| (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 | - | - | - | - | - | - | - | 16.4 | 29.9 | 22.0 | 13.2 | 14.8 | 8.0 | 12.5 | 17.5 | 9.7 | 15.8 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | - | - | - | - | - | - | 16.4 | 29.9 | 22.0 | 13.2 | 14.8 | 8.0 | 12.5 | 17.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 136.1 | 115.8 | 145.7 | 128.2 | 155.3 | 122.3 | 76.6 | 69.5 | 76.6 | 61.4 | 54.2 | 51.0 | 45.1 | 113.9 | 109.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,454.7 | 1,289.3 | 1,365.5 | 1,591.1 | 1,339.1 | 781.0 | 702.3 | 672.6 | 536.5 | 486.1 | 474.3 | 467.0 | 429.2 | 400.3 | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 549.8 | 506.5 | 457.1 | 405.2 | 370.3 | 278.3 | 273.6 | 248.6 | 223.8 | 192.7 | 167.9 | 145.6 | 130.0 | 114.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 652.6 | 525.2 | 508.7 | 406.7 | 398.7 | 266.8 | 262.0 | 237.8 | 245.2 | 230.7 | 246.6 | 236.3 | 214.6 | 199.8 | 177.4 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,186.4 | 900.9 | 1,015.1 | 1,361.8 | 1,171.6 | 404.1 | 499.7 | 657.6 | 508.8 | 436.9 | 326.3 | 319.3 | 246.4 | 230.9 | 247.3 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,199.5 | 950.4 | 1,053.3 | 1,386.8 | 1,172.5 | 404.1 | 501.3 | 657.6 | 510.8 | 436.9 | 326.3 | 319.3 | 246.4 | 230.9 | 247.3 | 198.7 | |||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 15.8 |
| 15.8 |
| - |
| - |
| - |
| 9.7 |
| 15.8 |
| 15.8 |
| 15.8 |
| 101.5 |
| 96.4 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 62.4 | 47.1 | 40.4 | 30.9 | 29.1 | 17.6 | 16.2 | 18.5 | 19.6 | 15.3 | 11.9 | 11.7 | 9.8 | 11.3 | 11.3 | 7.7 | - | - | - |
| Other Current Assets | 8.9 | 4.2 | 9.3 | 6.5 | 7.2 | 1.2 | 1.6 | 3.4 | 4.9 | 1.7 | 0.0 | 0.1 | 0.1 | 2.6 | 3.8 | 0.3 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,969.9 | 1,729.1 | 1,815.4 | 2,019.0 | 1,769.1 | 1,121.9 | 973.6 | 915.2 | 782.2 | 695.6 | 661.7 | 637.2 | 577.7 | 543.1 | 532.1 | 476.6 | 491.3 | - | - |
| 101.3 |
| 86.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 282.7 | 255.2 | 233.1 | 211.5 | 191.2 | 170.0 | 161.4 | 141.6 | 122.9 | 109.4 | 98.0 | 89.1 | 77.7 | 68.3 | 59.9 | 55.5 | - | - | - |
| Property,Plant & Equipment Net | 267.1 | 251.3 | 223.9 | 193.7 | 179.0 | 108.2 | 112.2 | 107.0 | 100.9 | 83.3 | 69.9 | 56.5 | 52.3 | 46.6 | 41.4 | 30.7 | 31.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 1.6 | 1.4 | 1.3 | 1.2 | 1.2 | 1.3 | 1.2 | 1.2 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.0 | 1.0 | 1.0 | - | - |
| Goodwill | 707.3 | 698.9 | 700.1 | 692.0 | 688.4 | 268.2 | 188.6 | 188.5 | 189.4 | 184.8 | 172.8 | 173.9 | 172.0 | 170.0 | 177.1 | 178.5 | 176.9 | - | - |
