| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 138.0 | 287.8 | 367.8 | 324.5 | 502.3 | 631.7 | 157.1 | 161.2 | 138.3 | 127.3 | 155.3 | 137.6 | 92.2 | 417.0 | 325.3 | 393.9 | 140.2 | ||
| Restricted Cash | 16.1 | 15.2 | 15.1 | 15.2 | 19.9 | 22.8 | 39.2 | 31.9 | 23.3 | 17.8 | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 138.0 | 287.8 | 367.8 | 324.5 | 502.3 | 631.7 | 157.1 | 161.2 | 138.3 | 127.3 | 155.3 | 137.6 | 92.2 | 417.0 | 325.3 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 237.5 | 192.3 | 306.4 | 343.0 | 227.9 | 257.2 | 190.4 | 197.1 | 200.1 | 174.8 | 150.8 | 204.9 | 186.2 | 119.8 | 115.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,412.4 | 1,741.5 | 1,810.5 | 1,896.1 | 1,510.7 | 1,177.6 | 1,121.1 | 969.5 | 784.0 | 746.5 | 710.0 | 565.7 | 417.9 | 345.0 | 298.0 | 235.9 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,325.5 | 2,470.4 | 2,385.2 | 2,184.1 | 2,099.4 | 2,016.7 | 1,893.4 | 1,707.5 | 1,547.8 | 1,466.6 | 1,297.3 | 1,099.8 | 930.0 | 691.6 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 762.5 | 562.8 | 713.1 | 847.6 | 776.0 | 782.2 | 450.2 | 346.3 | 317.4 | 273.7 | 299.7 | 343.5 | 238.0 | 169.0 | 146.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,510.4 | 2,032.0 | 1,858.2 | 1,504.2 | 1,247.4 | 1,308.6 | 1,526.8 | 1,896.0 | 865.3 | 1,138.1 | 456.4 | 223.6 | 284.3 | 100.0 | 100.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,510.4 | 2,032.0 | 1,858.2 | 2,057.8 | 1,800.7 | 1,450.7 | 1,693.5 | 1,962.6 | 913.0 | 1,141.9 | 461.5 | 226.1 | 287.6 | 100.0 | 100.0 | 200.0 | |||
| 27.1 |
| 63.3 |
| - |
| - |
| - |
| 393.9 |
| 140.2 |
| 27.1 |
| 63.3 |
| 89.3 |
| 90.4 |
| - |
| - |
| 179.3 |
| - |
| - |
| Prepaid Expenses | 366.9 | 395.7 | 198.0 | 183.7 | 150.9 | 134.1 | 125.9 | 121.5 | 101.5 | 91.6 | 90.6 | 71.5 | 63.7 | 34.0 | 34.0 | 21.6 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,206.6 | 2,632.4 | 2,691.7 | 2,767.6 | 2,559.0 | 2,207.5 | 1,627.0 | 1,485.7 | 1,253.5 | 1,191.0 | 1,152.9 | 1,096.6 | 865.7 | 1,017.8 | 875.0 | 808.1 | 491.5 | - | - |
| 648.2 |
| 607.4 |
| 572.3 |
| - |
| - |
| Accumulated Depreciation | 1,294.9 | 1,283.7 | 1,183.7 | 1,165.7 | 1,171.7 | 1,127.9 | 993.6 | 864.4 | 800.6 | 739.0 | 646.6 | 544.4 | 474.9 | 438.2 | 434.4 | 423.4 | 377.9 | - | - |
| Property,Plant & Equipment Net | 1,030.6 | 1,186.7 | 1,201.5 | 1,018.4 | 927.7 | 888.8 | 899.8 | 843.1 | 747.2 | 727.6 | 650.7 | 555.4 | 455.2 | 253.4 | 213.8 | 184.0 | 194.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 348.8 | 393.5 | 394.4 | 386.2 | 391.3 | 397.3 | 659.9 | 647.1 | 433.4 | 421.6 | 131.0 | 123.0 | 126.7 | 56.3 | 44.7 | 28.4 | 25.9 | - | - |
