| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 36.4 | 48.2 | 36.2 | 24.3 | - | 97.1 | 109.6 | 77.2 | 262.0 | 208.8 | 197.5 | 305.4 | 311.3 | 482.4 | 75.1 | 60.5 | 50.0 | 28.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 149.6 | 0.0 | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 36.4 | 48.2 | 36.2 | 24.3 | - | 97.1 | 109.6 | 77.2 | 411.6 | 208.8 | 197.5 | 305.4 | 311.3 | 482.4 | 75.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 442.8 | 407.0 | 291.5 | 267.4 | - | 517.0 | 561.9 | 386.6 | 970.2 | 838.8 | 888.2 | 1,029.2 | 1,023.7 | 873.4 | 117.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 584.4 | 547.1 | 468.8 | 426.6 | - | 564.8 | 571.6 | 359.7 | 429.6 | 365.0 | 420.4 | 442.7 | 443.5 | 493.6 | 56.1 | 57.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 903.9 | 724.0 | 513.2 | 417.9 | - | 799.6 | 750.8 | 560.2 | 865.4 | 730.6 | 1,013.5 | 1,039.0 | 1,010.3 | 865.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 187.5 | 179.1 | 132.5 | 135.6 | - | 330.3 | 359.8 | 291.2 | 587.1 | 515.5 | 569.4 | 780.3 | 862.1 | 699.6 | 54.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,261.8 | 1,309.5 | 466.2 | 40.0 | - | 2,204.2 | 2,284.2 | 1,192.4 | 1,055.3 | 1,286.7 | 1,411.8 | 1,527.0 | 1,457.6 | 1,693.5 | 101.5 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,296.8 | 1,329.5 | 466.2 | 259.3 | - | 2,231.2 | 2,311.8 | 1,197.4 | 1,061.1 | 1,292.1 | 1,417.5 | 1,536.8 | 1,487.1 | 1,728.3 | 111.5 | 82.5 | ||
| (in millions of USD) | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 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 | Q4 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 33.1 | 36.4 | 44.1 | 38.5 | 48.2 | 35.4 | 35.0 | 66.3 | 36.2 | 32.1 | 32.5 | 21.9 | 24.3 | 55.0 | 661.5 | |||||||||||||||||||||||||
| - |
| 60.5 |
| 50.0 |
| 28.8 |
| 98.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 42.3 | 36.2 | 28.9 | 28.6 | - | 69.5 | 70.4 | - | - | - | - | - | - | - | 9.2 | 11.9 | - | - |
| Other Current Assets | 101.2 | 107.9 | 71.1 | 48.2 | - | 113.4 | 90.8 | 137.8 | 258.4 | 175.7 | 224.9 | 296.9 | 353.6 | 282.3 | 102.5 | 6.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,207.1 | 1,146.4 | 896.5 | 795.0 | - | 1,361.8 | 1,404.2 | 1,958.4 | 2,069.8 | 1,738.6 | 1,730.9 | 2,074.3 | 2,132.2 | 2,131.7 | 351.2 | 321.1 | - | - |
| 204.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 396.8 | 319.5 | 242.5 | 181.2 | - | 312.7 | 259.6 | 233.1 | 312.6 | 225.1 | 368.9 | 311.6 | 256.1 | 177.0 | (114.0) | - | - | - |
