4 | 1,044.2 |
| Accumulated Depreciation | 1,377.6 | 1,346.3 | 1,342.9 | 1,311.0 | 1,283.4 | 1,257.6 | 1,229.8 | 1,216.6 | 1,191.0 | 1,160.8 | 1,137.5 | 1,109.5 | 1,084.1 | 1,106.3 | 1,085.3 | 1,033.2 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,626.5 | 1,604.6 | 1,543.8 | 1,552.4 | 1,537.5 | 1,505.3 | 1,454.7 | 1,366.1 | 1,321.7 | 1,320.6 | 1,204.8 | 1,176.3 | 1,170.0 | 1,183.7 | 1,082.9 | 1,071.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 111.6 | 116.6 | 121.5 | 107.6 | 107.1 | 112.4 | 102.3 | 110.1 | 116.1 | 122.7 | 123.6 | 128.8 | 134.3 | 140.6 | 141.0 | 138.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 222.3 | 216.4 | 210.1 | 197.6 | 185.5 | 181.0 | 170.3 | 162.3 | 156.1 | 145.2 | 134.0 | 132.0 | 125.3 | 115.9 | 112.5 | 119.3 | 120.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,392.7 | 4,303.0 | 5,668.5 | 5,541.5 | 5,403.7 | 5,313.1 | 5,272.7 | 5,656.1 | 4,297.1 | 4,288.9 | 4,141.3 | 3,994.5 | 3,799.7 | 3,709.5 | 3,597.3 | 3,425.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 100.0 | 100.0 | 349.9 | 349.9 | 349.8 | 349.7 | - | - | - | - | - | - | - | - | - | 125.0 | 0.0 | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 24.1 | 24.4 | 24.5 | 24.5 | 23.2 | 23.3 | 22.3 | 23.9 | 25.1 | 26.2 | 26.1 | 26.4 | 27.3 | 27.6 | 26.5 | 23.6 | ||||||||||||||||||||||||
| Accrued Expenses | 319.5 | 307.2 | 292.9 | 261.6 | 266.9 | 246.7 | 276.7 | 254.6 | 254.5 | 238.0 | 218.7 | 226.1 | 201.6 | 198.3 | 207.3 | 230.6 | 226.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,215.1 | 1,128.7 | 1,393.6 | 1,339.2 | 1,290.2 | 1,313.2 | 1,040.9 | 1,539.6 | 917.9 | 1,091.3 | 907.8 | 892.0 | 812.6 | 905.2 | 876.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,537.1 | 2,686.0 | 1,438.4 | 1,437.8 | 1,437.2 | 1,436.6 | 1,785.8 | 1,785.1 | 599.3 | 599.2 | 599.1 | 599.0 | 598.9 | 598.8 | 598.8 | 598.6 | 723.4 | 778.2 | 909.3 | 940.5 | 962.9 | 970.2 | 1,082.6 | 1,029.9 | 1,027.3 | 1,092.2 | 1,138.5 | 1,104.4 | 1,194.1 | 1,211.1 | 1,088.0 | 1,080.6 | 1,002.3 | 619.6 | 829.8 | 760.0 | 382.8 | 562.1 | 524.7 | 444.8 |
| Operating Lease Liabilities Non-Current | 90.0 | 95.1 | 101.6 | 87.2 | 87.5 | 92.4 | 85.9 | 92.2 | 97.0 | 102.3 | 103.6 | 108.5 | 113.0 | 118.8 | 119.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 183.1 | 143.7 | 133.5 | 116.9 | 168.2 | 132.9 | 110.5 | 130.7 | 185.0 | 128.4 | 143.9 | 151.6 | 191.2 | 150.2 | 148.0 | 169.8 | 136.4 | |||||||||||||||||||||||
