| (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 | 926.3 | 625.9 | 667.6 | 529.9 | 516.0 | 480.5 | 454.7 | 419.5 | 406.7 | 398.3 | 412.3 | 466.6 | 402.9 | 409.6 | 640.3 | 592.8 | 899.2 | 869.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 926.3 | 625.9 | 667.6 | 529.9 | 516.0 | 480.5 | 454.7 | 419.5 | 406.7 | 398.3 | 412.3 | 466.6 | 402.9 | 409.6 | 640.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,001.5 | 1,014.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 1,988.5 | 1,443.6 | 1,477.2 | 1,684.1 | 819.5 | 861.3 | 900.6 | 1,374.0 | 1,051.7 | 946.2 | 918.7 | 893.2 | 781.6 | 826.5 | 891.3 | 844.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 2,745.6 | 2,578.2 | 2,498.7 | 2,340.0 | - | 2,210.5 | 2,195.5 | 2,222.0 | 2,176.9 | 2,113.5 | 2,091.6 | 2,085.4 | 2,066.2 | 2,100.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 1,578.9 | 1,442.0 | 1,559.3 | 2,041.4 | 1,143.4 | 1,210.0 | 1,336.9 | 1,547.4 | 1,280.1 | 1,121.1 | 1,035.3 | 1,139.8 | 956.5 | 937.7 | 984.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 283.0 | 299.8 | 312.3 | 329.2 | 324.8 | 329.2 | 347.0 | 14.3 | 391.4 | 434.1 | 423.9 | 386.7 | 562.5 | 837.4 | 1,182.3 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 300.5 | 317.3 | 338.3 | 346.7 | 343.6 | 348.0 | 385.3 | 607.7 | 479.9 | 462.5 | 537.4 | 544.1 | 584.8 | 897.4 | 1,182.3 | 1,240.7 | ||
| - |
| 592.8 |
| 899.2 |
| 869.8 |
| 1,018.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 124.7 | 79.3 | 58.2 | 62.0 | 48.9 | 37.7 | 41.0 | 43.7 | 47.6 | 57.4 | 55.0 | 111.7 | 75.3 | 88.6 | 83.5 | 134.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,865.5 | 3,870.4 | 3,879.6 | 3,890.6 | 2,855.3 | 2,819.4 | 2,920.9 | 3,014.4 | 2,616.3 | 2,375.7 | 2,323.0 | 2,451.0 | 2,204.6 | 2,326.3 | 2,629.2 | 2,590.0 | - | - |
| 2,067.8 |
| 1,991.0 |
| - |
| - |
| Accumulated Depreciation | 2,063.3 | 1,962.2 | 1,865.9 | 1,764.8 | - | 1,651.3 | 1,564.9 | 1,579.1 | 1,536.6 | 1,495.9 | 1,500.8 | 1,522.3 | 1,526.0 | 1,530.8 | 1,479.7 | (1,440.3) | - | - |
| Property,Plant & Equipment Net | 682.4 | 616.1 | 632.8 | 575.2 | 526.6 | 559.2 | 630.6 | 642.9 | 640.3 | 617.5 | 590.8 | 563.0 | 540.2 | 569.4 | 588.1 | 570.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | 28.5 | 28.5 | 59.1 | 59.1 | 26.6 | 25.7 | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | 2.7 | 9.2 | 16.5 | 16.6 | 11.4 | - | 7.2 | 11.0 | 15.5 | - | - |
| Operating Lease Right Of Use Assets | 67.8 | 77.6 | 95.8 | 79.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 171.2 | 160.7 | 177.6 | 209.6 | 271.2 | 273.5 | 279.8 | 344.1 | 476.6 | 514.3 | 497.6 | 217.6 | 157.9 | 152.9 | 11.2 | 23.3 | - | - |