| Property,Plant & Equipment Net | 507.1 | 404.5 | 270.8 | 236.7 | - | 487.0 | 491.2 | 327.2 | 552.8 | 505.4 | 644.5 | 727.4 | 754.3 | 688.6 | 90.9 | 89.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | 32.4 | 31.1 | 32.9 | 48.9 | 42.8 | 45.9 | 52.5 | 50.8 | 55.6 | 7.7 | - | - | - |
| Goodwill | 718.3 | 1,692.7 | 2,060.9 | 1,983.6 | 92.4 | 1,761.3 | 3,202.5 | 1,497.8 | 1,430.4 | 2,351.0 | 2,598.1 | 2,873.0 | 2,409.7 | 2,098.8 | 204.8 | 172.3 | - | - |
| Intangible Assets | 1,236.7 | 1,317.4 | 1,127.4 | 1,110.7 | - | 1,663.4 | 1,719.0 | 628.3 | 1,017.2 | 916.3 | 995.7 | 1,043.6 | 832.6 | 779.0 | 41.0 | 28.3 | - | - |
| Operating Lease Right Of Use Assets | 72.3 | 68.9 | 63.5 | 66.9 | - | 173.9 | 173.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 44.0 | 52.4 | - | - |
| Other Non-Current Assets | 93.3 | 88.8 | 90.3 | 80.3 | - | 350.8 | 396.5 | 463.5 | 531.3 | 520.0 | 544.1 | 493.2 | 472.5 | 450.1 | 400.5 | 12.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,834.7 | 4,718.8 | 4,509.3 | 4,273.2 | - | 7,351.5 | 7,386.8 | 6,616.0 | 6,709.7 | 6,338.4 | 6,732.9 | 7,211.5 | 6,601.2 | 6,148.3 | 1,088.5 | 1,022.1 | - | - |
| 50.9 |
| - |
| - |
| Short Term Debt | 35.0 | 20.0 | 0.0 | 219.3 | - | 27.1 | 27.6 | 5.0 | 5.8 | 5.4 | 5.8 | 9.9 | 29.4 | 34.8 | 10.0 | 10.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 24.7 | 22.3 | 28.5 | 24.3 | - | 39.7 | 40.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 375.9 | 329.9 | 237.1 | 210.3 | - | 454.3 | 469.9 | 290.8 | 358.6 | 311.3 | 346.1 | 490.0 | 492.7 | 447.2 | 176.0 | 21.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 598.5 | 529.0 | 369.6 | 565.2 | - | 811.7 | 857.3 | 1,199.3 | 1,097.4 | 1,059.7 | 1,116.3 | 1,280.1 | 1,384.3 | 1,181.6 | 240.0 | 191.5 | - | - |
| 72.5 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 102.0 | 219.2 | 283.0 | 240.5 | 244.4 | 252.2 | - | - | 13.1 | 13.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 140.4 | 112.3 | - | - |
| Other Non-Current Liabilities | 424.6 | 263.5 | 204.2 | 167.0 | - | 608.6 | 619.3 | 651.9 | 829.7 | 732.7 | 948.3 | 1,052.0 | 1,018.2 | 1,116.8 | 557.7 | 24.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,342.8 | 2,154.4 | 1,088.6 | 823.4 | - | 3,763.7 | 3,897.2 | 3,139.0 | 2,982.4 | 3,245.1 | 3,476.4 | 3,859.1 | 3,860.1 | 3,992.0 | 899.3 | 805.7 | - | - |
| - |
| - |
