| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 1,219.0 | 1,021.2 | 1,029.3 | 972.6 | 1,397.9 | 714.9 | 711.0 | 926.0 | 425.9 | 299.8 | 171.9 | 101.7 | 135.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 0.0 | 186.8 | 244.8 | 72.1 | - | - |
| Cash And Short Term Investments | 1,219.0 | 1,021.2 | 1,029.3 | 972.6 | 1,397.9 | 714.9 | 711.0 | 926.0 | 612.7 | 544.6 | 244.0 | 101.7 | 135.5 |
| Receivables | |||||||||||||
| Accounts Receivable | 382.5 | 386.7 | 413.0 | 568.9 | 457.4 | 367.2 | 378.2 | 346.0 | 316.4 | 353.8 | 137.4 | - | - |
| Current Assets | |||||||||||||
| Inventory | 553.7 | 641.0 | 710.6 | 755.7 | 507.8 | 517.2 | 511.8 | 472.3 | 427.6 | 346.9 | 125.7 | - | - |
| Prepaid Expenses | 36.7 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 2,491.6 | 2,647.3 | 2,554.6 | 2,988.2 | 2,827.6 | 2,674.6 | 2,467.3 | 2,073.2 | 1,617.0 | 1,257.0 | 738.6 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 242.9 | 260.7 | 253.0 | 327.9 | 313.9 | 247.0 | 233.3 | 213.2 | 205.4 | 182.5 | 79.8 | - | - |
| Short Term Debt | |||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 1,549.2 | 1,549.2 | 1,549.3 | 2,047.1 | 1,742.6 | 1,567.2 | 920.9 | 983.3 | 988.1 | 0.0 | - | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | - | - | - | - | - | - | - | 5,237.1 | 5,442.6 | 6,584.2 | 1,284.4 | - | - |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 1,549.2 | 1,549.2 | 1,988.0 | 2,047.9 | 1,747.6 | 1,574.1 | 921.0 | 983.3 | 988.1 | 0.0 | 87.3 | - | - |
| Net debt | 330.1 | ||||||||||||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,219.0 | 1,318.5 | 1,103.3 | 1,165.5 | 1,021.2 | 769.4 | 1,096.5 | 1,082.4 | 808.8 | 1,072.0 | 706.8 | 972.6 | 918.8 | 858.8 | 1,397.9 | |||||||||||||||||||||||||
| 32.8 |
| 40.6 |
| 49.8 |
| 41.6 |
| 37.9 |
| 25.8 |
| 23.9 |
| 63.9 |
| 52.2 |
| 12.7 |
| - |
| - |
| Other Current Assets | 98.2 | 74.6 | 79.0 | 70.7 | 51.8 | 38.3 | 36.1 | 30.8 | 41.4 | 26.5 | 0.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,306.3 | 2,167.3 | 2,446.0 | 2,449.9 | 2,483.8 | 1,690.5 | 1,684.8 | 1,843.8 | 1,509.2 | 1,500.1 | 537.4 | - | - |
| 1,781.2 |
| 1,845.4 |
| 1,683.6 |
| 1,734.6 |
| 1,561.6 |
| 1,415.4 |
| 1,218.5 |
| 911.9 |
| 751.9 |
| 609.6 |
| 552.9 |
| - |
| - |
| Property,Plant & Equipment Net | 710.4 | 801.9 | 871.0 | 1,253.6 | 1,266.0 | 1,259.2 | 1,366.5 | 1,374.1 | 1,046.9 | 883.4 | 196.0 | - | - |
| Long Term Investments | 16.3 | 23.4 | 23.3 | 31.1 | 35.4 | 22.5 | 97.8 | 63.8 | 26.1 | 4.1 | 3.8 | - | - |