| Intangible Assets | 451.2 | 542.7 | 512.0 | 524.4 | 543.9 | 686.4 | 830.3 | 870.5 | 347.2 | 371.4 | 105.1 | 100.9 | 103.0 | 50.9 | 33.1 | 3.0 | - | - | - |
| Operating Lease Right Of Use Assets | 121.0 | 127.2 | 143.9 | 111.0 | 90.5 | 125.4 | 110.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 525.5 | 384.6 | 295.9 | 210.5 | 162.9 | 177.7 | 93.3 | 87.5 | 115.5 | 188.5 | 166.5 | 41.2 | 18.6 | 24.4 | 10.6 | - | - | - | - |
| Other Non-Current Assets | 78.5 | 121.4 | 135.8 | 106.7 | 97.2 | 90.2 | 99.4 | 99.0 | 104.0 | 105.6 | 80.3 | 68.7 | 47.1 | 15.9 | 3.6 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,893.7 | 5,525.2 | 5,516.3 | 5,217.9 | 5,047.8 | 4,632.7 | 4,430.5 | 4,124.9 | 3,089.6 | 3,099.6 | 2,385.7 | 2,074.9 | 1,685.5 | 1,488.5 | 1,228.0 | 1,061.6 | 763.7 | - | - |
| 113.2 |
| 75.7 |
| - |
| - |
| Short Term Debt | - | - | - | 553.6 | 553.3 | 142.1 | 166.7 | 66.5 | 47.7 | 3.8 | 5.1 | 2.5 | 3.3 | - | - | - | - | - | - |
| Deferred Revenue Current | 36.9 | 35.6 | 35.3 | 35.5 | 34.7 | 37.8 | 34.3 | 25.8 | 18.6 | 11.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 28.1 | 28.8 | 29.5 | 24.1 | 19.4 | 34.7 | 34.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,355.0 | 1,259.7 | 1,123.6 | 896.8 | 756.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 40.5 | 36.4 | 43.1 | 30.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,243.3 | 2,293.2 | 1,933.8 | 2,328.6 | 2,230.1 | 1,889.4 | 1,528.0 | 1,197.4 | 1,130.3 | 959.8 | 826.8 | 850.8 | 748.1 | 631.0 | 586.3 | 584.2 | 343.1 | - | - |
| 200.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 97.1 | 99.7 | 115.1 | 87.0 | 71.3 | 92.3 | 77.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 78.5 | 75.7 | 75.0 | 75.6 | 73.6 | 69.3 | 47.3 | 34.1 | 27.2 | 15.1 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 7.3 | 6.1 | 2.7 | 4.6 | 5.5 | 4.4 | 4.0 | 6.5 | 10.1 | 9.1 | 13.7 | 18.2 | 25.0 | 2.0 | - | 0.9 | 11.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 306.1 | 293.4 | 297.0 | 271.0 | 176.6 | 166.5 | 143.9 | 122.6 | 120.4 | 90.5 | 74.2 | 97.0 | 69.7 | 53.6 | 29.2 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,054.1 | 4,224.7 | 4,085.2 | 4,103.8 | 3,810.3 | 3,475.6 | 3,308.7 | 3,251.1 | 2,146.2 | 2,223.8 | 1,394.5 | 1,200.1 | 1,141.5 | 798.0 | 728.0 | 690.7 | 559.1 | - | - |
| 0.3 |
| - |
| - |
| Additional Paid In Capital | 1,328.9 | 1,265.9 | 1,231.8 | 1,152.1 | 1,143.8 | 983.9 | 892.8 | 808.0 | 733.9 | 650.2 | 596.1 | 486.0 | 360.6 | 268.5 | 165.5 | 79.2 | - | - | - |
| Retained Earnings | (469.0) | 148.9 | 243.5 | 33.8 | 157.3 | 218.4 | 287.3 | 121.1 | 242.8 | 300.1 | 447.2 | 401.8 | 155.6 | 409.1 | 321.8 | 285.2 | 191.4 | - | - |