| Additional Paid In Capital | 3,048.4 | 2,973.1 | 2,900.7 | 2,925.7 | - | 3,478.0 | 3,445.6 | 3,058.0 | 3,228.2 | 3,199.7 | 3,199.3 | 3,200.8 | 2,541.0 | 2,197.7 | 415.5 | 406.9 | - | - |
| Retained Earnings | (1,467.5) | (283.0) | 542.5 | 575.7 | - | 517.4 | 479.6 | 991.8 | 846.5 | 685.4 | 557.3 | 389.6 | 19.4 | (138.9) | (55.5) | (60.1) | - | - |
| Accumulated Other Comprehensive Income | (91.4) | (127.9) | (24.9) | (53.4) | - | (452.1) | (483.8) | (780.2) | (574.4) | (988.3) | (686.7) | (443.7) | (46.6) | (146.6) | (170.8) | (130.5) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 2.3 | 2.1 | 2.3 | 1.7 | - | 44.5 | 48.2 | 207.2 | 226.8 | 196.5 | 186.6 | 205.6 | 227.2 | 243.9 | 0.0 | - | - | - |
| Total Stockholders Equity | 1,489.6 | 2,562.3 | 3,418.4 | 3,448.1 | - | 3,543.4 | 3,441.4 | 3,269.8 | 3,500.4 | 2,896.9 | 3,070.0 | 3,146.8 | 2,513.9 | 1,912.4 | 189.3 | 216.4 | 216.8 | 181.4 |
| Total Equity | 1,491.9 | 2,564.3 | 3,420.7 | 3,449.8 | - | 3,587.9 | 3,489.6 | 3,476.9 | 3,727.3 | 3,093.3 | 3,256.6 | 3,352.4 | 2,741.1 | 2,156.3 | 189.3 | 216.4 | 216.8 | 181.4 |
| - |
| - |
| Net debt | 1,260.4 | 1,281.3 | 430.0 | 235.0 | - | 2,134.2 | 2,202.2 | 1,120.3 | 649.4 | 1,083.3 | 1,220.1 | 1,231.4 | 1,175.8 | 1,245.9 | 36.4 | 22.0 | - | - |
| Working Capital | 608.6 | 617.4 | 526.9 | 229.8 | - | 550.2 | 546.9 | 759.1 | 972.5 | 678.9 | 614.5 | 794.2 | 747.9 | 950.1 | 111.2 | 129.5 | - | - |
| Book Value | 1,489.6 | 2,562.3 | 3,418.4 | 3,448.1 | - | 3,543.4 | 3,441.4 | 3,269.8 | 3,500.4 | 2,896.9 | 3,070.0 | 3,146.8 | 2,513.9 | 1,912.4 | 189.3 | 216.4 | 216.8 | 181.4 |
| Tangible Book Value | (465.4) | (447.9) | 230.1 | 353.8 | - | 118.7 | (1,480.1) | 1,143.6 | 1,052.8 | (370.5) | (523.9) | (769.8) | (728.4) | (965.5) | (56.6) | 15.7 | - | - |
| - |
| - |
| 109.6 |
| 127.1 |
| 131.9 |
| - |
| 77.2 |
| 285.9 |
| 257.7 |
| - |
| 262.0 |
| 260.4 |
| 272.2 |
| 207.8 |
| 208.8 |
| 184.7 |
| 196.0 |
| 197.5 |
| 221.2 |
| 212.2 |
| 206.9 |
| 305.4 |
| 286.6 |
| 334.0 |
| 482.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 149.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 33.1 | 36.4 | 44.1 | 38.5 | 48.2 | 35.4 | 35.0 | 66.3 | 36.2 | 32.1 | 32.5 | 21.9 | 24.3 | 55.0 | 661.5 | - | - | 109.6 | 127.1 | 131.9 | - | 77.2 | 285.9 | 257.7 | - | 411.6 | 260.4 | 272.2 | 207.8 | 208.8 | 184.7 | 196.0 | 197.5 | 221.2 | 212.2 | 206.9 | 305.4 | 286.6 | 334.0 | 482.