| Equity Method Investments | - | - | 16.0 | 27.1 | 29.8 | 14.2 | - | - | - | - | - | - | - |
| Goodwill | 2,353.2 | 2,389.7 | 2,534.6 | 2,775.6 | 2,642.7 | 2,614.3 | 2,173.9 | 2,173.9 | 2,135.7 | 2,140.6 | 103.9 | 104.8 | - |
| Intangible Assets | 121.5 | 273.5 | 509.4 | 674.8 | 611.2 | 808.9 | 408.2 | 860.3 | 1,812.5 | 2,307.2 | 55.0 | - | - |
| Operating Lease Right Of Use Assets | 52.4 | 58.5 | 61.3 | - | - | 65.1 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 22.4 | 18.3 | 10.6 | 14.9 | - | - |
| Other Non-Current Assets | 317.9 | 277.3 | 170.4 | 324.1 | 182.4 | 165.3 | 76.8 | 65.6 | 66.5 | 57.0 | 24.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,825.6 | 5,933.1 | 6,554.6 | 7,509.1 | 7,221.5 | 6,560.7 | 5,808.0 | 6,381.5 | 6,596.8 | 6,892.4 | 920.3 | - | - |
| - |
| 0.0 |
| 438.7 |
| 0.8 |
| 5.1 |
| 6.9 |
| 0.1 |
| - |
| - |
| - |
| 87.3 |
| - |
| - |
| Deferred Revenue Current | 118.5 | 130.2 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 16.5 | 16.6 | 15.6 | - | - | 15.9 | - | - | - | - | - | - | - |
| Accrued Expenses | 248.2 | 288.0 | 336.8 | 240.2 | 255.1 | 217.8 | 160.5 | 167.2 | 137.9 | 131.9 | 51.8 | - | - |
| Other Current Liabilities | 221.7 | 234.5 | 113.2 | 107.0 | 112.7 | 67.4 | 41.7 | 60.9 | 30.5 | 11.0 | 1.1 | - | - |
| Total Current Liabilities | 712.8 | 783.2 | 1,230.1 | 675.1 | 681.6 | 539.0 | 435.6 | 441.3 | 373.8 | 325.3 | 220.0 | - | - |
| 40.6 |
| 45.3 |
| 50.6 |
| - |
| - |
| 58.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 63.1 | 152.2 | 310.2 | 0.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 219.4 | 208.4 | 218.9 | 233.6 | 167.9 | 161.8 | 91.8 | 118.3 | 83.1 | 83.7 | 23.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,481.3 | 2,540.8 | 2,998.3 | 2,955.9 | 2,592.0 | 2,268.0 | 1,448.3 | 1,606.0 | 1,597.1 | 719.2 | 244.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 38.8 | (34.0) | (89.6) | 512.1 | 355.0 | 0.0 | (321.2) | (458.8) | (439.8) | (411.0) | (607.3) | - | - |
| Accumulated Other Comprehensive Income | 4.1 | (5.0) | (5.1) | 5.2 | 29.6 | 2.3 | (6.6) | (2.8) | (3.1) | (0.1) | (0.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,344.3 | 3,392.3 | 3,556.4 | 4,553.2 | 4,629.4 | 4,292.7 | 4,359.7 | 4,775.6 | 4,999.7 | 6,173.2 | 676.4 | 639.0 | 672.3 |
| Total Equity | 3,344.3 | 3,392.3 | 3,556.4 | 4,553.2 | 4,629.4 | 4,292.7 | 4,359.7 | 4,775.6 | 4,999.7 | 6,173.2 | 676.4 | 639.0 | 672.3 |
| 528.0 |
| 958.8 |
| 1,075.3 |