| Accumulated Other Comprehensive Income | (32.1) | (125.5) | (57.5) | (87.5) | (77.4) | (58.4) | (72.7) | (63.0) | (45.6) | (83.8) | (62.5) | (27.2) | 18.8 | 12.2 | 12.0 | 5.9 | 2.8 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 4.5 | 4.2 | 2.4 | 2.5 | 2.0 | 0.3 | 0.2 | 0.3 | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 828.4 | 1,289.9 | 1,418.4 | 1,099.0 | 1,224.3 | 1,144.8 | 1,108.2 | 867.0 | 931.7 | 867.0 | 981.5 | 861.3 | 535.6 | 690.5 | 500.1 | 371.0 | 204.5 | 137.0 | 173.0 |
| Total Equity | 832.9 | 1,294.1 | 1,420.8 | 1,101.5 | 1,226.3 | 1,144.8 | 1,108.2 | 867.0 | 931.7 | 867.0 | 981.5 | 861.3 | 535.6 | 690.5 | 500.1 | 371.0 | 204.5 | 137.0 | 173.0 |
| - |
| - |
| - |
| Net debt | 1,372.4 | 1,744.2 | 1,490.4 | 1,733.3 | 1,298.4 | 819.0 | 1,536.4 | 1,801.4 | 774.7 | 1,014.6 | 306.1 | 88.5 | 195.4 | (317.0) | (225.3) | (193.9) | - | - | - |
| Working Capital | (36.7) | 339.2 | 757.9 | 439.0 | 328.9 | 318.1 | 99.0 | 288.3 | 123.2 | 231.2 | 326.1 | 245.7 | 117.6 | 386.8 | 288.7 | 223.9 | 148.4 | - | - |
| Book Value | 828.4 | 1,289.9 | 1,418.4 | 1,099.0 | 1,224.3 | 1,144.8 | 1,108.2 | 867.0 | 931.7 | 867.0 | 981.5 | 861.3 | 535.6 | 690.5 | 500.1 | 371.0 | 204.5 | 137.0 | 173.0 |
| Tangible Book Value | 28.4 | 353.7 | 512.0 | 188.4 | 289.1 | 61.1 | (382.0) | (650.6) | 151.1 | 74.1 | 745.4 | 637.3 | 305.9 | 583.3 | 422.3 | 339.7 | 178.7 | - | - |
| (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 | 282.0 | 138.0 | 335.5 | 324.3 | 291.7 | 287.8 | 291.3 | 322.7 | 318.8 | 367.8 | 295.3 | 340.4 | 322.9 | 324.5 | 318.9 | |||||||||||||||||||||||||
| 314.2 |
| 367.1 |
| 502.3 |
| 309.7 |
| 278.0 |
| 432.4 |
| 634.7 |
| 820.6 |
| 544.4 |
| 424.4 |
| 157.1 |
| 122.2 |
| 96.1 |
| 151.4 |
| 161.2 |
| 183.4 |
| 181.8 |
| 166.4 |
| 138.3 |
| 132.3 |
| 127.4 |
| 137.5 |
| 127.3 |
| 122.7 |
| 146.6 |
| Restricted Cash | 16.2 | - | 16.0 | 15.6 | 15.4 | - | 15.1 | 14.9 | 14.9 | - | 15.2 | 15.0 | 15.2 | - | 15.8 | 15.9 | 16.6 | - | 20.8 | 21.8 | 22.3 | - | 36.3 | 36.4 | 40.5 | - | 36.5 | 31.4 | 32.1 | - | 30.8 | 28.2 | 25.0 | - | 20.5 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 282.0 | 138.0 | 335.5 | 324.3 | 291.7 | 287.8 | 291.3 | 322.7 | 318.8 | 367.8 | 295.3 | 340.4 | 322.9 | 324.5 | 318.9 | 314.2 | 367.1 | 502.3 | 309.7 | 278.0 | 432.4 | 634.7 | 820.6 | 544.4 | 424.4 | 157.1 | 122.2 | 96.1 | 151.4 | 161.2 | 183.4 | 181.8 | 166.4 | 138.3 | 132.3 | 127.4 | 137.5 | 127.3 | 122.7 | 146.