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 444.2 | 442.8 | 453.7 | 435.6 | 407.0 | 400.2 | 394.7 | 381.1 | 291.5 | 277.0 | 299.0 | 280.7 | 267.4 | 258.8 | 657.1 | - | - | 561.9 | 576.1 | 616.3 | - | 386.6 | 953.9 | 986.3 | - | 970.2 | 957.2 | 978.6 | 901.3 | 838.8 | 906.3 | 881.7 | 888.2 | 990.5 | 1,024.8 | 1,014.9 | 1,029.2 | 1,099.5 | 1,152.9 | 1,064.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 602.5 | 584.4 | 628.2 | 585.9 | 547.1 | 609.7 | 615.0 | 586.0 | 468.8 | 470.9 | 453.9 | 439.0 | 426.6 | 416.9 | 852.8 | - | - | 571.6 | 584.4 | 594.8 | - | 359.7 | 484.2 | 490.2 | - | 429.6 | 414.6 | 454.6 | 427.3 | 365.0 | 432.2 | 453.6 | 420.4 | 449.9 | 447.3 | 455.7 | 442.7 | 522.4 | 569.2 | 472.8 |
| Prepaid Expenses | 49.5 | 42.3 | 43.8 | 42.5 | 36.2 | 45.6 | 40.6 | 36.0 | 28.9 | 29.0 | 26.8 | 30.5 | 28.6 | 29.0 | 84.8 | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 110.3 | 101.2 | 110.6 | 115.7 | 107.9 | 112.2 | 87.4 | 81.4 | 71.1 | 45.1 | 75.1 | 61.0 | 48.2 | 48.3 | 91.5 | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,239.7 | 1,207.1 | 1,280.4 | 1,218.2 | 1,146.4 | 1,203.1 | 1,172.8 | 1,150.7 | 896.5 | 854.2 | 887.2 | 833.1 | 795.0 | 1,008.2 | 2,347.7 | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 519.7 | 507.1 | 460.1 | 426.3 | 404.5 | 403.3 | 378.4 | 345.7 | 270.8 | 260.2 | 260.8 | 246.0 | 236.7 | 225.2 | 504.6 | - | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 711.9 | 718.3 | 1,781.3 | 1,733.3 | 1,692.7 | 2,393.7 | 2,353.5 | 2,414.6 | 2,060.9 | 2,027.2 | 2,034.1 | 1,987.2 | 1,983.6 | 1,959.8 | 3,440.6 | 92.4 | - | 3,202.5 | ||||||||||||||||||||||
| Intangible Assets | 1,192.5 | 1,236.7 | 1,342.0 | 1,344.5 | 1,317.4 | 1,396.4 | 1,380.5 | 1,408.3 | 1,127.4 | 1,101.0 | 1,111.0 | 1,081.8 | 1,110.7 | 1,116.5 | 1,637.3 | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 74.5 | 72.3 | 65.2 | 65.9 | 68.9 | 63.4 | 68.2 | 70.1 | 63.5 | 63.5 | 61.7 | 63.6 | 66.9 | 67.1 | 178.6 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 94.0 | 93.3 | 92.4 | 86.7 | 88.8 | 90.3 | 88.6 | 89.2 | 90.3 | 94.9 | 88.8 | 87.9 | 80.3 | 68.0 | 374.8 | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,832.3 | 3,834.7 | 5,021.4 | 4,875.0 | 4,718.8 | 5,550.1 | 5,442.0 | 5,478.7 | 4,509.3 | 4,400.9 | 4,443.6 | 4,299.6 | 4,273.2 | 4,444.8 | 8,483.7 | - | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 213.6 | 187.5 | 212.0 | 188.1 | 179.1 | 158.0 | 159.8 | 155.7 | 132.5 | 125.1 | 147.2 | 151.7 | 135.6 | 179.7 | 537.7 | - | - | 359.8 | 376.4 | 399.8 | - | 291.2 | 563.7 | 586.3 | - | 587.1 | 543.7 | 646.3 | 607.8 | 515.5 | 679.1 | 691.8 | 718.9 | 735.3 | 738.5 | 762.8 | 780.3 | 778.8 | 826.4 | 779.7 |