| 349.8 |
| 859.2 |
| 210.0 |
| 57.3 |
| 375.4 |
| (544.6) |
| (156.7) |
| - |
| - |
| Working Capital | 1,593.6 | 1,384.1 | 1,215.9 | 1,774.7 | 1,802.2 | 1,151.5 | 1,249.2 | 1,402.5 | 1,135.4 | 1,174.8 | 317.4 | - | - |
| Book Value | 3,344.3 | 3,392.3 | 3,556.4 | 4,553.2 | 4,629.4 | 4,292.7 | 4,359.7 | 4,775.6 | 4,999.7 | 6,173.2 | 676.4 | 639.0 | 672.3 |
| Tangible Book Value | 869.6 | 729.1 | 512.4 | 1,102.8 | 1,375.6 | 869.5 | 1,777.6 | 1,741.3 | 1,051.5 | 1,725.3 | 517.5 | 534.2 | - |
| 1,153.2 |
| 1,200.2 |
| 1,234.4 |
| 2,000.3 |
| 1,136.3 |
| 714.9 |
| 1,097.7 |
| 586.8 |
| 629.6 |
| 711.0 |
| 649.7 |
| 557.9 |
| 926.0 |
| 841.3 |
| 574.9 |
| 425.9 |
| 495.8 |
| 433.0 |
| 851.6 |
| 169.6 |
| 325.6 |
| 299.8 |
| 118.1 |
| 110.7 |
| 97.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | 186.8 | 0.0 | 13.9 | 173.6 | 26.0 | 232.8 | 244.8 | 178.6 | - | - |
| Cash And Short Term Investments | 1,219.0 | 1,318.5 | 1,103.3 | 1,165.5 | 1,021.2 | 769.4 | 1,096.5 | 1,082.4 | 808.8 | 1,072.0 | 706.8 | 972.6 | 918.8 | 858.8 | 1,397.9 | 1,153.2 | 1,200.2 | 1,234.4 | 2,000.3 | 1,136.3 | 714.9 | 1,097.7 | 586.8 | 629.6 | 711.0 | 649.7 | 557.9 | 926.0 | 841.3 | 574.9 | 612.7 | 495.8 | 446.9 | 1,025.2 | 195.6 | 558.4 | 544.6 | 296.7 | 110.7 | 97.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 382.5 | 487.7 | 543.4 | 328.3 | 386.7 | 427.9 | 581.0 | 424.6 | 304.5 | 483.8 | 592.7 | 568.9 | 367.6 | 535.4 | 457.4 | 662.8 | 495.6 | 507.1 | 485.1 | 326.0 | 367.2 | 409.8 | 405.1 | 326.7 | 378.2 | 420.9 | 491.2 | 346.0 | 448.8 | 459.8 | 316.4 | 421.1 | 400.7 | 296.6 | 438.3 | 408.1 | 353.8 | 215.2 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 553.7 | 530.2 | 605.3 | 638.0 | 641.0 | 656.2 | 694.5 | 726.6 | 796.6 | 726.7 | 839.9 | 755.7 | 857.3 | 847.4 | 507.8 | 597.6 | 570.1 | 479.3 | 476.8 | 523.7 | 517.2 | 479.9 | 485.3 | 517.8 | 511.8 | 464.9 | 474.5 | 472.3 | 422.9 | 461.0 | 427.6 | 404.6 | 455.8 | 406.7 | 393.8 | 363.9 | 346.9 | 170.0 | - | - |
| Prepaid Expenses | 36.7 | 35.5 | 33.5 | 30.8 | 32.8 | 38.4 | 37.6 | 30.2 | 46.7 | 39.6 | 49.1 | 49.8 | 46.1 | 49.6 | 41.6 | 49.3 | 39.4 | 42.8 | ||||||||||||||||||||||