| Other Non-Current Assets | 139.1 | 175.6 | 184.0 | 160.2 | 140.4 | 120.5 | 74.1 | 83.7 | 114.3 | 117.7 | 81.8 | 81.5 | 251.1 | 272.1 | 136.6 | 141.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,858.2 | 4,822.8 | 4,874.0 | 4,835.5 | 3,793.5 | 3,772.7 | 3,905.5 | 4,085.1 | 3,847.4 | 3,625.2 | 3,493.3 | 3,313.1 | 2,995.8 | 3,167.8 | 3,354.0 | 3,301.8 | - | - |
| 923.0 |
| - |
| - |
| Short Term Debt | 17.5 | 17.5 | 25.9 | 17.5 | 18.8 | 18.8 | 38.4 | 593.3 | 88.4 | 28.4 | 113.4 | 157.4 | 22.3 | 60.0 | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 21.7 | 22.3 | 22.3 | 16.7 | - | 16.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 167.5 | 133.1 | 127.4 | 130.9 | 120.5 | 122.0 | 127.6 | 124.7 | 130.9 | 127.3 | 120.4 | 126.5 | 118.6 | 117.1 | 112.2 | 122.9 | - | - |
| Other Current Liabilities | 179.6 | 132.5 | 320.7 | 281.6 | 209.6 | 171.8 | 180.1 | 136.4 | 116.6 | 124.4 | 111.4 | 110.4 | 109.4 | 104.7 | 109.5 | 140.4 | - | - |
| Total Current Liabilities | 2,822.0 | 1,940.7 | 2,033.3 | 2,471.4 | 1,492.2 | 1,522.6 | 1,683.0 | 2,401.9 | 1,616.0 | 1,401.3 | 1,380.6 | 1,534.1 | 1,206.7 | 1,219.5 | 1,265.9 | 1,251.3 | - | - |
| 1,240.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 36.0 | 44.5 | 60.7 | 48.6 | - | 37.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 11.7 | 13.4 | 2.7 | 4.4 | - | - | 4.5 | 5.5 | 5.5 | 5.5 | 5.0 | 5.1 | 0.0 | 0.0 | 3.0 | 14.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 214.0 | 220.8 | 209.7 | 215.3 | 303.5 | 290.9 | 232.9 | 196.0 | 192.2 | 180.1 | 168.3 | 145.5 | 135.0 | 147.1 | 135.3 | 148.2 | - | - |
| Total Non-Current Liabilities | 497.0 | 520.7 | 522.0 | 544.6 | 628.3 | 620.2 | 579.9 | 210.4 | 583.6 | 614.2 | 592.2 | 532.2 | 697.6 | 984.5 | 1,317.6 | 1,388.9 | - | - |
| Total Liabilities | 3,319.0 | 2,461.3 | 2,555.3 | 3,016.0 | 2,120.6 | 2,149.3 | 2,258.4 | 2,612.3 | 2,199.7 | 2,015.4 | 1,972.8 | 2,066.3 | 1,904.3 | 2,204.0 | 2,583.5 | 2,640.2 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (2,461.6) | (2,707.5) | (2,930.0) | (3,240.0) | - | (3,723.4) | (3,863.1) | (4,032.7) | (3,980.5) | (4,119.3) | (4,307.1) | (4,684.4) | (4,881.6) | (4,960.9) | (5,141.1) | (5,210.1) | - | - |
| Accumulated Other Comprehensive Income | 69.6 | 66.7 | 70.9 | 56.3 | - | 34.9 | 42.3 | 73.9 | 76.8 | 65.4 | 66.6 | 82.9 | 84.3 | 63.5 | 70.7 | 54.2 | - | - |
| Treasury Stock | 1,896.4 | 1,739.6 | 1,485.3 | 1,378.2 | - | 983.1 | 804.1 | 791.4 | 633.7 | 456.8 | 314.6 | 216.9 | 215.7 | 214.1 | 213.8 | 214.5 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,539.2 | 2,361.5 | 2,318.6 | 1,819.5 | 1,672.9 | 1,623.4 | 1,647.1 | 1,472.8 | 1,647.7 | 1,609.8 | 1,520.5 | 1,246.8 | 1,091.6 | 963.8 | 770.5 | 661.6 | 519.1 | 673.5 |