| Short Term Debt | 35.0 | 35.0 | 20.0 | 20.0 | 20.0 | 20.0 | 15.0 | 20.1 | 0.0 | 0.0 | 0.0 | 0.0 | 219.3 | 449.2 | 422.3 | - | - | 27.6 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 25.2 | 24.7 | 5.2 | 7.1 | 0.0 | 6.8 | 4.3 | 6.6 | 3.9 | 3.6 | 22.3 | 23.1 | 4.0 | 23.8 | 39.9 | - | ||||||||||||||||||||||||
| Accrued Expenses | 360.0 | 375.9 | 336.1 | 269.2 | 329.9 | 352.2 | 343.1 | 373.3 | 237.1 | 230.2 | 206.5 | 197.8 | 210.3 | 225.0 | 490.1 | - | - | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 608.7 | 598.5 | 568.2 | 477.4 | 529.0 | 530.2 | 518.0 | 549.1 | 369.6 | 355.3 | 353.7 | 349.5 | 565.2 | 853.9 | 1,450.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,291.0 | 1,261.8 | 1,373.5 | 1,367.5 | 1,309.5 | 1,325.4 | 1,329.4 | 1,318.5 | 466.2 | 395.0 | 400.0 | 285.0 | 40.0 | 0.0 | 1,647.9 | - | - | 2,284.2 | 4,002.4 | 4,078.2 | - | 1,192.4 | 1,135.6 | 1,067.4 | - | 1,055.3 | 1,334.6 | 1,322.4 | 1,055.3 | 1,286.7 | 1,399.9 | 1,440.3 | 1,411.8 | 1,532.3 | 1,376.9 | 1,428.2 | 1,527.0 | 1,608.2 | 1,811.6 | 1,107.5 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 393.8 | 424.6 | 450.6 | 360.7 | 263.5 | 313.8 | 255.2 | 249.1 | 204.2 | 159.7 | 191.6 | 170.5 | 167.0 | 130.7 | 601.0 | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,352.8 | 2,342.8 | 2,440.4 | 2,254.8 | 2,154.4 | 2,216.8 | 2,153.1 | 2,167.8 | 1,088.6 | 959.2 | 992.8 | 854.3 | 823.4 | 1,036.6 | 3,839.6 | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 3,056.8 | 3,048.4 | 3,031.1 | 3,021.7 | 2,973.1 | 2,965.0 | 2,911.3 | 2,903.3 | 2,900.7 | 2,953.0 | 2,944.1 | 2,933.8 | 2,925.7 | 2,908.9 | 4,555.4 | - | ||||||||||||||||||||||||
| Retained Earnings | (1,476.2) | (1,467.5) | (375.7) | (339.0) | (283.0) | 420.3 | 451.8 | 470.5 | 542.5 | 539.5 | 542.4 | 552.4 | 575.7 | 614.3 | 604.1 | - | - | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (103.8) | (91.4) | (77.2) | (65.0) | (127.9) | (55.0) | (76.7) | (65.4) | (24.9) | (52.9) | (37.9) | (42.9) | (53.4) | (116.6) | (559.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 2.6 | 2.3 | 2.8 | 2.5 | 2.1 | 2.9 | 2.5 | 2.4 | 2.3 | 2.1 | 2.1 | 1.9 | 1.7 | 1.5 | 44.0 | - | - | 48.2 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,476.9 | 1,489.6 | 2,578.2 | 2,617.8 | 2,562.3 | 3,330.4 | 3,286.4 | 3,308.4 | 3,418.4 | 3,439.6 | 3,448.6 | 3,443.3 | 3,448.1 | 3,406.7 | 4,600.0 | - | ||||||||||||||||||||||||