| Pension Obligations | 69.9 | 69.3 | 59.3 | 59.1 | 58.9 | 58.5 | 61.6 | 61.9 | 60.8 | 60.6 | 53.3 | 55.8 | 62.9 | 60.3 | 76.4 | 96.4 | 93.4 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 939.8 | 918.8 | 904.8 | 869.6 | 860.6 | 859.6 | 900.1 | 847.7 | 831.6 | 866.5 | 803.5 | 801.6 | 780.0 | 753.4 | 750.8 | 734.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,036.2 | 5,042.7 | 4,032.6 | 3,911.3 | 3,904.3 | 3,895.5 | 3,987.7 | 4,460.9 | 2,695.9 | 2,853.3 | 2,617.0 | 2,614.8 | 2,565.4 | 2,594.2 | 2,578.4 | 2,622.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (729.1) | (824.0) | 1,524.3 | 1,642.6 | 1,477.0 | 1,395.2 | 1,216.2 | 1,686.0 | 1,517.9 | 1,352.1 | 1,435.6 | 1,348.2 | 1,230.6 | 1,112.5 | 1,029.2 | 815.5 | 724.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4.7) | (6.0) | 1.9 | 1.8 | 1.9 | 1.9 | (4.0) | (4.4) | (4.4) | (4.3) | 0.9 | (56.3) | (84.1) | (84.8) | (98.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (643.5) | (739.7) | 1,635.9 | 1,630.2 | 1,499.4 | 1,417.6 | 1,285.0 | 1,195.2 | 1,601.2 | 1,435.6 | 1,524.3 | 1,379.7 | 1,234.3 | 1,115.4 | 1,018.9 | 803.6 | ||||||||||||||||||||||||
| Total Equity | (643.5) | (739.7) | 1,635.9 | 1,630.2 | 1,499.4 | 1,417.6 | 1,285.0 | 1,195.2 | 1,601.2 | 1,435.6 | 1,524.3 | 1,379.7 | 1,234.3 | 1,115.4 | 1,018.9 | 803.6 | 711.8 | 612.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,637.1 | 2,786.0 | 1,788.4 | 1,787.7 | 1,786.9 | 1,786.3 | 1,785.8 | 1,785.1 | 599.3 | 599.2 | 599.1 | 599.0 | 598.9 | 598.8 | 598.8 | 723.6 | 723.4 | 778.2 | 909.3 | 940.5 | 962.9 | 970.2 | 1,082.6 | 1,029.9 | 1,027.3 | 1,092.2 | 1,138.5 | 1,104.4 | 1,194.1 | 1,211.1 | 1,088.0 | 1,080.6 | 1,002.3 | 619.6 | 829.8 | 760.0 | 547.5 | 562.1 | 524.7 | 444.8 |
| Net debt | 2,404.2 | 2,504.1 | 255.9 | 567.7 | 635.1 | 650.5 | 549.8 | 85.8 | 198.0 | (36.1) | (17.1) | 168.8 | 309.1 | 401.2 | 435.5 | 596.5 | 581.1 | 724.0 | ||||||||||||||||||||||
| Working Capital | 285.3 | 298.0 | 1,454.1 | 1,392.0 | 1,323.2 | 1,234.1 | 1,530.3 | 1,496.7 | 797.0 | 613.8 | 768.6 | 656.0 | 541.1 | 340.6 | 353.6 | 157.1 | 241.8 | |||||||||||||||||||||||
| Book Value | (643.5) | (739.7) | 1,635.9 | 1,630.2 | 1,499.4 | 1,417.6 | 1,285.0 | 1,195.2 | 1,601.2 | 1,435.6 | 1,524.3 | 1,379.7 | 1,234.3 | 1,115.4 | 1,018.9 | 803.6 | 711.8 | 612.5 | ||||||||||||||||||||||
| Tangible Book Value | (809.4) | (905.6) | 1,470.0 | 1,464.3 | 1,333.5 | 1,251.7 | 1,119.1 | 1,029.3 | 1,435.3 | 1,269.7 | 1,358.4 | 1,213.8 | 1,068.4 | 949.5 | 853.0 | 637.7 | 545.9 | |||||||||||||||||||||||
| 76.6 |
| 74.1 |
| 69.8 |
| 72.2 |
| 73.6 |
| 69.5 |
| 78.4 |
| 72.3 |
| 69.4 |
| 70.7 |
| 91.5 |
| 108.3 |
| 100.6 |
| 66.9 |
| 61.6 |
| 53.3 |
| 53.2 |
| 49.4 |
| 38.9 |
| 39.7 |
| 39.7 |
| 44.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,076.7 |
| 926.9 |
| 926.8 |
| 851.2 |
| 976.9 |
| 900.1 |
| 903.5 |
| 830.3 |
| 851.9 |
| 863.9 |
| 808.4 |
| 797.4 |
| 845.2 |
| 828.9 |
| 794.5 |
| 811.4 |
| 659.2 |
| 434.9 |
| 590.5 |
| 478.7 |
| 414.4 |
| 436.6 |
| 339.3 |
| 287.0 |
| 1,006.8 |
| 964.9 |
| 970.5 |
| 956.3 |
| 1,027.9 |
| 1,001.9 |
| 972.2 |
| 960.7 |
| 947.5 |
| 916.1 |
| 887.6 |
| 858.7 |
| 844.6 |
| 790.0 |
| 767.4 |
| 851.3 |
| 822.4 |