| Intangible Assets | 283.9 | 290.7 | 298.3 | 305.5 | 312.8 | 12.2 | 11.0 | 12.0 | 13.2 | 13.3 | 11.8 | 12.0 | 10.2 | 11.1 | 11.7 | 13.0 | 13.9 | - | - |
| Operating Lease Right Of Use Assets | 327.4 | 314.9 | 305.7 | 269.6 | 241.7 | 205.9 | 176.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | 22.5 | 22.8 | - | - | - |
| Other Non-Current Assets | 69.0 | 81.8 | 83.4 | 84.4 | 38.0 | 22.0 | 19.9 | 17.0 | 14.1 | 16.0 | 16.9 | 12.1 | 10.3 | 8.7 | 7.6 | 28.8 | 28.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,626.1 | 3,368.2 | 3,428.1 | 3,565.4 | 3,230.1 | 1,739.7 | 1,483.3 | 1,240.9 | 1,101.1 | 994.1 | 934.4 | 892.9 | 823.8 | 780.6 | 770.9 | 728.5 | 743.1 | - | - |
| 169.7 |
| 178.4 |
| - |
| - |
| Short Term Debt | 13.0 | 49.5 | 38.2 | 25.0 | 1.0 | 0.0 | 1.6 | 0.0 | 1.9 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 105.3 | 98.3 | 89.2 | 75.5 | 69.1 | 60.9 | 56.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 109.3 | 171.2 | 134.7 | 168.5 | 264.9 | 143.7 | 60.8 | 58.6 | 65.5 | 64.4 | 56.6 | 54.1 | 49.3 | 48.2 | 49.1 | 41.7 | 33.9 | - | - |
| Other Current Liabilities | 51.3 | 46.1 | 59.7 | 59.1 | 55.8 | 25.9 | 13.5 | 12.5 | 15.7 | 14.9 | 12.2 | 12.7 | 9.6 | 18.0 | 13.0 | 17.8 | - | - | - |
| Total Current Liabilities | 880.3 | 844.2 | 770.8 | 675.7 | 744.4 | 483.2 | 390.8 | 305.6 | 321.6 | 296.2 | 304.8 | 291.9 | 263.9 | 248.0 | 226.6 | 211.5 | 260.5 | - | - |
| 198.7 |
| 200.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 230.2 | 223.3 | 221.9 | 198.5 | 175.4 | 146.9 | 122.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 95.6 | 81.4 | 67.4 | 58.8 | 35.8 | 27.7 | 32.6 | 29.4 | 24.6 | 34.5 | 29.8 | 23.5 | 19.1 | 13.5 | 9.5 | 25.6 | 21.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 48.3 | 45.0 | 40.0 | 35.5 | 31.5 | 38.3 | 28.0 | 24.7 | 23.0 | 19.0 | 15.0 | 10.8 | 8.1 | 6.6 | 7.7 | 7.5 | 7.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,440.9 | 2,094.7 | 2,115.3 | 2,330.2 | 2,158.7 | 1,100.2 | 1,073.1 | 1,017.3 | 877.9 | 786.6 | 676.0 | 645.5 | 537.6 | 499.0 | 491.2 | 443.4 | 490.9 | - | - |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 218.7 | 202.8 | - | - |
| Retained Earnings | 520.7 | 648.5 | 700.0 | 653.5 | 526.9 | 133.9 | (64.7) | (218.6) | (196.3) | (183.9) | (104.7) | (90.7) | (27.3) | 5.4 | 34.3 | 67.7 | 47.1 | - | - |
| Accumulated Other Comprehensive Income | (6.5) | (13.7) | 6.6 | 5.9 | (7.5) | (14.0) | (10.4) | (11.0) | (7.3) | (14.1) | (13.7) | (3.7) | 2.9 | (0.1) | 2.2 | 1.1 | 2.2 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 2.3 | 0.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,185.2 | 1,273.5 | 1,312.8 | 1,235.2 | 1,071.4 | 639.5 | 410.2 | 223.6 | 223.1 | 205.2 | 255.7 | 244.4 | 286.2 | 281.6 | 279.7 | 285.2 | 252.2 | 241.7 | 208.8 |
