| (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 | 125.2 | 175.1 | 127.0 | 117.3 | 120.0 | 65.9 | 46.5 | 71.8 | 114.4 | 90.0 | 87.0 | 68.0 | 70.6 | 50.3 | 70.3 | 67.2 | 26.8 | 29.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 125.2 | 175.1 | 127.0 | 117.3 | 120.0 | 65.9 | 46.5 | 71.8 | 114.4 | 90.0 | 87.0 | 68.0 | 70.6 | 50.3 | 70.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 487.2 | 334.6 | 312.1 | 288.3 | 263.3 | 190.4 | 265.3 | 275.1 | 276.8 | 330.7 | 93.5 | 91.1 | 77.8 | 65.3 | 44.4 | 47.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,304.3 | 1,144.0 | 1,069.0 | 908.3 | 781.4 | 659.0 | 588.5 | 462.6 | 410.3 | 369.9 | 220.3 | 219.3 | 204.8 | 177.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 26.5 | 31.1 | 26.5 | 27.4 | 23.1 | 7.2 | 5.9 | 6.9 | 4.8 | 11.7 | 1.8 | 2.1 | 3.3 | 2.5 | 3.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 2,208.4 | 1,729.3 | 1,605.6 | 1,374.7 | 1,292.9 | 615.9 | 631.6 | 590.9 | 402.2 | 460.0 | 258.0 | 222.4 | 190.4 | 114.1 | 0.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 2,208.4 | 1,729.3 | 1,605.6 | 1,374.7 | 1,292.9 | 615.9 | 631.6 | 590.9 | 402.2 | 460.0 | 258.0 | 222.4 | 190.4 | 114.1 | 0.0 | 1.9 | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 130.7 | 125.2 | 130.2 | 101.5 | 146.0 | 175.1 | 106.3 | 113.7 | 135.1 | 127.0 | 86.5 | 104.6 | 100.8 | 117.3 | 100.6 | |||||||||||||||||||||||||
| - |
| 67.2 |
| 26.8 |
| 29.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,856.5 | 1,403.7 | 1,306.6 | 1,130.7 | 1,129.4 | 624.6 | 741.0 | 789.9 | 842.2 | 892.1 | 325.4 | 300.8 | 290.2 | 241.4 | 210.5 | 205.0 | - | - |
| 145.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 496.2 | 426.1 | 436.3 | 369.6 | 318.8 | 285.3 | 252.3 | 211.0 | 179.9 | 133.8 | 107.8 | 105.6 | 96.7 | 83.7 | 71.5 | - | - | - |
| Property,Plant & Equipment Net | 808.1 | 717.9 | 632.7 | 538.7 | 462.5 | 373.7 | 336.2 | 251.6 | 230.3 | 236.1 | 112.4 | 113.8 | 108.1 | 93.3 | 73.5 | 58.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,023.4 | 1,787.2 | 1,727.7 | 1,581.4 | 1,536.2 | 977.4 | 948.6 | 917.4 | 831.1 | 831.2 | 295.6 | 276.9 | 251.2 | 166.4 | 69.7 | 67.9 | - | - |
| Intangible Assets | 231.1 | 228.9 | 277.7 | 330.3 | 388.2 | 83.7 | 85.9 | 88.1 | 93.8 | 104.5 | 6.2 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 365.6 | 324.6 | 328.5 | 307.0 | 306.1 | 299.0 | 304.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 6.3 | 4.7 | 6.5 | 7.4 | 5.6 | 4.2 | 11.7 | 11.6 | 11.2 | 9.7 | 9.3 | 9.1 | 0.0 | - | - | - | - | - |