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 249.0 | 237.5 | 230.3 | 225.2 | 211.3 | 192.3 | 223.7 | 254.9 | 254.1 | 306.4 | 477.8 | 293.1 | 324.6 | 343.0 | 329.5 | 297.2 | 251.1 | 227.9 | 242.7 | 220.3 | 237.2 | 257.2 | 241.3 | 195.2 | 167.9 | 190.4 | 217.2 | 224.5 | 206.8 | 197.1 | 217.7 | 190.3 | 186.0 | 200.1 | 184.1 | 169.3 | 176.3 | 174.8 | 152.3 | 142.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,567.5 | 1,412.4 | 1,697.3 | 1,698.0 | 1,748.0 | 1,741.5 | 1,998.9 | 2,000.5 | 1,952.8 | 1,810.5 | 2,051.7 | 2,024.3 | 1,947.2 | 1,896.1 | 1,929.4 | 1,908.0 | 1,879.7 | 1,510.7 | 1,773.6 | 1,514.9 | 1,339.9 | 1,177.6 | 1,213.5 | 1,026.4 | 1,234.8 | 1,121.1 | 1,270.1 | 1,130.3 | 1,148.6 | 969.5 | 1,019.5 | 925.2 | 922.9 | 784.0 | 841.9 | 816.0 | 800.6 | 746.5 | 755.9 | 692.3 |
| Prepaid Expenses | 434.0 | 366.9 | 311.1 | 320.6 | 313.5 | 395.7 | 156.4 | 210.9 | 195.8 | 198.0 | 177.3 | 210.6 | 190.1 | 183.7 | 158.3 | 174.4 | 146.7 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,590.0 | 2,206.6 | 2,603.2 | 2,612.9 | 2,593.7 | 2,632.4 | 2,728.2 | 2,800.1 | 2,732.6 | 2,691.7 | 3,043.3 | 2,888.2 | 2,787.3 | 2,767.6 | 2,834.8 | 2,865.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,340.3 | 2,325.5 | 2,562.8 | 2,565.6 | 2,509.9 | 2,470.4 | 2,552.2 | 2,497.0 | 2,440.9 | 2,385.2 | 2,480.2 | 2,381.2 | 2,279.8 | 2,184.1 | 2,223.9 | 2,200.8 | 2,256.1 | 2,099.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,344.3 | 1,294.9 | 1,481.2 | 1,418.5 | 1,350.9 | 1,283.7 | 1,352.3 | 1,284.5 | 1,226.0 | 1,183.7 | 1,318.7 | 1,262.3 | 1,221.4 | 1,165.7 | 1,266.0 | 1,261.2 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 996.0 | 1,030.6 | 1,081.6 | 1,147.1 | 1,159.0 | 1,186.7 | 1,199.9 | 1,212.5 | 1,214.9 | 1,201.5 | 1,161.5 | 1,118.9 | 1,058.4 | 1,018.4 | 957.9 | 939.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 348.8 | 348.8 | 348.6 | 348.6 | 396.3 | 393.5 | 399.1 | 395.7 | 392.4 | 394.4 | 389.4 | 387.4 | 387.5 | 386.2 | 379.7 | 385.5 | 390.3 | 391.3 | ||||||||||||||||||||||
| Intangible Assets | 446.2 | 451.2 | 526.1 | 532.2 | 537.1 | 542.7 | 559.0 | 564.5 | 507.3 | 512.0 | 517.7 | 515.8 | 520.2 | 524.4 | 527.9 | 533.2 | 639.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 113.1 | 121.0 | 118.8 | 124.5 | 123.7 | 127.2 | 131.5 | 136.9 | 143.8 | 143.9 | 131.6 | 120.1 | 111.6 | 111.0 | 105.5 | 113.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 521.1 | 525.5 | 423.7 | 406.2 | 379.2 | 384.6 | 329.9 | 317.4 | 300.0 | 295.9 | 247.1 | 237.5 | 221.2 | 210.5 | 150.1 | 241.1 | 154.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 92.5 | 78.5 | 75.8 | 73.6 | 120.3 | 121.4 | 142.1 | 139.4 | 136.8 | 135.8 | 132.7 | 103.0 | 107.2 | 106.7 | 78.9 | 86.2 | 91.