| Total Equity | 1,185.2 | 1,273.5 | 1,312.8 | 1,235.2 | 1,071.4 | 639.5 | 410.2 | 223.6 | 223.1 | 205.2 | 255.7 | 244.4 | 286.2 | 281.6 | 279.7 | 285.2 | 252.2 | 241.7 | 208.8 |
| 200.7 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | 641.2 | 480.8 | 415.0 | 313.1 | 304.5 | 238.4 | 218.4 | 229.8 | 189.0 | 184.9 | - | - |
| Working Capital | 1,089.6 | 884.9 | 1,044.6 | 1,343.3 | 1,024.7 | 638.7 | 582.7 | 609.6 | 460.7 | 399.3 | 356.9 | 345.3 | 313.8 | 295.1 | 305.5 | 265.1 | 230.8 | - | - |
| Book Value | 1,185.2 | 1,273.5 | 1,312.8 | 1,235.2 | 1,071.4 | 639.5 | 410.2 | 223.6 | 223.1 | 205.2 | 255.7 | 244.4 | 286.2 | 281.6 | 279.7 | 285.2 | 252.2 | 241.7 | 208.8 |
| Tangible Book Value | 194.0 | 283.8 | 314.4 | 237.8 | 70.2 | 359.1 | 210.5 | 23.1 | 20.5 | 7.1 | 71.1 | 58.4 | 104.0 | 100.6 | 90.9 | 93.7 | 61.3 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.7 |
| 60.7 |
| 28.6 |
| 16.4 |
| 35.7 |
| 42.2 |
| 8.8 |
| 29.9 |
| 36.4 |
| 26.7 |
| 13.4 |
| 22.0 |
| 30.3 |
| 30.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 36.7 | 60.7 | 28.6 | 16.4 | 35.7 | 42.2 | 8.8 | 29.9 | 36.4 | 26.7 | 13.4 | 22.0 | 30.3 | 30.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 159.2 | 136.1 | 138.1 | 172.0 | 146.2 | 115.8 | 119.5 | 169.8 | 150.2 | 145.7 | 141.0 | 203.5 | 163.0 | 128.2 | 189.2 | 239.6 | 196.0 | 155.3 | 175.0 | 210.3 | 122.9 | 122.3 | 135.6 | 144.8 | 66.3 | - | 96.0 | 127.3 | 72.4 | 69.5 | 90.8 | 135.1 | 75.9 | 76.6 | 90.1 | 112.8 | 61.3 | 61.4 | 81.1 | 119.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,660.8 | 1,454.7 | 1,223.8 | 1,330.2 | 1,460.7 | 1,289.3 | 1,180.5 | 1,295.6 | 1,496.9 | 1,365.5 | 1,259.3 | 1,392.9 | 1,686.7 | 1,591.1 | 1,539.6 | 1,579.1 | 1,641.2 | 1,339.1 | 1,043.4 | 894.7 | 977.2 | 781.0 | 612.8 | 628.4 | 858.2 | - | 616.2 | 694.4 | 815.7 | 672.6 | 610.0 | 606.6 | 703.8 | 536.5 | 484.3 | 542.8 | 647.9 | 486.1 | 455.2 | 493.3 |
| Prepaid Expenses | 59.2 | 62.4 | 53.1 | 42.3 | 48.2 | 47.1 | 43.2 | 35.8 | 44.5 | 40.4 | 26.4 | 20.0 | 27.9 | 30.9 | 61.0 | 43.3 | 42.3 | 29.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,344.2 | 1,969.9 | 1,849.0 | 2,033.0 | 2,077.6 | 1,729.1 | 1,740.7 | 2,005.8 | 2,136.6 | 1,815.4 | 1,832.5 | 2,097.1 | 2,305.2 | 2,019.0 | 2,199.5 | 2,470.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 273.0 | 267.1 | 267.4 | 258.2 | 251.0 | 251.3 | 243.3 | 241.9 | 230.4 | 223.9 | 213.7 | 209.5 | 201.0 | 193.7 | 184.4 | 183.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 1.5 | 1.6 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.4 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | |||||||||||||||||||||||