| Other Non-Current Assets | 9.8 | 9.9 | 10.2 | 9.4 | 8.5 | 9.8 | 11.5 | 49.2 | 54.0 | 71.7 | 3.9 | 16.2 | 9.4 | 6.6 | 3.5 | 2.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,300.8 | 4,477.0 | 4,289.9 | 3,904.9 | 3,836.5 | 2,372.2 | 2,439.4 | 2,108.0 | 2,062.8 | 2,145.2 | 752.9 | 711.9 | 659.0 | 507.7 | 357.1 | 342.4 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.5 | - | - |
| Deferred Revenue Current | 83.9 | 72.7 | 70.6 | 63.1 | 57.3 | 34.7 | 39.7 | 4.5 | 7.6 | 7.8 | 0.0 | 13.6 | 11.1 | 9.2 | 6.6 | - | - | - |
| Operating Lease Liabilities Current | 111.3 | 95.2 | 102.0 | 92.9 | 90.6 | 88.6 | 86.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 407.8 | 339.4 | 335.6 | 295.5 | 392.2 | 206.4 | 202.9 | 133.0 | 120.6 | 143.6 | 46.2 | 42.6 | 48.8 | 31.2 | 35.4 | 34.6 | - | - |
| 1.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 248.9 | 225.5 | 215.5 | 203.1 | 203.2 | 194.9 | 193.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 158.8 | 128.6 | 136.8 | 151.8 | 126.1 | 71.2 | 61.4 | 54.9 | 47.0 | 61.3 | 21.5 | 17.2 | 8.8 | 13.3 | 6.3 | 8.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 0.0 | 14.0 | 0.0 | 0.0 | 11.1 | 17.6 | 33.8 | 0.0 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,024.0 | 2,422.8 | 2,293.5 | 2,025.1 | 2,028.3 | 1,088.4 | 1,089.4 | 789.9 | 587.5 | 695.2 | 321.5 | 282.2 | 244.6 | 155.3 | 41.7 | 44.4 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,771.4 | 1,767.6 | 1,741.0 | 1,734.5 | 1,725.0 | 1,221.8 | 1,231.5 | 1,224.6 | 1,220.4 | 1,218.0 | 202.4 | 188.1 | 176.7 | 159.1 | 147.6 | 142.3 | - | - |
| Retained Earnings | 1,670.6 | 1,411.1 | 1,218.0 | 1,060.6 | 866.7 | 789.3 | 727.5 | 606.8 | 494.5 | 387.4 | 643.6 | 582.9 | 497.7 | 413.9 | 333.5 | 255.7 | - | - |
| Accumulated Other Comprehensive Income | (64.8) | (129.6) | (43.0) | (106.6) | (131.3) | (118.4) | (97.0) | (113.1) | (111.9) | (119.8) | (78.4) | (40.3) | (7.8) | (6.9) | (13.5) | (3.0) | - | - |
| Treasury Stock | 1,100.9 | 995.5 | 920.2 | 809.4 | 652.8 | 609.3 | 512.5 | 400.7 | 128.1 | 36.1 | 336.6 | 296.6 | 252.7 | 214.0 | 152.7 | 97.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,276.8 | 2,054.2 | 1,996.4 | 1,879.8 | 1,808.1 | 1,283.8 | 1,350.0 | 1,318.1 | 1,475.3 | 1,450.0 | 431.4 | 434.4 | 414.4 | 352.4 | 315.4 | 298.0 | 212.4 | 154.5 |
| Total Equity | 2,276.8 | 2,054.2 | 1,996.4 | 1,879.8 | 1,808.1 | 1,283.8 | 1,350.0 | 1,318.1 | 1,475.3 | 1,450.0 | 431.4 | 434.4 | 410.3 | 352.4 | 315.4 | 298.0 | 212.4 | 154.5 |
| - |
| - |
| Net debt | 2,083.2 | 1,554.3 | 1,478.6 | 1,257.4 | 1,172.9 | 550.1 | 585.0 | 519.1 | 287.8 | 370.0 | 171.0 | 154.4 | 119.7 | 63.8 | (70.3) | (65.4) | - | - |