| 725.8 |
| 759.8 |
| 742.2 |
| 712.7 |
| 701.4 |
| 696.6 |
| 686.0 |
| 1,030.7 |
| 1,020.3 |
| 1,021.2 |
| 1,022.7 |
| 979.2 |
| 985.2 |
| 984.8 |
| 997.4 |
| 957.2 |
| 962.4 |
| 970.5 |
| 990.5 |
| 998.1 |
| 1,022.3 |
| 1,031.4 |
| 977.6 |
| 924.2 |
| 525.8 |
| 706.5 |
| 638.9 |
| 446.8 |
| 419.3 |
| 391.8 |
| 358.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.1 |
| 21.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 165.9 |
| 165.9 |
| 165.9 |
| 165.9 |
| 165.9 |
| 165.9 |
| 165.9 |
| 165.9 |
| 165.9 |
| 165.9 |
| 165.9 |
| 170.3 |
| 169.3 |
| 160.4 |
| 149.4 |
| 118.0 |
| 139.8 |
| 135.3 |
| 113.8 |
| 111.6 |
| 110.0 |
| 106.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 811.8 |
| 807.6 |
| 136.4 |
| 160.5 |
| 136.7 |
| 102.1 |
| 105.8 |
| 103.9 |
| 57.1 |
| 139.9 |
| 131.5 |
| 129.4 |
| 134.4 |
| 135.6 |
| 134.3 |
| 138.4 |
| 111.4 |
| 116.0 |
| 102.2 |
| 84.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.3 |
| 113.0 |
| 111.8 |
| 111.8 |
| 109.8 |
| 106.4 |
| 113.3 |
| 111.0 |
| 113.0 |
| 113.5 |
| 115.5 |
| 119.2 |
| 115.5 |
| 116.2 |
| 99.6 |
| 92.4 |
| 63.7 |
| 79.1 |
| 68.3 |
| 63.2 |
| 64.2 |
| 63.3 |
| 60.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,445.6 |
| 3,282.3 |
| 3,284.8 |
| 3,222.5 |
| 3,312.9 |
| 3,184.6 |
| 3,195.7 |
| 3,126.9 |
| 3,118.7 |
| 3,132.2 |
| 3,075.7 |
| 3,009.9 |
| 3,072.4 |
| 3,090.4 |
| 3,073.0 |
| 2,891.4 |
| 2,664.8 |
| 1,846.6 |
| 2,245.8 |
| 2,023.9 |
| 1,709.5 |
| 1,708.2 |
| 1,570.6 |
| 1,433.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 164.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.0 |
| 20.0 |
| 19.4 |
| 19.8 |
| 18.8 |
| 17.6 |
| 17.8 |
| 15.0 |
| 14.9 |
| 14.8 |
| 13.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 223.0 |
| 219.6 |
| 205.1 |
| 207.5 |
| 190.0 |
| 182.9 |
| 208.8 |
| 191.3 |
| 197.1 |
| 197.8 |
| 250.2 |
| 153.6 |
| 149.6 |
| 185.5 |
| 183.7 |
| 150.7 |
| 104.2 |
| 129.7 |
| 111.2 |
| 93.1 |
| 97.3 |
| 80.4 |
| 68.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 894.1 |
| 834.9 |
| 744.0 |
| 683.9 |
| 647.1 |
| 684.0 |
| 634.2 |
| 608.0 |
| 622.2 |
| 613.2 |
| 602.0 |
| 559.1 |
| 601.7 |
| 558.6 |
| 575.0 |
| 639.5 |
| 602.1 |
| 466.3 |
| 326.6 |
| 432.8 |
| 345.0 |
| 476.3 |
| 310.5 |
| 239.2 |
| 227.4 |
| 119.8 |
| 122.0 |
| 116.0 |
| 115.5 |
| 119.9 |
| 121.3 |
| 122.1 |
| 124.7 |
| 97.8 |
| 101.9 |
| 87.8 |
| 71.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.6 |
| 159.8 |
| 139.4 |
| 131.2 |
| 147.1 |
| 131.0 |
| 125.1 |
| 132.4 |
| 131.5 |
| 123.9 |
| 127.2 |
| 123.2 |
| 97.5 |
| 112.4 |
| 146.6 |
| 156.5 |
| 146.9 |
| 136.8 |
| 135.1 |
| 138.3 |
| 137.4 |
| 131.9 |
| 140.0 |
| 116.4 |
| 115.3 |
| 113.3 |
| 103.4 |
| 117.8 |
| 116.6 |
| 114.8 |
| 84.4 |
| 87.3 |
| 85.4 |
| 85.7 |
| 98.7 |
| 118.5 |
| 118.4 |
| 126.3 |
| 126.5 |