| Goodwill | 707.0 | 707.3 | 705.3 | 700.5 | 699.3 | 698.9 | 700.1 | 699.7 | 699.4 | 700.1 | 699.3 | 699.9 | 693.2 | 692.0 | 691.8 | 693.0 | 688.4 | 688.4 | ||||||||||||||||||||||
| Intangible Assets | 281.9 | 283.9 | 285.4 | 286.8 | 288.8 | 290.7 | 292.7 | 294.7 | 296.5 | 298.3 | 300.2 | 302.4 | 303.8 | 305.5 | 307.4 | 309.4 | 310.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 335.2 | 327.4 | 319.9 | 315.4 | 315.1 | 314.9 | 309.6 | 313.8 | 308.6 | 305.7 | 293.7 | 279.5 | 274.4 | 269.6 | 255.6 | 259.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 56.5 | 69.0 | 72.1 | 76.6 | 79.2 | 81.8 | 79.4 | 83.6 | 85.9 | 83.4 | 89.9 | 90.9 | 84.0 | 84.4 | 48.2 | 45.0 | 42.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,999.3 | 3,626.1 | 3,500.7 | 3,672.0 | 3,712.4 | 3,368.2 | 3,367.4 | 3,640.9 | 3,758.8 | 3,428.1 | 3,430.7 | 3,680.6 | 3,862.8 | 3,565.4 | 3,688.1 | 3,962.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,001.1 | 652.6 | 457.3 | 529.3 | 890.2 | 525.2 | 401.7 | 515.6 | 907.8 | 508.7 | 429.4 | 485.1 | 739.7 | 406.7 | 442.2 | 604.2 | 685.9 | 398.7 | 414.2 | 439.5 | 635.0 | 266.8 | 268.4 | 346.3 | 517.6 | - | 214.3 | 342.3 | 472.5 | 237.8 | 204.7 | 300.2 | 467.8 | 245.2 | 209.1 | 273.3 | 465.9 | 230.7 | 199.9 | 265.3 |
| Short Term Debt | 13.4 | 13.0 | 12.9 | 12.8 | 11.6 | 49.5 | 13.4 | 12.7 | 11.7 | 38.2 | 12.8 | 11.2 | 11.3 | 25.0 | 12.2 | 9.6 | 10.4 | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 108.1 | 105.3 | 102.2 | 100.4 | 100.7 | 98.3 | 95.4 | 94.0 | 92.2 | 89.2 | 84.7 | 79.8 | 78.5 | 75.5 | 72.4 | 71.6 | ||||||||||||||||||||||||
| Accrued Expenses | 129.4 | 109.3 | 147.1 | 160.8 | 109.9 | 171.2 | 185.1 | 153.0 | 99.6 | 134.7 | 157.2 | 170.7 | 126.1 | 168.5 | 210.4 | 195.5 | 179.6 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,252.5 | 880.3 | 719.5 | 808.0 | 1,157.8 | 844.2 | 726.9 | 807.4 | 1,136.2 | 770.8 | 709.1 | 771.7 | 977.4 | 675.7 | 737.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,233.9 | 1,186.4 | 1,049.1 | 1,212.5 | 968.0 | 900.9 | 879.1 | 1,071.8 | 942.5 | 1,015.1 | 996.1 | 1,148.4 | 1,332.7 | 1,361.8 | 1,500.3 | 1,575.7 | 1,483.8 | 1,171.6 | 352.1 | 413.1 | 420.8 | 404.1 | 328.2 | 429.2 | 569.7 | - | 535.7 | 668.4 | 677.2 | 657.6 | 571.4 | 635.7 | 547.3 | 508.8 | 556.0 | 538.6 | 480.4 | 436.9 | 388.9 | 493.8 |