| Other Current Assets | 98.2 | 78.9 | 74.5 | 68.8 | 74.6 | 77.7 | 110.1 | 99.0 | 46.7 | 75.5 | 46.4 | 70.7 | 37.1 | 60.6 | 51.8 | 44.6 | 47.8 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,306.3 | 2,483.1 | 2,376.8 | 2,246.3 | 2,167.3 | 2,096.9 | 2,532.5 | 2,378.2 | 2,029.8 | 2,428.4 | 2,262.9 | 2,449.9 | 2,257.7 | 2,372.5 | 2,483.8 | 2,541.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,491.6 | - | - | - | - | - | - | - | 3,050.1 | - | - | 2,988.2 | - | - | 2,827.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,617.0 | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,781.2 | 1,918.3 | 1,907.3 | 1,879.6 | 1,845.4 | 1,806.6 | 1,772.2 | 1,735.4 | 1,900.3 | 2,018.0 | 1,976.4 | 1,734.6 | 1,846.4 | 1,783.4 | 1,561.6 | 1,655.1 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 710.4 | 755.5 | 780.9 | 794.3 | 801.9 | 820.9 | 846.5 | 866.8 | 1,149.8 | 1,039.4 | 1,061.2 | 1,253.6 | 1,192.0 | 1,234.3 | 1,266.0 | 1,276.8 | ||||||||||||||||||||||||
| Long Term Investments | 16.3 | 18.9 | 17.5 | 21.6 | 23.4 | 25.7 | 24.8 | 25.7 | 20.4 | 24.7 | 25.6 | 31.1 | 24.2 | 28.3 | 35.4 | 36.9 | 45.9 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | 20.4 | 17.5 | 18.5 | 27.1 | 20.2 | 24.3 | 29.8 | 32.4 | 40.4 | |||||||||||||||||||||||
| Goodwill | 2,353.2 | 2,389.7 | 2,389.7 | 2,389.7 | 2,389.7 | 2,437.2 | 2,437.8 | 2,533.5 | 2,760.8 | 2,540.5 | 2,708.3 | 2,775.6 | 2,770.1 | 2,766.9 | 2,642.7 | 2,734.1 | 2,737.6 | 2,650.9 | ||||||||||||||||||||||
| Intangible Assets | 121.5 | 196.9 | 224.5 | 252.4 | 273.5 | 332.3 | 445.7 | 473.6 | 537.7 | 500.0 | 473.2 | 674.8 | 567.4 | 629.6 | 611.2 | 615.5 | 656.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 52.4 | - | - | - | - | - | - | - | 83.5 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 317.9 | 319.9 | 306.4 | 293.2 | 277.3 | 250.1 | 215.8 | 169.5 | 193.4 | 166.4 | 187.4 | 324.1 | 264.8 | 298.9 | 182.4 | 371.9 | 186.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,825.6 | 6,164.0 | 6,095.9 | 5,997.5 | 5,933.1 | 5,963.1 | 6,503.1 | 6,447.3 | 6,691.9 | 6,699.4 | 6,718.5 | 7,509.1 | 7,076.2 | 7,330.5 | 7,221.5 | 7,576.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 242.9 | 240.5 | 284.8 | 280.1 | 260.7 | 283.3 | 321.9 | 304.4 | 210.7 | 283.0 | 275.3 | 327.9 | 225.1 | 327.9 | 313.9 | 521.6 | 352.1 | 301.6 | 242.1 | 225.9 | 247.0 | 239.2 | 213.9 | 224.7 | 233.3 | 229.3 | 229.0 | 213.2 | 192.0 | 212.8 | 205.4 | 288.0 | 263.5 | 188.5 | 204.9 | 206.1 | 182.5 | 130.5 | - | - |
| Short Term Debt | - | - | - | - | - | 0.0 | 412.2 | 411.9 | 0.3 | 480.0 | 0.1 | 0.8 | 0.3 | 0.7 | 5.1 | 5.5 | 5.2 | 5.1 | ||||||||||||||||||||||