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,241.5 | 4,893.7 | 5,305.4 | 5,388.0 | 5,450.4 | 5,525.2 | 5,629.7 | 5,708.9 | 5,567.4 | 5,516.3 | 5,733.0 | 5,469.6 | 5,289.9 | 5,217.9 | 5,093.4 | 5,238.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 833.5 | 762.5 | 808.8 | 773.9 | 723.6 | 562.8 | 700.7 | 785.4 | 779.0 | 713.1 | 882.4 | 897.0 | 870.1 | 847.6 | 850.8 | 978.8 | 978.5 | 776.0 | 928.2 | 899.3 | 869.1 | 782.2 | 790.7 | 545.6 | 556.1 | 450.2 | 584.5 | 418.9 | 436.9 | 346.3 | 436.4 | 361.7 | 366.9 | 317.4 | 385.9 | 352.5 | 348.0 | 273.7 | 309.0 | 348.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 36.9 | - | 36.4 | 35.8 | 35.2 | - | 34.6 | 34.4 | 35.9 | - | 34.3 | 34.8 | 35.6 | - | 35.8 | 36.4 | 36.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 24.5 | 28.1 | 28.6 | 29.2 | 28.4 | 28.8 | 29.1 | 29.5 | 30.0 | 29.5 | 27.9 | 25.7 | 25.2 | 24.1 | 22.2 | 24.2 | ||||||||||||||||||||||||
| Accrued Expenses | 1,226.1 | 1,355.0 | 1,266.0 | 1,253.4 | 1,115.7 | 1,259.7 | 1,057.5 | 1,094.3 | 988.1 | 1,123.6 | 967.6 | 932.3 | 832.0 | 896.8 | 772.9 | 678.4 | - | |||||||||||||||||||||||
| Other Current Liabilities | 33.0 | 40.5 | 37.9 | 42.1 | 37.9 | 36.4 | 40.1 | 41.2 | 39.5 | 43.1 | 34.4 | 31.9 | 42.7 | 30.6 | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,133.9 | 2,243.3 | 2,547.5 | 2,503.9 | 2,311.5 | 2,293.2 | 2,252.7 | 1,975.0 | 1,860.6 | 1,933.8 | 2,438.3 | 2,414.9 | 2,298.4 | 2,328.6 | 2,212.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 90.1 | 97.1 | 92.5 | 96.7 | 96.5 | 99.7 | 103.7 | 108.6 | 114.6 | 115.1 | 104.3 | 95.3 | 87.1 | 87.0 | 83.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 78.4 | - | 77.3 | 76.2 | 74.9 | - | 73.5 | 73.2 | 76.4 | - | 72.9 | 73.9 | 75.9 | - | 76.2 | 77.2 | 78.1 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 7.2 | 7.3 | 6.5 | 6.5 | 6.2 | 6.1 | 2.6 | 2.6 | 2.7 | 2.7 | 4.5 | 4.6 | 4.6 | 4.6 | 4.9 | 5.2 | 5.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 290.5 | 306.1 | 297.7 | 297.9 | 282.4 | 293.4 | 296.5 | 292.6 | 300.8 | 297.0 | 292.7 | 282.3 | 273.6 | 271.0 | 165.2 | 173.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,480.6 | 4,054.1 | 4,145.0 | 4,194.1 | 4,215.3 | 4,224.7 | 4,274.8 | 4,357.0 | 4,175.6 | 4,085.2 | 4,386.6 | 4,204.8 | 4,121.3 | 4,103.8 | 4,062.0 | 4,153.9 | ||||||||||||||||||||||||
| 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 | 0.6 | 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 | 0.6 | 0.6 | 0.6 | 0.6 |
| Additional Paid In Capital | 1,348.8 | 1,328.9 | 1,316.9 | 1,299.9 | 1,278.8 | 1,265.9 | 1,254.2 | 1,243.0 | 1,243.8 | 1,231.8 | 1,221.7 | 1,186.9 | 1,168.9 | 1,152.1 | 1,155.5 | 1,161.4 | ||||||||||||||||||||||||