| Working Capital | 1,448.7 | 1,064.3 | 971.0 | 835.1 | 737.2 | 418.2 | 538.1 | 656.8 | 721.6 | 748.5 | 279.3 | 258.2 | 241.5 | 210.3 | 175.1 | 170.4 | - | - |
| Book Value | 2,276.8 | 2,054.2 | 1,996.4 | 1,879.8 | 1,808.1 | 1,283.8 | 1,350.0 | 1,318.1 | 1,475.3 | 1,450.0 | 431.4 | 434.4 | 414.4 | 352.4 | 315.4 | 298.0 | 212.4 | 154.5 |
| Tangible Book Value | 22.2 | 38.1 | (9.0) | (32.0) | (116.2) | 222.8 | 315.5 | 312.5 | 550.4 | 514.4 | 129.6 | 157.6 | 163.1 | 186.0 | 245.7 | 230.1 | - | - |
| 110.4 |
| 113.3 |
| 120.0 |
| 49.9 |
| 50.1 |
| 54.6 |
| 65.9 |
| 78.8 |
| 71.0 |
| 75.5 |
| 46.5 |
| 61.2 |
| 67.0 |
| 49.7 |
| 71.8 |
| 57.0 |
| 83.1 |
| 110.4 |
| 114.4 |
| 93.4 |
| 91.4 |
| 73.1 |
| 90.0 |
| 83.4 |
| 46.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | 54.8 | - |
| Cash And Short Term Investments | 130.7 | 125.2 | 130.2 | 101.5 | 146.0 | 175.1 | 106.3 | 113.7 | 135.1 | 127.0 | 86.5 | 104.6 | 100.8 | 117.3 | 100.6 | 110.4 | 113.3 | 120.0 | 49.9 | 50.1 | 54.6 | 65.9 | 78.8 | 71.0 | 75.5 | 46.5 | 61.2 | 67.0 | 49.7 | 71.8 | 57.0 | 83.1 | 110.4 | 114.4 | 93.4 | 91.4 | 73.1 | 90.0 | 138.1 | 46.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 538.8 | 487.2 | 456.3 | 355.7 | 334.7 | 334.6 | 334.4 | 315.4 | 302.4 | 312.1 | 314.4 | 267.1 | 257.6 | 288.3 | 295.4 | 260.5 | 247.3 | 263.3 | 254.3 | 217.0 | 185.3 | 190.4 | 168.7 | 180.0 | 227.9 | 265.3 | 281.9 | 266.4 | 257.8 | 275.1 | 277.4 | 249.7 | 254.3 | 276.8 | 308.7 | 301.4 | 308.2 | 330.7 | 332.9 | 91.9 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,905.2 | 1,856.5 | 1,792.4 | 1,374.9 | 1,326.3 | 1,403.7 | 1,329.4 | 1,273.3 | 1,257.1 | 1,306.6 | 1,234.6 | 1,145.0 | 1,072.9 | 1,130.7 | 1,141.1 | 1,078.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 841.6 | 808.1 | 786.4 | 750.9 | 724.2 | 717.9 | 689.1 | 661.0 | 658.3 | 632.7 | 604.7 | 587.9 | 563.4 | 538.7 | 535.6 | 519.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,020.5 | 2,023.4 | 1,970.4 | 1,826.2 | 1,815.1 | 1,787.2 | 1,788.8 | 1,795.0 | 1,730.4 | 1,727.7 | 1,713.4 | 1,600.1 | 1,591.5 | 1,581.4 | 1,523.7 | 1,522.2 | 1,541.4 | 1,536.2 | ||||||||||||||||||||||
| Intangible Assets | 215.0 | 231.1 | 246.7 | 204.6 | 216.7 | 228.9 | 241.4 | 253.9 | 265.2 | 277.7 | 291.7 | 303.6 | 315.9 | 330.3 | 345.5 | 359.7 | 373.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 362.1 | 365.6 | 371.3 | 342.9 | 329.2 | 324.6 | 329.2 | 324.7 | 320.5 | 328.5 | 312.1 | 305.5 | 308.9 | 307.0 | 299.1 | 302.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 7.1 | 6.3 | 5.4 | 5.0 | 4.7 | 4.7 | 4.7 | 5.0 | 5.8 | 6.5 | 8.1 | 7.8 | 7.5 | 7.4 | 6.9 | 6.2 | 5.