| Total Equity | 2,539.2 | 2,361.5 | 2,318.6 | 1,819.5 | 1,672.9 | 1,623.4 | 1,647.1 | 1,472.8 | 1,647.7 | 1,609.8 | 1,520.5 | 1,246.8 | 1,091.6 | 963.8 | 770.5 | 661.6 | 519.1 | 673.5 |
| - |
| - |
| Net debt | (625.8) | (308.5) | (329.3) | (183.1) | (172.5) | (132.5) | (69.4) | 188.1 | 73.2 | 64.2 | 125.1 | 77.5 | 181.9 | 487.7 | 542.0 | 647.9 | - | - |
| Working Capital | 2,043.4 | 1,929.8 | 1,846.2 | 1,419.2 | 1,363.0 | 1,296.9 | 1,237.9 | 612.5 | 1,000.2 | 974.4 | 942.4 | 916.8 | 997.9 | 1,106.8 | 1,363.4 | 1,338.7 | - | - |
| Book Value | 2,539.2 | 2,361.5 | 2,318.6 | 1,819.5 | 1,672.9 | 1,623.4 | 1,647.1 | 1,472.8 | 1,647.7 | 1,609.8 | 1,520.5 | 1,246.8 | 1,091.6 | 963.8 | 770.5 | 661.6 | 519.1 | 673.5 |
| Tangible Book Value | - | - | - | - | - | - | 1,618.6 | 1,441.6 | 1,579.3 | 1,534.2 | 1,477.3 | 1,209.6 | - | 956.5 | 759.5 | 646.1 | - | - |
| (in millions of USD) | 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 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q4 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,575.5 | 1,415.5 | 926.3 | 797.9 | 647.1 | 642.4 | 625.9 | 657.7 | 650.9 | 631.6 | 667.6 | 656.6 | 718.2 | 735.3 | 529.9 | |||||||||||||||||||||||||
| 516.0 |
| 480.5 |
| 1,117.2 |
| 1,114.6 |
| 430.6 |
| 454.7 |
| 414.3 |
| 405.5 |
| 409.3 |
| 419.5 |
| 404.8 |
| 405.3 |
| 404.9 |
| 406.7 |
| 435.5 |
| 432.5 |
| 405.2 |
| 398.3 |
| 409.6 |
| 407.3 |
| 398.4 |
| 412.3 |
| 416.5 |
| 407.7 |
| 391.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,575.5 | 1,415.5 | 926.3 | 797.9 | 647.1 | 642.4 | 625.9 | 657.7 | 650.9 | 631.6 | 667.6 | 656.6 | 718.2 | 735.3 | 529.9 | 516.0 | 480.5 | 1,117.2 | 1,114.6 | 430.6 | 454.7 | 414.3 | 405.5 | 409.3 | 419.5 | 404.8 | 405.3 | 404.9 | 406.7 | 435.5 | 432.5 | 405.2 | 398.3 | 409.6 | 407.3 | 398.4 | 412.3 | 416.5 | 407.7 | 391.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3,026.7 | 3,053.2 | 1,988.5 | 1,589.8 | 1,548.1 | 1,425.9 | 1,443.6 | 1,384.3 | 1,383.7 | 1,391.7 | 1,477.2 | 1,489.2 | 1,552.6 | 1,700.4 | 1,684.1 | 819.5 | 861.3 | 883.7 | 883.7 | 843.8 | 900.6 | 915.2 | 1,006.5 | 1,054.2 | 1,374.0 | 1,187.0 | 1,122.0 | 1,079.6 | 1,051.7 | 1,046.8 | 1,019.2 | 963.9 | 946.2 | 913.1 | 922.7 | 896.1 | 918.7 | 874.2 | 858.1 | 907.7 |
| Prepaid Expenses | 306.4 | 307.0 | 124.7 | 123.2 | 104.1 | 67.3 | 79.3 | 81.7 | 75.1 | 60.5 | 58.2 | 68.1 | 69.1 | 80.7 | 62.0 | 48.9 | 37.7 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 7,611.4 | 7,852.7 | 4,865.5 | 4,301.9 | 4,067.1 | 3,876.5 | 3,870.4 | 3,693.3 | 3,697.5 | 3,630.3 | 3,879.6 | 3,953.0 | 4,035.0 | 4,309.5 | 3,890.6 | 2,855.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 993.3 | 954.8 | 682.4 | 629.5 | 608.7 | 605.1 | 616.1 | 630.3 | 641.0 | 634.9 | 632.8 | 631.7 | 617.0 | 591.2 | 575.2 | 526.