| Retained Earnings | (560.3) | (469.0) | (127.3) | (71.7) | 45.2 | 148.9 | 173.0 | 182.6 | 197.3 | 243.5 | 190.7 | 122.1 | 57.3 | 33.8 | (20.2) | 3.1 | 45.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (38.7) | (32.1) | (40.7) | (43.7) | (98.2) | (125.5) | (86.3) | (88.1) | (63.6) | (57.5) | (80.3) | (63.1) | (74.7) | (87.5) | (119.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 4.7 | 4.5 | 4.4 | 4.3 | 4.2 | 4.2 | 4.0 | 4.7 | 2.5 | 2.4 | 2.5 | 2.7 | 2.7 | 2.5 | 2.5 | 2.2 | 2.0 | 2.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 750.4 | 828.4 | 1,149.5 | 1,185.1 | 1,226.4 | 1,289.9 | 1,341.5 | 1,338.1 | 1,378.1 | 1,418.4 | 1,332.7 | 1,246.5 | 1,152.1 | 1,099.0 | 1,016.9 | 1,071.4 | ||||||||||||||||||||||||
| Total Equity | 755.1 | 832.9 | 1,153.9 | 1,189.4 | 1,230.6 | 1,294.1 | 1,345.5 | 1,342.8 | 1,380.6 | 1,420.8 | 1,335.2 | 1,249.2 | 1,154.8 | 1,101.5 | 1,019.4 | 1,073.6 | 1,120.6 | 1,226.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 456.1 | (36.7) | 55.7 | 109.0 | 282.2 | 339.2 | 475.5 | 825.1 | 872.0 | 757.9 | 605.0 | 473.3 | 488.9 | 439.0 | 622.1 | 525.6 | 404.2 | 328.9 | ||||||||||||||||||||||
| Book Value | 750.4 | 828.4 | 1,149.5 | 1,185.1 | 1,226.4 | 1,289.9 | 1,341.5 | 1,338.1 | 1,378.1 | 1,418.4 | 1,332.7 | 1,246.5 | 1,152.1 | 1,099.0 | 1,016.9 | 1,071.4 | 1,118.6 | 1,224.3 | ||||||||||||||||||||||
| Tangible Book Value | (44.6) | 28.4 | 274.8 | 304.3 | 293.0 | 353.7 | 383.4 | 377.9 | 478.4 | 512.0 | 425.6 | 343.3 | 244.4 | 188.4 | 109.3 | 152.7 | 89.2 | |||||||||||||||||||||||
| 150.9 |
| 114.3 |
| 109.1 |
| 123.2 |
| 134.1 |
| 98.6 |
| 103.5 |
| 112.2 |
| 125.9 |
| 118.6 |
| 112.9 |
| 106.5 |
| 121.5 |
| 105.1 |
| 106.6 |
| 96.2 |
| 101.5 |
| 80.9 |
| 85.2 |
| 81.2 |
| 91.6 |
| 63.6 |
| 64.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,655.1 |
| 2,559.0 |
| 2,447.7 |
| 2,133.4 |
| 2,133.1 |
| 2,207.5 |
| 2,379.7 |
| 1,883.7 |
| 1,985.2 |
| 1,627.0 |
| 1,743.1 |
| 1,570.8 |
| 1,639.0 |
| 1,485.7 |
| 1,531.6 |
| 1,414.2 |
| 1,384.6 |
| 1,253.5 |
| 1,248.7 |
| 1,216.9 |
| 1,250.5 |
| 1,191.0 |
| 1,149.7 |
| 1,065.6 |
| 1,277.9 |
| 1,171.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 978.2 |
| 927.7 |
| 931.4 |
| 900.4 |
| 879.0 |
| 888.8 |
| 865.3 |
| 873.7 |
| 886.1 |
| 899.8 |
| 887.6 |
| 889.8 |
| 868.1 |
| 843.1 |
| 807.5 |
| 762.3 |
| 760.0 |
| 747.2 |
| 735.4 |
| 736.9 |
| 729.1 |
| 727.6 |
| 687.7 |
| 696.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 393.2 |
| 395.1 |
| 393.7 |
| 397.3 |
| 392.9 |
| 389.5 |
| 658.4 |
| 659.9 |
| 654.5 |
| 657.7 |
| 646.5 |
| 647.1 |
| 637.5 |