| Deferred Revenue Current | 118.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 16.5 | - | - | - | - | - | - | - | 19.4 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 248.2 | 225.4 | 287.5 | 252.0 | 288.0 | 268.3 | 353.7 | 300.0 | 222.5 | 327.5 | 303.8 | 240.2 | 239.0 | 249.0 | 255.1 | 284.7 | 249.1 | |||||||||||||||||||||||
| Other Current Liabilities | 221.7 | 209.7 | 232.3 | 266.2 | 234.5 | 227.1 | 246.0 | 200.3 | 122.3 | 189.9 | 92.9 | 107.0 | 149.5 | 141.6 | 112.7 | 90.7 | 97.3 | |||||||||||||||||||||||
| Total Current Liabilities | 712.8 | 675.7 | 804.6 | 798.3 | 783.2 | 807.9 | 1,333.7 | 1,216.5 | 555.8 | 1,280.3 | 671.9 | 675.1 | 613.6 | 718.5 | 681.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,549.2 | 1,549.2 | 1,549.2 | 1,549.2 | 1,549.2 | 1,549.2 | 1,549.2 | 1,549.3 | 2,048.1 | 1,550.4 | 2,048.6 | 2,047.1 | 2,047.7 | 2,047.2 | 1,742.6 | 1,740.6 | 1,741.5 | 1,743.8 | 1,764.4 | 1,869.5 | 1,567.2 | 1,568.6 | 1,016.1 | 1,018.6 | 920.9 | 714.4 | 735.1 | 983.3 | 1,088.7 | 989.7 | 988.1 | 988.9 | 988.4 | 987.9 | 75.0 | - | 0.0 | - | - | - |
| Operating Lease Liabilities Non-Current | 40.6 | - | - | - | - | - | - | - | 69.2 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 219.4 | 240.8 | 232.3 | 212.9 | 208.4 | 225.6 | 209.9 | 195.2 | 185.3 | 230.3 | 180.8 | 233.6 | 250.3 | 264.3 | 167.9 | 205.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,481.3 | 2,465.7 | 2,586.1 | 2,560.5 | 2,540.8 | 2,582.7 | 3,092.9 | 2,961.0 | 2,789.1 | 3,061.0 | 2,901.3 | 2,955.9 | 2,911.7 | 3,029.9 | 2,592.0 | 2,848.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,966.1 | 5,089.3 | 5,237.1 | 5,270.4 | 5,321.7 | 5,442.6 | 5,378.9 | 5,483.2 | 5,911.0 | 6,117.9 | 6,588.2 | 6,584.2 | 1,311.2 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 38.8 | 226.7 | 72.9 | (8.4) | (34.0) | (65.3) | (106.6) | (89.2) | 84.5 | (92.3) | 34.6 | 512.1 | 316.0 | 356.1 | 355.0 | 546.2 | 404.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 4.1 | 6.4 | 5.5 | 6.4 | (5.0) | (10.1) | 1.1 | (6.0) | (3.2) | 0.1 | (13.6) | 5.2 | (11.4) | (18.0) | 29.6 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,344.3 | 3,698.3 | 3,509.8 | 3,437.1 | 3,392.3 | 3,380.4 | 3,410.2 | 3,486.3 | 3,902.8 | 3,638.3 | 3,817.2 | 4,553.2 | 4,164.6 | 4,300.6 | 4,629.4 | 4,727.8 | ||||||||||||||||||||||||
| Total Equity | 3,344.3 | 3,698.3 | 3,509.8 | 3,437.1 | 3,392.3 | 3,380.4 | 3,410.2 | 3,486.3 | 3,902.8 | 3,638.3 | 3,817.2 | 4,553.2 | 4,164.6 | 4,300.6 | 4,629.4 | 4,727.8 | 4,648.4 | 4,503.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,549.2 | 1,549.2 | 1,549.2 | 1,549.2 | 1,549.2 | 1,549.2 | 1,961.4 | 1,961.1 | 2,048.4 | 2,030.4 | 2,048.7 | 2,047.9 | 2,048.1 | 2,047.9 | 1,747.6 | 1,746.1 | 1,746.8 | 1,748.9 | 2,669.5 | 1,876.1 | 1,574.1 | 1,573.9 | 1,020.3 | 1,020.3 | 921.0 | 714.4 | 735.1 | 983.3 | 1,088.7 | 989.7 | 988.1 | 988.9 | 988.4 | 987.9 | 75.0 | - | 0.0 | - | - | - |