| Operating Lease Liabilities Non-Current | 235.5 | 230.2 | 225.7 | 223.0 | 221.3 | 223.3 | 220.1 | 226.3 | 222.7 | 221.9 | 214.2 | 204.6 | 200.5 | 198.5 | 187.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 96.5 | 95.6 | 79.1 | 79.1 | 81.1 | 81.4 | 65.1 | 67.6 | 68.9 | 67.4 | 55.2 | 58.2 | 57.9 | 58.8 | 45.2 | 42.4 | 40.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 47.7 | 48.3 | 47.3 | 50.2 | 45.5 | 45.0 | 43.6 | 44.1 | 42.8 | 40.0 | 37.9 | 39.2 | 37.6 | 35.5 | 26.7 | 32.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,866.1 | 2,440.9 | 2,120.8 | 2,372.8 | 2,473.8 | 2,094.7 | 1,934.9 | 2,217.2 | 2,413.1 | 2,115.3 | 2,012.5 | 2,222.0 | 2,606.1 | 2,330.2 | 2,497.2 | 2,733.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 463.2 | 520.7 | 719.5 | 642.2 | 600.2 | 648.5 | 802.4 | 798.2 | 720.2 | 700.0 | 811.4 | 854.6 | 665.6 | 653.5 | 620.7 | 662.7 | 611.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (10.2) | (6.5) | (4.9) | (1.5) | (12.6) | (13.7) | (2.4) | (0.9) | 5.1 | 6.6 | 6.7 | 10.9 | 4.6 | 5.9 | (0.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,133.2 | 1,185.2 | 1,379.9 | 1,299.1 | 1,238.7 | 1,273.5 | 1,432.5 | 1,423.7 | 1,345.7 | 1,273.5 | 1,418.2 | 1,458.5 | 1,256.8 | 1,235.2 | 1,190.9 | 1,229.1 | ||||||||||||||||||||||||
| Total Equity | 1,133.2 | 1,185.2 | 1,379.9 | 1,299.1 | 1,238.7 | 1,273.5 | 1,432.5 | 1,423.7 | 1,345.7 | 1,273.5 | 1,418.2 | 1,458.5 | 1,256.8 | 1,235.2 | 1,190.9 | 1,229.1 | 1,174.3 | 1,071.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,247.3 | 1,199.5 | 1,062.0 | 1,225.3 | 979.6 | 950.4 | 892.6 | 1,084.5 | 954.2 | 1,053.3 | 1,008.9 | 1,159.6 | 1,344.0 | 1,386.8 | 1,512.5 | 1,585.2 | 1,494.2 | 1,171.6 | 362.8 | 423.1 | 431.0 | 404.1 | 339.9 | 438.8 | 577.9 | - | 545.4 | 676.5 | 685.3 | 666.8 | 580.4 | 643.1 | 555.8 | 519.7 | 564.6 | 545.0 | 480.8 | 438.0 | 390.2 | 493.8 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,091.7 | 1,089.6 | 1,129.5 | 1,225.0 | 919.8 | 884.9 | 1,013.8 | 1,198.4 | 1,000.4 | 1,044.6 | 1,123.4 | 1,325.3 | 1,327.8 | 1,343.3 | 1,462.2 | 1,579.4 | 1,440.3 | |||||||||||||||||||||||
| Book Value | 1,133.2 | 1,185.2 | 1,379.9 | 1,299.1 | 1,238.7 | 1,273.5 | 1,432.5 | 1,423.7 | 1,345.7 | 1,273.5 | 1,418.2 | 1,458.5 | 1,256.8 | 1,235.2 | 1,190.9 | 1,229.1 | 1,174.3 | 1,071.4 | ||||||||||||||||||||||
| Tangible Book Value | 144.4 | 194.0 | 389.2 | 311.8 | 250.7 | 283.8 | 439.6 | 429.3 | 349.8 | 275.1 | 418.7 | 456.2 | 259.8 | 237.8 | 191.7 | 226.7 | 175.1 | |||||||||||||||||||||||
| 23.4 |
| 18.7 |
| 25.4 |
| 17.6 |
| 12.7 |
| 11.1 |
| 16.5 |
| - |
| 12.4 |
| 10.9 |
| 16.1 |
| 18.5 |
| 19.5 |
| 17.2 |
| 23.7 |
| 19.6 |
| 14.8 |
| 15.5 |
| 15.7 |
| 15.3 |
| 12.1 |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,398.8 |
| 1,769.1 |
| 1,626.4 |
| 1,557.4 |
| 1,517.3 |
| 1,121.9 |
| 1,066.7 |
| 1,137.1 |
| 1,238.4 |
| - |
| 973.1 |
| 1,183.2 |
| 1,173.6 |
| 915.2 |
| 952.9 |
| 1,070.3 |
| 1,050.9 |
| 782.2 |
| 798.3 |
| 955.3 |
| 967.1 |