| 430.7 |
| 435.6 |
| 433.4 |
| 430.8 |
| 427.8 |
| 423.0 |
| 421.6 |
| 162.3 |
| 161.4 |
| 543.9 |
| 660.0 |
| 668.8 |
| 677.1 |
| 686.4 |
| 694.4 |
| 702.5 |
| 820.0 |
| 830.3 |
| 840.1 |
| 851.1 |
| 860.0 |
| 870.5 |
| 877.9 |
| 334.3 |
| 342.2 |
| 347.2 |
| 353.9 |
| 359.1 |
| 363.6 |
| 371.4 |
| 109.2 |
| 112.5 |
| 187.0 |
| 90.5 |
| 165.1 |
| 123.9 |
| 118.9 |
| 125.4 |
| 105.8 |
| 105.4 |
| 110.0 |
| 110.2 |
| 107.9 |
| 108.0 |
| 112.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 162.9 |
| 160.3 |
| 159.2 |
| 158.6 |
| 177.7 |
| 186.4 |
| 184.7 |
| 90.9 |
| 93.3 |
| 95.2 |
| 92.6 |
| 88.5 |
| 87.5 |
| 116.4 |
| 115.4 |
| 114.9 |
| 115.5 |
| 191.3 |
| 192.2 |
| 185.9 |
| 188.5 |
| 173.7 |
| 171.0 |
| 97.2 |
| 81.2 |
| 115.1 |
| 106.5 |
| 90.2 |
| 114.2 |
| 101.2 |
| 100.9 |
| 99.4 |
| 94.8 |
| 96.9 |
| 94.9 |
| 99.0 |
| 88.3 |
| 89.6 |
| 86.8 |
| 104.0 |
| 102.2 |
| 95.6 |
| 96.6 |
| 105.6 |
| 95.6 |
| 95.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,128.9 |
| 5,047.8 |
| 4,870.3 |
| 4,525.2 |
| 4,513.7 |
| 4,632.7 |
| 4,783.6 |
| 4,312.7 |
| 4,763.9 |
| 4,430.5 |
| 4,527.4 |
| 4,364.2 |
| 4,408.7 |
| 4,124.9 |
| 4,148.0 |
| 3,239.5 |
| 3,219.6 |
| 3,089.6 |
| 3,133.1 |
| 3,115.0 |
| 3,136.0 |
| 3,099.6 |
| 2,470.3 |
| 2,395.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.4 |
| 33.8 |
| 40.8 |
| - |
| 35.1 |
| 32.4 |
| 35.8 |
| - |
| 30.7 |
| 28.8 |
| 27.2 |
| - |
| 23.9 |
| 22.3 |
| 20.5 |
| - |
| 16.0 |
| 14.7 |
| 12.6 |
| - |
| - |
| - |
| 43.5 |
| 19.4 |
| 39.4 |
| 35.4 |
| 33.6 |
| 34.7 |
| 33.6 |
| 35.3 |
| 36.9 |
| 34.9 |
| 34.2 |
| 35.1 |
| 34.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 756.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,340.2 |
| 2,250.9 |
| 2,230.1 |
| 1,844.8 |
| 1,822.1 |
| 1,856.9 |
| 1,889.4 |
| 2,239.0 |
| 1,907.6 |
| 1,513.0 |
| 1,528.0 |
| 1,546.1 |
| 1,332.4 |
| 1,248.1 |
| 1,197.4 |
| 1,285.8 |
| 1,115.2 |
| 1,114.5 |
| 1,130.3 |
| 1,195.0 |
| 1,048.1 |
| 986.4 |
| 959.8 |
| 986.1 |
| 881.9 |
| 89.1 |
| 146.2 |
| 71.3 |
| 128.1 |
| 90.9 |
| 87.1 |
| 92.3 |
| 74.2 |
| 72.4 |
| 75.6 |
| 77.9 |
| 76.4 |
| 75.5 |
| 79.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.0 |
| 71.7 |
| 75.8 |
| - |
| 63.2 |
| 57.4 |
| 49.8 |
| - |
| 41.7 |
| 38.9 |
| 36.3 |
| - |
| 31.7 |
| 30.4 |
| 28.8 |
| - |
| 24.0 |
| 21.5 |
| 17.9 |
| - |
| - |
| - |
| 5.5 |
| 4.2 |
| 4.3 |
| 4.3 |
| 4.4 |
| 3.5 |
| 3.3 |
| 3.4 |
| 4.0 |
| 4.7 |
| 5.4 |
| 5.8 |
| 6.5 |
| 7.1 |
| 8.7 |
| 10.0 |
| 10.1 |
| 9.4 |
| 9.0 |
| 9.1 |
| 9.1 |
| 12.6 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 186.7 |
| 176.6 |
| 181.7 |
| 179.4 |