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 9.8 | 9.8 | 9.8 | 9.8 | 10.0 | 9.9 | 10.3 | 9.6 | 10.1 | 10.2 | 10.1 | 9.6 | 9.2 | 9.4 | 9.1 | 8.3 | 8.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,361.3 | 5,300.8 | 5,182.3 | 4,514.2 | 4,426.3 | 4,477.0 | 4,392.8 | 4,322.4 | 4,247.5 | 4,289.9 | 4,174.6 | 3,959.6 | 3,869.3 | 3,904.9 | 3,861.0 | 3,796.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 88.0 | 83.9 | 84.5 | 80.8 | 76.2 | 72.7 | 78.1 | 76.5 | 75.4 | 70.6 | 71.8 | 70.1 | 69.1 | 63.1 | 63.1 | 59.8 | 57.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 104.8 | 111.3 | 111.3 | 100.8 | 96.5 | 95.2 | 96.6 | 97.8 | 100.9 | 102.0 | 98.7 | 96.2 | 95.3 | 92.9 | 91.1 | 90.8 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 399.7 | 407.8 | 359.3 | 326.7 | 301.9 | 339.4 | 308.5 | 315.6 | 315.1 | 335.6 | 317.4 | 312.4 | 306.7 | 295.5 | 330.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,254.1 | 2,208.4 | 2,213.1 | 1,684.9 | 1,707.1 | 1,729.3 | 1,730.6 | 1,679.9 | 1,544.1 | 1,605.6 | 1,597.4 | 1,412.7 | 1,344.2 | 1,374.7 | 1,373.2 | 1,308.8 | 1,252.4 | 1,292.9 | 739.5 | 656.3 | 537.1 | 615.9 | 532.8 | 496.9 | 652.3 | 631.6 | 636.4 | 636.2 | 551.1 | 590.9 | 600.7 | 517.1 | 378.4 | 402.2 | 435.0 | 391.8 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 252.0 | 248.9 | 255.0 | 237.2 | 229.0 | 225.5 | 227.2 | 219.5 | 209.2 | 215.5 | 202.5 | 197.1 | 201.9 | 203.1 | 197.2 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 157.5 | 158.8 | 155.3 | 125.3 | 129.9 | 128.6 | 127.4 | 129.1 | 133.6 | 136.8 | 139.7 | 140.6 | 145.7 | 151.8 | 155.3 | 121.0 | 126.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 14.0 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,063.2 | 3,024.0 | 2,982.7 | 2,374.1 | 2,367.9 | 2,422.8 | 2,393.7 | 2,344.0 | 2,202.1 | 2,293.5 | 2,257.0 | 2,062.8 | 1,998.4 | 2,025.1 | 2,055.8 | 1,978.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 |
| Additional Paid In Capital | 1,755.8 | 1,771.4 | 1,766.3 | 1,760.2 | 1,755.6 | 1,767.6 | 1,764.4 | 1,761.0 | 1,727.6 | 1,741.0 | 1,737.5 | 1,734.1 | 1,730.7 | 1,734.5 | 1,732.5 | 1,729.6 | ||||||||||||||||||||||||
| Retained Earnings | 1,759.8 | 1,670.6 | 1,584.9 | 1,520.7 | 1,477.7 | 1,411.1 | 1,344.5 | 1,296.7 | 1,263.6 | 1,218.0 | 1,164.2 | 1,122.6 | 1,092.7 | 1,060.6 | 995.7 | 952.0 | 880.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (76.4) | (64.8) | (76.8) | (96.3) | (130.5) | (129.6) | (114.8) | (84.4) | (36.7) | (43.0) | (64.5) | (49.3) | (77.1) | (106.6) | (127.4) | |||||||||||||||||||||||||