| 115.2 |
| 117.9 |
| 115.0 |
| 122.8 |
| 133.5 |
| 133.8 |
| 134.1 |
| 758.6 |
| 705.0 |
| 666.9 |
| 679.3 |
| 679.4 |
| 674.7 |
| 655.0 |
| 668.6 |
| 658.6 |
| 641.6 |
| 620.3 |
| 609.1 |
| 600.3 |
| 607.7 |
| 620.6 |
| 532.6 |
| 513.7 |
| 267.1 |
| 353.0 |
| 306.8 |
| 225.9 |
| 225.2 |
| 229.9 |
| 177.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,733.8 |
| 2,669.8 |
| 2,719.5 |
| 2,709.5 |
| 2,753.3 |
| 2,679.0 |
| 2,731.4 |
| 2,675.8 |
| 2,637.6 |
| 2,664.4 |
| 2,623.1 |
| 2,554.8 |
| 2,603.9 |
| 2,642.9 |
| 2,614.1 |
| 2,525.4 |
| 2,304.4 |
| 1,524.1 |
| 1,915.3 |
| 1,708.7 |
| 1,396.6 |
| 1,421.0 |
| 1,310.4 |
| 1,176.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 641.1 |
| 595.3 |
| 544.3 |
| 480.2 |
| 430.7 |
| 393.5 |
| 381.2 |
| 393.7 |
| 383.0 |
| 370.0 |
| 359.4 |
| 388.8 |
| 372.2 |
| 388.7 |
| 298.1 |
| 294.1 |
| 260.7 |
| 261.6 |
| 248.3 |
| 258.7 |
| 235.5 |
| 210.9 |
| 211.0 |
| (99.6) |
| (100.5) |
| (116.4) |
| (117.7) |
| (119.1) |
| (112.8) |
| (114.1) |
| (115.1) |
| (115.0) |
| (95.6) |
| (95.8) |
| (96.4) |
| (77.3) |
| (92.0) |
| (93.5) |
| (94.2) |
| (92.0) |
| (92.5) |
| (82.4) |
| (81.8) |
| (82.1) |
| (88.7) |
| (89.1) |
| (89.5) |
| (89.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.3 |
| 108.1 |
| 105.1 |
| 104.2 |
| 102.3 |
| 99.7 |
| 98.2 |
| 97.0 |
| 95.8 |
| 92.8 |
| 92.2 |
| 87.8 |
| 86.5 |
| 79.4 |
| 82.1 |
| 80.4 |
| 78.1 |
| 76.1 |
| 74.1 |
| 73.3 |
| 711.8 |
| 612.5 |
| 565.3 |
| 513.0 |
| 448.2 |
| 397.4 |
| 359.2 |
| 347.0 |
| 378.8 |
| 368.0 |
| 354.4 |
| 358.2 |
| 372.8 |
| 354.8 |
| 366.7 |
| 278.3 |
| 273.9 |
| 243.1 |
| 248.4 |
| 234.7 |
| 234.8 |
| 211.2 |
| 186.2 |
| 183.6 |
| 565.3 |
| 513.0 |
| 559.6 |
| 505.6 |
| 464.3 |
| 451.1 |
| 481.1 |
| 467.7 |
| 452.6 |
| 455.2 |
| 468.6 |
| 447.6 |
| 458.9 |
| 366.1 |
| 360.4 |
| 322.4 |
| 330.4 |
| 315.1 |
| 312.9 |
| 287.2 |
| 260.2 |
| 256.9 |
| 857.5 |
| 885.7 |
| 798.0 |
| 892.6 |
| 1,034.8 |
| 1,020.3 |
| 1,021.4 |
| 1,086.5 |
| 1,130.0 |
| 1,090.9 |
| 1,184.8 |
| 1,202.6 |
| 1,071.1 |
| 1,037.1 |
| 970.4 |
| 564.1 |
| 780.5 |
| 727.4 |
| 507.0 |
| 518.3 |
| 503.5 |
| 435.7 |
| 182.9 |
| 242.9 |
| 204.2 |
| 292.9 |
| 265.9 |
| 295.5 |
| 208.1 |
| 238.7 |
| 262.0 |
| 249.3 |
| 195.7 |
| 286.6 |
| 253.9 |
| 155.1 |
| 209.3 |
| 192.9 |
| 108.4 |
| 157.7 |
| 133.7 |
| (61.9) |
| 126.1 |
| 100.1 |
| 59.6 |
| 565.3 |
| 513.0 |
| 448.2 |
| 397.4 |
| 359.2 |
| 347.0 |
| 378.8 |
| 368.0 |
| 354.4 |
| 358.2 |
| 372.8 |
| 354.8 |
| 366.7 |
| 278.3 |
| 273.9 |
| 243.1 |
| 248.4 |
| 234.7 |
| 234.8 |
| 211.2 |
| 186.2 |
| 183.6 |
| 446.6 |
| 399.4 |
| 347.1 |
| 282.3 |
| 231.5 |
| 193.3 |
| 181.0 |
| 212.9 |
| 202.1 |
| 188.5 |
| 192.3 |
| 206.9 |
| 184.5 |
| 197.4 |
| (693.9) |
| (683.1) |
| (11.3) |
| (51.9) |
| (37.3) |
| 18.9 |
| (6.2) |
| (27.7) |
| 20.2 |