| Net debt | 330.1 | 230.7 | 445.9 | 383.7 | 528.0 | 779.8 | 865.0 | 878.7 | 1,239.6 | 958.4 | 1,341.8 | 1,075.3 | 1,129.3 | 1,189.1 | 349.8 | 592.9 | 546.5 | 514.5 | ||||||||||||||||||||||
| Working Capital | 1,593.6 | 1,807.4 | 1,572.3 | 1,447.9 | 1,384.1 | 1,289.0 | 1,198.7 | 1,161.7 | 1,474.0 | 1,148.0 | 1,590.9 | 1,774.7 | 1,644.1 | 1,654.0 | 1,802.2 | 1,638.8 | 1,670.4 | |||||||||||||||||||||||
| Book Value | 3,344.3 | 3,698.3 | 3,509.8 | 3,437.1 | 3,392.3 | 3,380.4 | 3,410.2 | 3,486.3 | 3,902.8 | 3,638.3 | 3,817.2 | 4,553.2 | 4,164.6 | 4,300.6 | 4,629.4 | 4,727.8 | 4,648.4 | 4,503.7 | ||||||||||||||||||||||
| Tangible Book Value | 869.6 | 1,111.7 | 895.6 | 794.9 | 729.1 | 610.9 | 526.7 | 479.2 | 604.3 | 597.9 | 635.7 | 1,102.8 | 827.0 | 904.1 | 1,375.6 | 1,378.2 | 1,253.9 | |||||||||||||||||||||||
| 42.2 |
| 43.8 |
| 37.9 |
| 27.1 |
| 27.3 |
| 31.9 |
| 25.8 |
| 24.0 |
| 26.3 |
| 23.9 |
| 28.0 |
| 33.4 |
| 63.9 |
| 38.1 |
| 68.3 |
| 59.4 |
| 55.6 |
| 53.0 |
| 52.2 |
| 31.3 |
| - |
| - |
| 46.0 |
| 44.5 |
| 38.2 |
| 38.3 |
| 36.5 |
| 33.2 |
| 34.4 |
| 36.1 |
| 34.1 |
| 30.8 |
| 30.8 |
| 29.1 |
| 28.7 |
| 41.4 |
| 46.0 |
| 43.9 |
| 24.8 |
| 22.5 |
| 24.9 |
| 26.5 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,374.1 |
| 2,322.3 |
| 3,062.7 |
| 2,079.3 |
| 1,690.5 |
| 2,067.7 |
| 1,551.8 |
| 1,556.8 |
| 1,684.8 |
| 1,615.5 |
| 1,619.8 |
| 1,843.8 |
| 1,814.2 |
| 1,608.2 |
| 1,509.2 |
| 1,487.9 |
| 1,485.4 |
| 1,843.7 |
| 1,276.0 |
| 1,580.0 |
| 1,500.1 |
| 755.3 |
| 0.0 |
| 0.0 |
| 1,609.8 |
| 1,519.8 |
| 1,477.9 |
| 1,459.7 |
| 1,415.4 |
| 1,374.5 |
| 1,322.1 |
| 1,271.8 |
| 1,218.5 |
| 1,159.5 |
| 1,130.9 |
| 911.9 |
| 875.9 |
| 1,061.4 |
| 751.9 |
| 871.4 |
| 779.6 |
| 719.3 |
| 682.3 |
| 664.1 |
| 609.6 |
| 576.1 |
| - |
| - |
| 1,270.7 |
| 1,232.4 |
| 1,224.9 |
| 1,235.7 |
| 1,259.2 |
| 1,279.0 |
| 1,296.1 |
| 1,309.5 |
| 1,366.5 |
| 1,397.6 |
| 1,401.9 |
| 1,374.1 |
| 1,417.1 |
| 1,443.4 |
| 1,046.9 |
| 1,335.8 |
| 1,161.0 |
| 1,012.8 |
| 972.3 |
| 940.1 |
| 883.4 |
| 228.6 |
| - |
| - |
| 31.3 |
| 37.8 |
| 36.9 |
| 22.5 |
| 40.9 |
| 97.5 |
| 98.0 |
| 97.8 |
| 90.7 |
| 90.9 |
| 63.8 |
| 62.8 |
| 66.1 |
| 26.1 |
| 34.7 |
| 26.0 |