| Treasury Stock | 1,141.7 | 1,100.9 | 1,075.3 | 1,045.0 | 1,045.0 | 995.5 | 995.5 | 995.5 | 909.6 | 920.2 | 920.2 | 911.3 | 876.1 | 809.4 | 796.2 | 744.2 | 723.7 | 652.8 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,298.1 | 2,276.8 | 2,199.6 | 2,140.2 | 2,058.4 | 2,054.2 | 1,999.2 | 1,978.4 | 2,045.4 | 1,996.4 | 1,917.6 | 1,896.7 | 1,870.9 | 1,879.8 | 1,805.2 | 1,818.0 | ||||||||||||||||||||||||
| Total Equity | 2,298.1 | 2,276.8 | 2,199.6 | 2,140.2 | 2,058.4 | 2,054.2 | 1,999.2 | 1,978.4 | 2,045.4 | 1,996.4 | 1,917.6 | 1,896.7 | 1,870.9 | 1,879.8 | 1,805.2 | 1,818.0 | 1,764.2 | 1,808.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,254.1 | 2,208.4 | 2,213.1 | 1,684.9 | 1,707.1 | 1,729.3 | 1,730.6 | 1,679.9 | 1,544.1 | 1,605.6 | 1,597.4 | 1,412.7 | 1,344.2 | 1,374.7 | 1,373.2 | 1,308.8 | 1,252.4 | 1,292.9 | 739.5 | 656.3 | 537.1 | 615.9 | 532.8 | 496.9 | 652.3 | 631.6 | 636.4 | 636.2 | 551.1 | 590.9 | 600.7 | 517.1 | 378.4 | 402.2 | 435.0 | 391.8 | - | - | - | - |
| Net debt | 2,123.4 | 2,083.2 | 2,082.9 | 1,583.4 | 1,561.1 | 1,554.3 | 1,624.3 | 1,566.2 | 1,409.1 | 1,478.6 | 1,510.8 | 1,308.1 | 1,243.4 | 1,257.4 | 1,272.6 | 1,198.3 | 1,139.0 | 1,172.9 | ||||||||||||||||||||||
| Working Capital | 1,505.6 | 1,448.7 | 1,433.1 | 1,048.1 | 1,024.4 | 1,064.3 | 1,020.9 | 957.7 | 942.0 | 971.0 | 917.3 | 832.6 | 766.2 | 835.1 | 810.9 | 728.7 | 651.8 | |||||||||||||||||||||||
| Book Value | 2,298.1 | 2,276.8 | 2,199.6 | 2,140.2 | 2,058.4 | 2,054.2 | 1,999.2 | 1,978.4 | 2,045.4 | 1,996.4 | 1,917.6 | 1,896.7 | 1,870.9 | 1,879.8 | 1,805.2 | 1,818.0 | 1,764.2 | 1,808.1 | ||||||||||||||||||||||
| Tangible Book Value | 62.6 | 22.2 | (17.4) | 109.3 | 26.5 | 38.1 | (31.0) | (70.4) | 49.8 | (9.0) | (87.5) | (7.0) | (36.5) | (32.0) | (64.1) | (63.9) | (151.1) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,038.9 |
| 1,129.4 |
| 711.4 |
| 638.4 |
| 557.6 |
| 624.6 |
| 572.7 |
| 527.6 |
| 672.8 |
| 741.0 |
| 789.7 |
| 770.1 |
| 718.1 |
| 789.9 |
| 808.6 |
| 761.7 |
| 766.4 |
| 842.2 |
| 894.8 |
| 856.7 |
| 788.8 |
| 892.1 |
| 986.1 |
| 299.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 471.2 |
| 462.5 |
| 411.0 |
| 404.3 |
| 384.6 |
| 373.7 |
| 341.8 |
| 341.1 |
| 329.1 |
| 336.2 |
| 300.1 |
| 290.7 |
| 276.4 |
| 251.6 |
| 250.1 |
| 236.4 |
| 234.1 |
| 230.3 |
| 234.3 |
| 237.3 |
| 237.3 |
| 236.1 |
| 240.7 |
| 123.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,014.1 |
| 1,017.3 |
| 974.1 |
| 977.4 |
| 932.3 |
| 929.6 |
| 927.3 |
| 948.6 |
| 936.6 |
| 940.7 |
| 932.8 |
| 917.4 |
| 906.3 |
| 857.1 |
| 844.5 |