| Total Equity | 1,479.5 | 1,491.9 | 2,581.0 | 2,620.2 | 2,564.3 | 3,333.3 | 3,288.9 | 3,310.8 | 3,420.7 | 3,441.7 | 3,450.8 | 3,445.3 | 3,449.8 | 3,408.2 | 4,644.0 | - | 3,587.9 | 3,489.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,326.0 | 1,296.8 | 1,393.5 | 1,387.6 | 1,329.5 | 1,345.5 | 1,344.5 | 1,338.6 | 466.2 | 395.0 | 400.0 | 285.0 | 259.3 | 449.2 | 2,070.2 | - | - | 2,311.8 | 4,032.0 | 4,117.8 | - | 1,197.4 | 1,142.0 | 1,073.6 | - | 1,061.1 | 1,340.5 | 1,328.4 | 1,061.1 | 1,292.1 | 1,405.5 | 1,446.1 | 1,417.5 | 1,548.8 | 1,383.7 | 1,438.5 | 1,536.8 | 1,681.9 | 1,872.0 | 1,149.2 |
| Net debt | 1,292.8 | 1,260.4 | 1,349.5 | 1,349.1 | 1,281.3 | 1,310.0 | 1,309.5 | 1,272.3 | 430.0 | 362.9 | 367.5 | 263.1 | 235.0 | 394.3 | 1,408.7 | - | - | 2,202.2 | ||||||||||||||||||||||
| Working Capital | 631.0 | 608.6 | 712.2 | 740.8 | 617.4 | 672.8 | 654.7 | 601.6 | 526.9 | 498.9 | 533.6 | 483.6 | 229.8 | 154.3 | 897.7 | - | - | 546.9 | ||||||||||||||||||||||
| Book Value | 1,476.9 | 1,489.6 | 2,578.2 | 2,617.8 | 2,562.3 | 3,330.4 | 3,286.4 | 3,308.4 | 3,418.4 | 3,439.6 | 3,448.6 | 3,443.3 | 3,448.1 | 3,406.7 | 4,600.0 | - | 3,587.9 | 3,441.4 | ||||||||||||||||||||||
| Tangible Book Value | (427.5) | (465.4) | (545.1) | (460.1) | (447.9) | (459.7) | (447.5) | (514.5) | 230.1 | 311.5 | 303.6 | 374.3 | 353.8 | 330.4 | (477.8) | - | - | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 161.2 |
| 198.2 |
| 171.6 |
| - |
| 137.8 |
| 227.2 |
| 213.4 |
| - |
| 258.4 |
| 188.2 |
| 253.0 |
| 244.1 |
| 175.7 |
| 263.8 |
| 253.4 |
| 253.7 |
| 337.5 |
| 320.9 |
| 345.1 |
| 323.1 |
| 309.6 |
| 354.7 |
| 323.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,404.2 |
| 3,499.1 |
| 3,636.6 |
| - |
| 1,958.4 |
| 1,951.3 |
| 1,947.5 |
| - |
| 2,069.8 |
| 2,314.9 |
| 1,958.4 |
| 1,780.6 |
| 1,738.6 |
| 1,787.1 |
| 1,784.7 |
| 1,759.8 |
| 1,999.1 |
| 2,005.2 |
| 2,022.6 |
| 2,100.5 |
| 2,218.1 |
| 2,410.8 |
| 2,342.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 491.2 |
| 478.8 |
| 489.0 |
| - |
| 327.2 |
| 494.4 |
| 510.7 |
| - |
| 552.8 |
| 512.6 |
| 580.2 |
| 575.4 |
| 537.7 |
| 635.4 |
| 650.9 |
| 644.5 |
| 664.2 |
| 672.0 |
| 679.7 |
| 727.4 |
| 772.1 |
| 812.4 |
| 747.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,784.2 |
| 2,822.1 |
| - |
| 1,497.8 |
| 2,524.1 |
| 2,505.4 |
| - |
| 2,538.5 |
| 2,527.1 |
| 2,686.7 |
| 2,588.0 |
| 2,351.0 |
| 2,666.0 |
| 2,769.3 |
| 2,817.7 |