| 29.3 |
| 28.8 |
| 4.4 |
| 4.1 |
| 2.2 |
| - |
| - |
| 25.7 |
| 29.8 |
| 29.9 |
| 14.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,639.9 |
| 2,615.2 |
| 2,614.3 |
| 2,415.8 |
| 2,305.1 |
| 2,300.9 |
| 2,173.9 |
| 2,173.9 |
| 2,173.9 |
| 2,173.9 |
| 2,173.9 |
| 2,173.9 |
| 2,135.7 |
| 2,173.9 |
| 2,174.6 |
| 2,135.7 |
| 2,135.7 |
| 2,136.8 |
| 2,140.6 |
| 103.9 |
| - |
| - |
| 656.2 |
| 714.6 |
| 738.3 |
| 808.9 |
| 595.3 |
| 451.8 |
| 508.2 |
| 408.2 |
| 463.4 |
| 595.9 |
| 860.3 |
| 993.6 |
| 1,130.0 |
| 1,812.5 |
| 1,534.1 |
| 1,775.9 |
| 1,927.4 |
| 2,055.2 |
| 2,184.0 |
| 2,307.2 |
| 36.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.0 |
| 61.7 |
| 66.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 148.3 |
| 144.5 |
| 177.2 |
| 165.3 |
| 120.8 |
| 146.2 |
| 153.0 |
| 76.8 |
| 65.2 |
| 64.8 |
| 65.6 |
| 65.1 |
| 56.5 |
| 66.5 |
| 58.5 |
| 65.0 |
| 62.2 |
| 64.1 |
| 64.6 |
| 57.0 |
| 39.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,271.9 |
| 7,041.4 |
| 7,824.4 |
| 6,882.7 |
| 6,560.7 |
| 6,519.5 |
| 5,848.6 |
| 5,926.4 |
| 5,808.0 |
| 5,806.3 |
| 5,947.1 |
| 6,381.5 |
| 6,526.6 |
| 6,478.1 |
| 6,596.8 |
| 6,624.9 |
| 6,688.0 |
| 7,011.1 |
| 6,532.1 |
| 6,909.9 |
| 6,892.4 |
| 1,165.6 |
| 0.0 |
| 0.0 |
| 905.1 |
| 6.6 |
| 6.9 |
| 5.3 |
| 4.2 |
| 1.7 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.3 |
| 13.0 |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.5 |
| 240.8 |
| 192.4 |
| 217.8 |
| 187.0 |
| 172.3 |
| 168.6 |
| 160.5 |
| 137.6 |
| 181.5 |
| 167.2 |
| 140.4 |
| 184.2 |
| 137.9 |
| 137.0 |
| 142.5 |
| 111.4 |
| 147.3 |
| 128.6 |
| 131.9 |
| 67.6 |
| - |
| - |
| 92.7 |
| 88.9 |
| 84.5 |
| 67.4 |
| 59.7 |
| 59.1 |
| 57.0 |
| 41.7 |
| 47.1 |
| 51.9 |
| 60.9 |
| 52.1 |
| 26.1 |
| 30.5 |
| 123.6 |
| 14.3 |
| 0.7 |
| 3.3 |
| 0.8 |
| 11.0 |
| 21.7 |
| - |
| - |
| 902.5 |
| 703.7 |
| 613.9 |
| 1,477.0 |
| 509.3 |
| 539.0 |
| 491.2 |
| 449.6 |
| 452.1 |
| 435.6 |
| 413.9 |
| 462.4 |
| 441.3 |
| 384.5 |
| 423.0 |
| 373.8 |
| 548.6 |
| 420.3 |
| 300.7 |
| 355.5 |
| 335.5 |
| 325.3 |
| 219.8 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 55.0 |
| 56.9 |
| 60.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 21.9 |
| 63.1 |
| 58.9 |
| 74.2 |
| 152.2 |
| 139.3 |
| 163.6 |
| 143.1 |
| 303.2 |
| 309.7 |
| 310.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 178.2 |
| 180.0 |
| 175.8 |
| 152.6 |
| 161.8 |
| 120.4 |
| 117.4 |
| 118.3 |
| 91.8 |
| 93.7 |
| 95.5 |
| 118.3 |
| 173.4 |