| 831.1 |
| 834.9 |
| 838.1 |
| 835.6 |
| 831.2 |
| 865.4 |
| 312.5 |
| 388.2 |
| 83.0 |
| 83.4 |
| 83.2 |
| 83.7 |
| 83.8 |
| 84.4 |
| 85.0 |
| 85.9 |
| 86.5 |
| 87.2 |
| 87.8 |
| 88.1 |
| 88.9 |
| 90.0 |
| 91.8 |
| 93.8 |
| 96.0 |
| 98.7 |
| 101.6 |
| 104.5 |
| 106.5 |
| 5.6 |
| 303.4 |
| 306.1 |
| 300.0 |
| 299.2 |
| 287.4 |
| 299.0 |
| 289.2 |
| 283.1 |
| 280.8 |
| 304.5 |
| 288.5 |
| 293.4 |
| 298.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| 5.5 |
| 4.5 |
| 3.9 |
| 4.2 |
| 6.5 |
| 7.8 |
| 8.7 |
| 11.7 |
| 10.6 |
| 11.6 |
| 11.6 |
| 11.6 |
| 11.9 |
| 12.3 |
| 12.5 |
| 11.2 |
| 12.7 |
| 12.4 |
| 11.2 |
| 9.7 |
| 9.9 |
| 10.7 |
| 8.5 |
| 8.4 |
| 9.4 |
| 9.4 |
| 9.8 |
| 9.1 |
| 9.0 |
| 9.2 |
| 11.5 |
| 10.9 |
| 10.9 |
| 10.9 |
| 49.2 |
| 50.6 |
| 52.2 |
| 54.4 |
| 54.0 |
| 59.1 |
| 61.1 |
| 69.1 |
| 71.7 |
| 69.1 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,743.2 |
| 3,836.5 |
| 2,533.5 |
| 2,456.4 |
| 2,300.2 |
| 2,372.2 |
| 2,235.5 |
| 2,182.5 |
| 2,312.9 |
| 2,439.4 |
| 2,422.8 |
| 2,404.5 |
| 2,335.8 |
| 2,108.0 |
| 2,116.5 |
| 2,009.6 |
| 2,003.7 |
| 2,062.8 |
| 2,131.7 |
| 2,104.3 |
| 2,043.6 |
| 2,145.2 |
| 2,277.7 |
| 756.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.3 |
| 46.7 |
| 44.5 |
| 38.7 |
| 34.7 |
| 36.2 |
| 35.4 |
| 39.7 |
| 39.7 |
| 41.7 |
| 40.7 |
| 40.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.1 |
| 90.6 |
| 89.5 |
| 89.0 |
| 86.5 |
| 88.6 |
| 85.0 |
| 83.6 |
| 82.4 |
| 86.5 |
| 83.3 |
| 84.5 |
| 84.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 349.5 |
| 387.1 |
| 392.2 |
| 224.4 |
| 237.2 |
| 212.0 |
| 206.4 |
| 201.3 |
| 202.1 |
| 206.7 |
| 202.9 |
| 207.7 |
| 196.9 |
| 209.8 |
| 133.0 |
| 139.4 |
| 117.5 |
| 136.3 |
| 120.6 |
| 136.2 |
| 125.1 |
| 117.8 |
| 143.6 |
| 168.5 |
| 52.6 |
| 199.2 |
| 198.8 |
| 203.2 |
| 197.6 |
| 196.2 |
| 187.0 |
| 194.9 |
| 188.2 |
| 182.9 |
| 181.8 |
| 193.5 |
| 181.3 |
| 184.3 |
| 189.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.1 |
| 78.2 |
| 75.9 |
| 73.0 |
| 71.2 |
| 69.3 |
| 67.8 |
| 64.7 |
| 61.4 |
| 61.2 |
| 60.1 |
| 57.5 |
| 54.9 |
| 52.1 |
| 51.0 |
| 49.1 |
| 47.0 |
| 73.2 |
| 74.3 |
| 74.4 |
| 61.3 |
| 42.1 |
| 23.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 11.1 |
| 12.5 |
| 14.1 |
| 15.7 |
| 17.6 |
| 19.7 |
| 21.7 |
| 30.5 |
| 33.8 |
| 77.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,978.9 |
| 2,028.3 |
| 1,239.7 |
| 1,165.6 |
| 1,009.1 |
| 1,088.4 |
| 991.6 |
| 949.7 |
| 1,105.5 |
| 1,089.4 |
| 1,086.6 |
| 1,077.5 |
| 1,007.4 |
| 789.9 |
| 804.8 |
| 699.6 |
| 579.4 |
| 587.5 |
| 664.0 |
| 612.9 |