| 2,876.0 |
| 2,860.1 |
| 2,764.0 |
| 2,873.0 |
| 2,947.3 |
| 3,065.8 |
| 2,390.0 |
| 1,719.0 |
| 2,262.4 |
| 2,314.4 |
| - |
| 628.3 |
| 941.2 |
| 960.2 |
| - |
| 1,017.2 |
| 935.8 |
| 949.9 |
| 930.1 |
| 884.0 |
| 959.3 |
| 992.2 |
| 995.7 |
| 1,004.2 |
| 983.3 |
| 981.7 |
| 1,043.6 |
| 1,106.9 |
| 1,162.0 |
| 815.6 |
| - |
| 173.3 |
| 160.0 |
| 153.9 |
| 153.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 396.5 |
| 406.7 |
| 483.3 |
| - |
| 463.5 |
| 535.2 |
| 539.0 |
| - |
| 531.3 |
| 547.9 |
| 555.1 |
| 555.7 |
| 520.0 |
| 528.5 |
| 526.6 |
| 515.2 |
| 496.4 |
| 489.4 |
| 497.3 |
| 491.8 |
| 485.0 |
| 476.9 |
| 476.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,386.8 |
| 9,591.3 |
| 9,899.3 |
| - |
| 6,616.0 |
| 6,446.2 |
| 6,462.7 |
| - |
| 6,709.7 |
| 6,838.3 |
| 6,730.3 |
| 6,429.7 |
| 6,338.4 |
| 6,576.2 |
| 6,723.7 |
| 6,732.9 |
| 7,039.9 |
| 7,010.0 |
| 6,945.2 |
| 7,236.4 |
| 7,529.3 |
| 7,927.8 |
| 6,771.2 |
| 29.7 |
| 39.5 |
| - |
| 5.0 |
| 6.4 |
| 6.2 |
| - |
| 5.8 |
| 5.9 |
| 5.9 |
| 5.8 |
| 5.4 |
| 5.6 |
| 5.8 |
| 5.8 |
| 16.5 |
| 6.7 |
| 10.3 |
| 9.9 |
| 73.7 |
| 60.4 |
| 41.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.0 |
| 36.8 |
| 34.5 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 469.9 |
| 431.3 |
| 448.6 |
| - |
| 274.0 |
| 350.1 |
| 333.0 |
| - |
| 358.6 |
| 336.7 |
| 337.2 |
| 319.6 |
| 311.3 |
| 403.2 |
| 400.1 |
| 391.7 |
| 453.6 |
| 458.1 |
| 481.9 |
| 496.2 |
| 516.2 |
| 530.5 |
| 491.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 857.3 |
| 1,505.7 |
| 1,598.6 |
| - |
| 1,199.3 |
| 1,068.9 |
| 1,074.5 |
| - |
| 1,097.4 |
| 1,288.6 |
| 1,146.8 |
| 1,081.9 |
| 1,059.7 |
| 1,087.9 |
| 1,097.7 |
| 1,116.3 |
| 1,205.4 |
| 1,203.3 |
| 1,255.0 |
| 1,286.3 |
| 1,368.8 |
| 1,417.3 |
| 1,313.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 619.3 |
| 827.1 |
| 846.7 |
| - |
| 651.9 |
| 763.4 |
| 783.3 |
| - |
| 829.7 |
| 701.3 |
| 888.7 |
| 891.6 |
| 732.7 |
| 930.4 |
| 946.6 |
| 948.3 |
| 998.2 |
| 1,001.1 |
| 1,013.4 |
| 1,070.6 |
| 1,015.3 |
| 1,049.6 |
| 953.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,897.2 |
| 6,458.3 |
| 6,642.9 |
| - |
| 3,139.0 |
| 2,967.9 |
| 2,925.3 |
| - |
| 2,982.4 |
| 3,324.5 |
| 3,357.9 |
| 3,218.3 |
| 3,245.1 |
| 3,418.1 |
| 3,484.5 |
| 3,476.4 |
| 3,735.9 |
| 3,581.4 |
| 3,696.6 |
| 3,883.9 |
| 3,992.2 |
| 4,278.4 |
| 3,374.5 |
| - |
| 3,445.6 |
| 3,434.6 |
| 3,428.0 |
| - |
| 3,058.0 |
| 3,051.7 |
| 3,100.2 |