| 695.6 |
| 736.2 |
| 893.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 180.5 |
| 179.0 |
| 111.3 |
| 111.7 |
| 109.8 |
| 108.2 |
| 109.1 |
| 111.3 |
| 114.0 |
| - |
| 112.8 |
| 113.4 |
| 107.7 |
| 107.0 |
| 109.9 |
| 113.0 |
| 109.3 |
| 100.9 |
| 103.9 |
| 106.8 |
| 97.1 |
| 83.3 |
| 84.6 |
| 85.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| - |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.1 |
| 1.2 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.1 |
| 281.3 |
| 283.3 |
| 267.9 |
| 268.2 |
| 199.4 |
| 193.8 |
| 193.4 |
| - |
| 188.1 |
| 188.7 |
| 188.5 |
| 188.5 |
| 189.0 |
| 189.1 |
| 189.8 |
| 189.4 |
| 189.0 |
| 186.1 |
| 185.1 |
| 184.8 |
| 185.5 |
| 186.1 |
| 312.8 |
| 12.1 |
| 12.4 |
| 11.9 |
| 12.2 |
| 10.5 |
| 9.6 |
| 9.8 |
| - |
| 11.2 |
| 11.5 |
| 11.7 |
| 12.0 |
| 12.3 |
| 12.6 |
| 12.9 |
| 13.2 |
| 13.2 |
| 13.4 |
| 13.2 |
| 13.3 |
| 13.6 |
| 14.1 |
| 260.3 |
| 241.7 |
| 221.0 |
| 221.1 |
| 209.0 |
| 205.9 |
| 180.2 |
| 183.1 |
| 174.7 |
| 180.6 |
| 175.9 |
| 173.9 |
| 177.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 38.0 |
| 28.9 |
| 27.0 |
| 24.5 |
| 22.0 |
| 20.4 |
| 18.6 |
| 16.3 |
| - |
| 19.0 |
| 18.8 |
| 18.4 |
| 17.0 |
| 18.4 |
| 18.1 |
| 15.6 |
| 14.1 |
| 16.3 |
| 16.4 |
| 17.3 |
| 16.0 |
| 16.4 |
| 15.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,882.1 |
| 3,230.1 |
| 2,282.2 |
| 2,214.0 |
| 2,141.7 |
| 1,739.7 |
| 1,587.6 |
| 1,654.8 |
| 1,747.8 |
| - |
| 1,481.4 |
| 1,690.6 |
| 1,678.4 |
| 1,240.9 |
| 1,283.8 |
| 1,404.3 |
| 1,379.7 |
| 1,101.1 |
| 1,121.9 |
| 1,279.1 |
| 1,280.9 |
| 994.1 |
| 1,037.5 |
| 1,195.7 |
| 10.7 |
| 10.1 |
| 10.2 |
| - |
| 11.7 |
| 9.6 |
| 8.2 |
| - |
| 9.7 |
| 8.1 |
| 8.0 |
| 9.2 |
| 9.0 |
| 7.4 |
| 8.5 |
| 10.8 |
| 8.6 |
| 6.5 |
| 0.4 |
| 1.1 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.7 |
| 69.1 |
| 65.4 |
| 63.8 |
| 61.3 |
| 60.9 |
| 57.0 |
| 56.6 |
| 55.7 |
| - |
| 56.0 |
| 55.7 |
| 55.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 264.9 |
| 231.8 |
| 184.4 |
| 134.7 |
| 143.7 |
| 145.4 |
| 139.7 |
| 62.6 |
| - |
| 81.5 |
| 81.6 |
| 47.7 |
| 58.6 |
| 75.6 |
| 83.3 |
| 45.5 |
| 65.5 |
| 87.9 |
| 98.2 |
| 49.0 |
| 64.4 |
| 126.7 |
| 115.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 891.0 |
| 958.4 |
| 744.4 |
| 722.1 |
| 697.7 |
| 843.3 |
| 483.2 |
| 482.5 |
| 552.1 |
| 652.3 |
| - |
| 363.6 |
| 503.6 |
| 597.6 |
| 305.6 |
| 289.7 |
| 405.0 |
| 534.1 |
| 321.6 |
| 305.6 |
| 386.4 |
| 524.7 |
| 296.2 |
| 327.9 |
| 387.2 |
| 191.9 |
| 191.7 |
| 175.4 |
| 158.4 |
| 160.0 |
| 149.6 |
| 146.9 |
| 125.0 |
| 128.2 |
| 120.5 |
| - |
| 121.4 |
| 119.4 |
| 122.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.8 |