| 86.6 |
| 83.1 |
| 85.1 |
| 82.1 |
| 85.4 |
| 86.3 |
| 86.5 |
| 83.7 |
| 50.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,623.5 |
| 2,537.7 |
| 3,417.3 |
| 2,531.4 |
| 2,268.0 |
| 2,180.1 |
| 1,583.1 |
| 1,589.0 |
| 1,448.3 |
| 1,229.0 |
| 1,314.9 |
| 1,606.0 |
| 1,705.6 |
| 1,573.5 |
| 1,597.1 |
| 1,761.8 |
| 1,654.4 |
| 1,517.0 |
| 820.0 |
| 731.7 |
| 719.2 |
| 270.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 193.3 |
| 112.6 |
| 49.2 |
| 0.0 |
| (37.1) |
| (198.5) |
| (281.5) |
| (321.2) |
| (382.7) |
| (452.2) |
| (458.8) |
| (446.3) |
| (413.2) |
| (439.8) |
| (512.3) |
| (445.5) |
| (415.6) |
| (404.5) |
| (408.9) |
| (411.0) |
| (417.4) |
| 0.0 |
| 0.0 |
| 23.4 |
| 32.9 |
| 47.5 |
| 26.6 |
| 8.4 |
| 2.3 |
| (6.8) |
| (7.7) |
| (6.7) |
| (6.6) |
| (6.1) |
| (5.0) |
| (2.8) |
| (3.1) |
| (4.0) |
| (3.1) |
| (3.6) |
| (4.1) |
| (1.4) |
| (1.3) |
| (1.1) |
| (0.1) |
| 1.8 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,648.4 |
| 4,503.7 |
| 4,407.2 |
| 4,351.2 |
| 4,292.7 |
| 4,339.4 |
| 4,265.5 |
| 4,337.3 |
| 4,359.7 |
| 4,577.3 |
| 4,632.1 |
| 4,775.6 |
| 4,821.1 |
| 4,904.6 |
| 4,999.7 |
| 4,863.1 |
| 5,033.6 |
| 5,494.1 |
| 5,712.1 |
| 6,178.2 |
| 6,173.2 |
| 895.6 |
| 0.0 |
| 0.0 |
| 4,407.2 |
| 4,351.2 |
| 4,292.7 |
| 4,339.4 |
| 4,265.5 |
| 4,337.3 |
| 4,359.7 |
| 4,577.3 |
| 4,632.1 |
| 4,775.6 |
| 4,821.1 |
| 4,904.6 |
| 4,999.7 |
| 4,863.1 |
| 5,033.6 |
| 5,494.1 |
| 5,712.1 |
| 6,178.2 |
| 6,173.2 |
| 895.6 |
| 0.0 |
| 0.0 |
| 669.2 |
| 739.8 |
| 859.2 |
| 476.1 |
| 433.5 |
| 390.7 |
| 210.0 |
| 64.7 |
| 177.2 |
| 57.3 |
| 247.4 |
| 414.8 |
| 375.4 |
| 493.1 |
| 541.5 |
| (37.3) |
| (120.6) |
| - |
| (544.6) |
| - |
| - |
| - |
| 1,708.4 |
| 1,585.7 |
| 1,570.0 |
| 1,151.5 |
| 1,576.5 |
| 1,102.2 |
| 1,104.7 |
| 1,249.2 |
| 1,201.6 |
| 1,157.4 |
| 1,402.5 |
| 1,429.6 |
| 1,185.2 |
| 1,135.4 |
| 939.3 |
| 1,065.1 |
| 1,543.0 |
| 920.5 |
| 1,244.5 |
| 1,174.8 |
| 535.5 |
| 0.0 |
| 0.0 |
| 4,407.2 |
| 4,351.2 |
| 4,292.7 |
| 4,339.4 |
| 4,265.5 |
| 4,337.3 |
| 4,359.7 |
| 4,577.3 |
| 4,632.1 |
| 4,775.6 |
| 4,821.1 |
| 4,904.6 |
| 4,999.7 |
| 4,863.1 |
| 5,033.6 |
| 5,494.1 |
| 5,712.1 |
| 6,178.2 |
| 6,173.2 |
| 895.6 |
| 0.0 |
| 0.0 |
| 1,196.6 |
| 1,052.7 |
| 997.7 |
| 869.5 |
| 1,328.3 |
| 1,508.6 |
| 1,528.3 |
| 1,777.6 |
| 1,940.1 |
| 1,862.4 |
| 1,741.3 |
| 1,653.6 |
| 1,600.7 |
| 1,051.5 |
| 1,155.1 |
| 1,083.0 |
| 1,431.0 |
| 1,521.2 |
| 1,857.4 |
| 1,725.3 |
| 755.1 |
| - |
| - |