| - |
| 3,228.2 |
| 3,220.1 |
| 3,214.7 |
| 3,207.7 |
| 3,199.7 |
| 3,189.8 |
| 3,183.9 |
| 3,199.3 |
| 3,219.3 |
| 3,216.0 |
| 3,205.9 |
| 3,200.8 |
| 3,194.9 |
| 3,173.9 |
| 3,168.3 |
| 479.6 |
| 496.4 |
| 485.9 |
| - |
| 991.8 |
| 945.9 |
| 914.6 |
| - |
| 846.5 |
| 833.2 |
| 787.3 |
| 733.9 |
| 685.4 |
| 619.7 |
| 579.9 |
| 557.3 |
| 513.1 |
| 494.7 |
| 441.6 |
| 389.6 |
| 309.4 |
| 236.0 |
| 44.3 |
| - |
| - |
| (483.8) |
| (949.2) |
| (819.2) |
| - |
| (795.5) |
| (735.9) |
| (698.7) |
| (579.5) |
| (579.5) |
| (753.8) |
| (839.1) |
| (931.4) |
| (988.3) |
| (844.6) |
| (718.3) |
| (686.7) |
| (629.4) |
| (491.2) |
| (604.0) |
| (443.7) |
| (177.9) |
| 4.1 |
| (47.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 150.9 |
| 161.6 |
| - |
| 207.2 |
| 216.5 |
| 221.2 |
| - |
| 226.8 |
| 214.2 |
| 209.3 |
| 201.0 |
| 196.5 |
| 193.0 |
| 193.6 |
| 186.6 |
| 201.0 |
| 209.0 |
| 205.0 |
| 205.6 |
| 210.6 |
| 235.3 |
| 231.4 |
| 3,587.9 |
| 3,441.4 |
| 2,982.0 |
| 3,094.8 |
| - |
| 3,269.8 |
| 3,261.9 |
| 3,316.3 |
| - |
| 3,500.4 |
| 3,299.6 |
| 3,163.1 |
| 3,010.4 |
| 2,896.9 |
| 2,965.0 |
| 3,045.6 |
| 3,070.0 |
| 3,103.1 |
| 3,219.6 |
| 3,043.6 |
| 3,146.8 |
| 3,326.5 |
| 3,414.1 |
| 3,165.3 |
| 3,132.9 |
| 3,256.3 |
| - |
| 3,476.9 |
| 3,478.3 |
| 3,537.4 |
| - |
| 3,727.3 |
| 3,513.8 |
| 3,372.4 |
| 3,211.4 |
| 3,093.3 |
| 3,158.0 |
| 3,239.2 |
| 3,256.6 |
| 3,304.0 |
| 3,428.6 |
| 3,248.6 |
| 3,352.4 |
| 3,537.1 |
| 3,649.4 |
| 3,396.7 |
| 3,905.0 |
| 3,985.8 |
| - |
| 1,120.3 |
| 856.1 |
| 815.9 |
| - |
| 649.4 |
| 1,080.1 |
| 1,056.1 |
| 853.2 |
| 1,083.3 |
| 1,220.8 |
| 1,250.0 |
| 1,220.1 |
| 1,327.5 |
| 1,171.5 |
| 1,231.6 |
| 1,231.4 |
| 1,395.2 |
| 1,538.0 |
| 667.0 |
| 1,993.5 |
| 2,038.0 |
| - |
| 759.1 |
| 882.4 |
| 873.0 |
| - |
| 972.5 |
| 1,026.2 |
| 811.7 |
| 698.7 |
| 678.9 |
| 699.2 |
| 687.1 |
| 643.4 |
| 793.7 |
| 801.9 |
| 767.6 |
| 814.1 |
| 849.3 |
| 993.5 |
| 1,028.8 |
| 2,982.0 |
| 3,094.8 |
| - |
| 3,269.8 |
| 3,261.9 |
| 3,316.3 |
| - |
| 3,500.4 |
| 3,299.6 |
| 3,163.1 |
| 3,010.4 |
| 2,896.9 |
| 2,965.0 |
| 3,045.6 |
| 3,070.0 |
| 3,103.1 |
| 3,219.6 |
| 3,043.6 |
| 3,146.8 |
| 3,326.5 |
| 3,414.1 |
| 3,165.3 |
| (1,480.1) |
| (2,064.6) |
| (2,041.7) |
| - |
| 1,143.6 |
| (203.5) |
| (149.3) |
| - |
| (55.3) |
| (163.3) |
| (473.5) |
| (507.7) |
| (338.2) |
| (660.3) |
| (716.0) |
| (743.4) |
| (777.2) |
| (623.8) |
| (702.0) |
| (769.8) |
| (727.6) |
| (813.7) |
| (40.3) |