| 30.3 |
| 30.4 |
| 31.1 |
| 27.7 |
| 29.5 |
| 29.4 |
| 30.5 |
| - |
| 28.0 |
| 28.9 |
| 29.4 |
| 29.4 |
| 24.8 |
| 24.7 |
| 24.9 |
| 24.6 |
| 27.2 |
| 28.4 |
| 29.2 |
| 34.5 |
| 28.4 |
| 28.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.9 |
| 31.5 |
| 34.2 |
| 38.1 |
| 38.9 |
| 38.3 |
| 32.8 |
| 29.0 |
| 26.5 |
| - |
| 26.7 |
| 27.2 |
| 26.5 |
| 24.7 |
| 25.2 |
| 25.1 |
| 23.5 |
| 23.0 |
| 22.6 |
| 22.4 |
| 21.4 |
| 19.0 |
| 17.9 |
| 17.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,707.9 |
| 2,158.7 |
| 1,297.0 |
| 1,339.3 |
| 1,483.8 |
| 1,100.2 |
| 998.1 |
| 1,168.0 |
| 1,399.4 |
| - |
| 1,075.4 |
| 1,347.4 |
| 1,453.5 |
| 1,017.3 |
| 911.0 |
| 1,090.5 |
| 1,129.9 |
| 877.9 |
| 911.4 |
| 975.9 |
| 1,055.8 |
| 786.6 |
| 763.1 |
| 927.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 526.9 |
| 451.4 |
| 346.7 |
| 137.7 |
| 133.9 |
| 98.0 |
| 8.2 |
| (122.6) |
| - |
| (60.7) |
| (118.2) |
| (227.6) |
| (218.6) |
| (68.9) |
| (120.0) |
| (182.6) |
| (196.3) |
| (202.7) |
| (103.5) |
| (177.2) |
| (183.9) |
| (113.3) |
| (107.3) |
| 1.7 |
| 3.9 |
| (7.5) |
| (9.1) |
| (7.0) |
| (6.2) |
| (14.0) |
| (21.6) |
| (24.7) |
| (24.3) |
| - |
| (13.8) |
| (11.1) |
| (11.1) |
| (11.0) |
| (7.6) |
| (8.9) |
| (5.6) |
| (7.3) |
| (7.7) |
| (9.9) |
| (12.5) |
| (14.1) |
| (13.9) |
| (14.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,174.3 |
| 1,071.4 |
| 985.2 |
| 874.7 |
| 657.9 |
| 639.5 |
| 589.5 |
| 486.8 |
| 348.4 |
| - |
| 406.0 |
| 343.2 |
| 224.9 |
| 223.6 |
| 372.7 |
| 313.8 |
| 249.8 |
| 223.1 |
| 210.5 |
| 303.3 |
| 222.7 |
| 205.2 |
| 272.0 |
| 266.1 |
| 985.2 |
| 874.7 |
| 657.9 |
| 639.5 |
| 589.5 |
| 486.8 |
| 348.4 |
| - |
| 406.0 |
| 343.2 |
| 224.9 |
| 223.6 |
| 372.7 |
| 313.8 |
| 249.8 |
| 223.1 |
| 210.5 |
| 303.3 |
| 222.7 |
| 205.2 |
| 272.0 |
| 266.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 508.8 |
| 615.8 |
| 656.7 |
| 650.4 |
| 544.7 |
| 600.9 |
| 547.0 |
| 489.7 |
| 528.2 |
| 518.4 |
| 467.4 |
| 416.1 |
| 359.9 |
| 463.2 |
| 1,024.7 |
| 904.3 |
| 859.7 |
| 674.0 |
| 638.7 |
| 584.2 |
| 585.0 |
| 586.1 |
| - |
| 609.5 |
| 679.6 |
| 575.9 |
| 609.6 |
| 663.2 |
| 665.4 |
| 516.8 |
| 460.7 |
| 492.8 |
| 568.8 |
| 442.4 |
| 399.3 |
| 408.4 |
| 506.2 |
| 985.2 |
| 874.7 |
| 657.9 |
| 639.5 |
| 589.5 |
| 486.8 |
| 348.4 |
| - |
| 406.0 |
| 343.2 |
| 224.9 |
| 223.6 |
| 372.7 |
| 313.8 |
| 249.8 |
| 223.1 |
| 210.5 |
| 303.3 |
| 222.7 |
| 205.2 |
| 272.0 |
| 266.1 |
| 70.2 |
| 691.8 |
| 579.1 |
| 378.2 |
| 359.1 |
| 379.6 |
| 283.4 |
| 145.2 |
| - |
| 206.6 |
| 143.0 |
| 24.7 |
| 23.1 |
| 171.4 |
| 112.1 |
| 47.1 |
| 20.5 |
| 8.3 |
| 103.7 |
| 24.4 |
| 7.1 |
| 72.9 |
| 65.9 |