| 179.5 |
| 166.5 |
| 159.3 |
| 150.5 |
| 141.4 |
| 143.9 |
| 131.7 |
| 128.4 |
| 122.7 |
| 122.6 |
| 122.7 |
| 127.5 |
| 123.7 |
| 120.4 |
| 107.2 |
| 100.6 |
| 94.0 |
| 90.5 |
| 77.0 |
| 78.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,996.9 |
| 3,810.3 |
| 3,645.1 |
| 3,391.0 |
| 3,434.8 |
| 3,475.6 |
| 3,819.6 |
| 3,545.3 |
| 3,755.4 |
| 3,308.7 |
| 3,502.6 |
| 3,401.5 |
| 3,520.5 |
| 3,251.1 |
| 3,240.2 |
| 2,349.2 |
| 2,234.8 |
| 2,146.2 |
| 2,225.8 |
| 2,250.5 |
| 2,290.9 |
| 2,223.8 |
| 1,532.9 |
| 1,460.4 |
| 1,142.8 |
| 1,143.8 |
| 1,134.6 |
| 1,110.0 |
| 1,082.5 |
| 983.9 |
| 972.8 |
| 921.3 |
| 898.4 |
| 892.8 |
| 867.2 |
| 844.6 |
| 820.8 |
| 808.0 |
| 799.6 |
| 791.1 |
| 755.9 |
| 733.9 |
| 688.8 |
| 679.7 |
| 664.0 |
| 650.2 |
| 639.3 |
| 626.9 |
| 157.3 |
| 150.5 |
| 73.5 |
| 48.8 |
| 218.4 |
| 59.0 |
| (69.3) |
| 210.6 |
| 287.3 |
| 228.8 |
| 177.5 |
| 127.5 |
| 121.1 |
| 152.6 |
| 140.0 |
| 247.0 |
| 242.8 |
| 250.5 |
| 227.9 |
| 241.2 |
| 300.1 |
| 355.0 |
| 367.5 |
| (93.7) |
| (69.8) |
| (77.4) |
| (73.9) |
| (63.5) |
| (72.5) |
| (58.4) |
| (84.9) |
| (99.6) |
| (108.0) |
| (72.7) |
| (83.6) |
| (70.8) |
| (69.7) |
| (63.0) |
| (54.5) |
| (54.3) |
| (30.0) |
| (45.6) |
| (44.0) |
| (54.4) |
| (70.1) |
| (83.8) |
| (66.6) |
| (70.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 1.7 |
| 1.6 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,118.6 |
| 1,224.3 |
| 1,211.8 |
| 1,120.6 |
| 1,059.4 |
| 1,144.5 |
| 947.5 |
| 753.0 |
| 1,001.6 |
| 1,108.0 |
| 1,013.0 |
| 951.9 |
| 879.2 |
| 866.7 |
| 898.3 |
| 877.5 |
| 973.5 |
| 931.7 |
| 896.0 |
| 853.8 |
| 835.8 |
| 867.0 |
| 928.3 |
| 924.2 |
| 1,213.7 |
| 1,122.3 |
| 1,061.0 |
| 1,144.8 |
| 947.8 |
| 753.2 |
| 1,001.8 |
| 1,108.2 |
| 1,013.2 |
| 952.1 |
| 879.5 |
| 867.0 |
| 898.3 |
| 877.5 |
| 973.5 |
| 931.7 |
| 896.0 |
| 853.8 |
| 835.8 |
| 867.0 |
| 928.3 |
| 924.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 602.9 |
| 311.3 |
| 276.2 |
| 318.1 |
| 140.7 |
| (23.9) |
| 472.2 |
| 99.0 |
| 197.0 |
| 238.4 |
| 390.8 |
| 288.3 |
| 245.7 |
| 299.0 |
| 270.1 |
| 123.2 |
| 53.6 |
| 168.8 |
| 264.1 |
| 231.2 |
| 163.6 |
| 183.7 |
| 1,211.8 |
| 1,120.6 |
| 1,059.4 |
| 1,144.5 |
| 947.5 |
| 753.0 |
| 1,001.6 |
| 1,108.0 |
| 1,013.0 |
| 951.9 |
| 879.2 |
| 866.7 |
| 898.3 |
| 877.5 |
| 973.5 |
| 931.7 |
| 896.0 |
| 853.8 |
| 835.8 |
| 867.0 |
| 928.3 |
| 924.2 |
| 289.1 |
| 158.6 |
| 56.7 |
| (11.4) |
| 60.8 |
| (139.8) |
| (339.0) |
| (476.8) |
| (382.2) |
| (481.6) |
| (556.8) |
| (627.2) |
| (650.9) |
| (617.2) |
| 112.5 |
| 195.6 |
| 151.1 |
| 111.3 |
| 66.8 |
| 49.3 |
| 74.1 |
| 656.9 |
| 650.3 |