| 556.3 |
| 695.2 |
| 844.6 |
| 323.1 |
| 1,726.8 |
| 1,725.0 |
| 1,222.4 |
| 1,219.9 |
| 1,218.3 |
| 1,221.8 |
| 1,226.5 |
| 1,226.5 |
| 1,224.1 |
| 1,231.5 |
| 1,229.8 |
| 1,227.5 |
| 1,225.5 |
| 1,224.6 |
| 1,222.9 |
| 1,221.6 |
| 1,220.5 |
| 1,220.4 |
| 1,219.6 |
| 1,218.8 |
| 1,217.8 |
| 1,218.0 |
| 1,217.8 |
| 203.4 |
| 866.7 |
| 849.4 |
| 828.0 |
| 811.9 |
| 789.3 |
| 767.7 |
| 763.8 |
| 749.1 |
| 727.5 |
| 684.9 |
| 660.8 |
| 638.6 |
| 606.8 |
| 569.7 |
| 546.1 |
| 525.8 |
| 494.5 |
| 436.2 |
| 416.9 |
| 410.9 |
| 387.4 |
| 359.9 |
| 661.4 |
| (120.0) |
| (119.5) |
| (131.3) |
| (125.8) |
| (115.8) |
| (130.8) |
| (118.4) |
| (164.9) |
| (172.2) |
| (180.5) |
| (97.0) |
| (113.5) |
| (103.9) |
| (107.7) |
| (113.1) |
| (98.0) |
| (114.7) |
| (90.0) |
| (111.9) |
| (88.4) |
| (83.5) |
| (96.8) |
| (119.8) |
| (109.1) |
| (95.1) |
| 652.8 |
| 641.9 |
| 608.9 |
| 609.3 |
| 585.9 |
| 585.9 |
| 585.9 |
| 512.5 |
| 465.5 |
| 457.9 |
| 428.4 |
| 400.7 |
| 383.4 |
| 343.5 |
| 232.5 |
| 128.1 |
| 100.1 |
| 61.4 |
| 45.1 |
| 36.1 |
| 36.1 |
| 336.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,764.2 |
| 1,808.1 |
| 1,293.8 |
| 1,290.8 |
| 1,291.1 |
| 1,283.8 |
| 1,243.9 |
| 1,232.8 |
| 1,207.4 |
| 1,350.0 |
| 1,336.2 |
| 1,326.9 |
| 1,328.4 |
| 1,318.1 |
| 1,311.7 |
| 1,310.0 |
| 1,424.3 |
| 1,475.3 |
| 1,467.7 |
| 1,491.4 |
| 1,487.2 |
| 1,450.0 |
| 1,433.1 |
| 433.5 |
| 1,293.8 |
| 1,290.8 |
| 1,291.1 |
| 1,283.8 |
| 1,243.9 |
| 1,232.8 |
| 1,207.4 |
| 1,350.0 |
| 1,336.2 |
| 1,326.9 |
| 1,328.4 |
| 1,318.1 |
| 1,311.7 |
| 1,310.0 |
| 1,424.3 |
| 1,475.3 |
| 1,467.7 |
| 1,491.4 |
| 1,487.2 |
| 1,450.0 |
| 1,433.1 |
| 433.5 |
| 689.6 |
| 606.2 |
| 482.5 |
| 550.1 |
| 453.9 |
| 426.0 |
| 576.8 |
| 585.0 |
| 575.2 |
| 569.2 |
| 501.4 |
| 519.1 |
| 543.7 |
| 433.9 |
| 268.0 |
| 287.8 |
| 341.6 |
| 300.4 |
| - |
| - |
| - |
| - |
| 737.2 |
| 487.1 |
| 401.2 |
| 345.6 |
| 418.2 |
| 371.4 |
| 325.5 |
| 466.1 |
| 538.1 |
| 582.0 |
| 573.2 |
| 508.3 |
| 656.8 |
| 669.2 |
| 644.2 |
| 630.1 |
| 721.6 |
| 758.6 |
| 731.6 |
| 671.0 |
| 748.5 |
| 817.6 |
| 247.3 |
| 1,293.8 |
| 1,290.8 |
| 1,291.1 |
| 1,283.8 |
| 1,243.9 |
| 1,232.8 |
| 1,207.4 |
| 1,350.0 |
| 1,336.2 |
| 1,326.9 |
| 1,328.4 |
| 1,318.1 |
| 1,311.7 |
| 1,310.0 |
| 1,424.3 |
| 1,475.3 |
| 1,467.7 |
| 1,491.4 |
| 1,487.2 |
| 1,450.0 |
| 1,433.1 |
| 433.5 |
| (116.2) |
| 196.7 |
| 190.2 |
| 233.8 |
| 222.8 |
| 227.8 |
| 218.8 |
| 195.1 |
| 315.5 |
| 313.1 |
| 299.1 |
| 307.8 |
| 312.5 |
| 316.5 |
| 363.0 |
| 488.0 |
| 550.4 |
| 536.8 |
| 554.7 |
| 550.1 |
| 514.4 |
| 461.2 |
| 115.4 |