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 358.8 | 306.7 | 30.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 238.7 | 190.8 | 67.8 | 69.9 | 68.8 | 73.1 | 77.6 | 82.4 | 85.6 | 91.2 | 95.8 | 98.3 | 98.5 | 88.9 | 79.5 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 326.4 | 379.3 | 171.2 | 154.2 | 155.7 | 153.2 | 160.7 | 162.8 | 169.5 | 173.5 | 177.6 | 187.4 | 196.2 | 199.6 | 209.6 | 271.2 | 273.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 379.1 | 307.5 | 108.8 | 136.2 | 135.1 | 177.3 | 175.6 | 177.2 | 178.2 | 178.3 | 184.0 | 185.7 | 181.3 | 171.9 | 160.2 | 140.4 | 120.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,669.1 | 9,801.0 | 5,858.2 | 5,221.8 | 4,966.6 | 4,812.0 | 4,822.8 | 4,663.5 | 4,686.3 | 4,617.0 | 4,874.0 | 4,957.9 | 5,029.5 | 5,272.2 | 4,835.5 | 3,793.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,509.0 | 2,348.2 | 1,578.9 | 1,432.5 | 1,351.1 | 1,391.6 | 1,442.0 | 1,433.8 | 1,443.0 | 1,422.2 | 1,612.8 | 1,724.0 | 1,828.7 | 2,139.4 | 2,041.4 | 1,143.4 | 1,210.0 | 1,252.1 | 1,127.0 | 1,180.2 | 1,336.9 | 1,350.1 | 1,439.4 | 1,531.9 | 1,547.4 | 1,348.9 | 1,224.1 | 1,260.4 | 1,280.1 | 1,256.1 | 1,174.2 | 1,171.2 | 1,121.1 | 1,111.4 | 1,104.2 | 1,014.0 | 1,035.3 | 1,090.2 | 1,014.9 | 1,080.4 |
| Short Term Debt | 172.0 | 172.0 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 25.9 | 17.5 | 17.5 | 17.5 | 17.5 | 18.8 | 18.8 | 673.4 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 45.6 | 40.9 | 21.7 | 21.6 | 21.6 | 22.5 | 22.3 | 22.4 | 22.3 | 22.7 | 22.3 | 21.4 | 21.0 | 19.1 | 16.7 | - | ||||||||||||||||||||||||
| Accrued Expenses | 217.3 | 216.8 | 167.5 | 161.8 | 134.9 | 126.5 | 133.1 | 126.8 | 127.2 | 131.9 | 127.4 | 138.8 | 126.4 | 135.9 | 130.9 | 120.5 | 122.0 | |||||||||||||||||||||||
| Other Current Liabilities | 312.5 | 627.9 | 179.6 | 110.8 | 125.7 | 107.7 | 132.5 | 243.4 | 260.1 | 250.5 | 267.1 | 277.5 | 282.4 | 295.3 | 281.6 | 209.6 | 171.8 | |||||||||||||||||||||||
| Total Current Liabilities | 4,442.1 | 4,615.4 | 2,822.0 | 2,247.8 | 2,073.1 | 1,882.9 | 1,940.7 | 1,821.6 | 1,847.8 | 1,822.1 | 2,033.3 | 2,157.9 | 2,255.0 | 2,588.1 | 2,471.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,999.8 | 1,998.6 | 283.0 | 287.2 | 291.4 | 295.6 | 299.8 | 299.7 | 303.9 | 308.1 | 312.3 | 316.6 | 320.8 | 325.0 | 329.2 | 324.8 | 329.2 | 333.7 | 338.1 | 342.5 | 347.0 | 351.5 | 0.0 | 14.4 | 14.3 | 14.6 | 393.2 | 392.2 | 391.4 | 391.0 | 393.8 | 393.3 | 434.1 | 434.1 | 437.6 | 424.1 | 423.9 | 423.8 | 427.1 | 426.9 |
| Operating Lease Liabilities Non-Current | 202.6 | 146.6 | 36.0 | 37.7 | 35.6 | 39.0 | 44.5 | 47.9 | 51.3 | 56.8 | 60.7 | 64.6 | 65.6 | 57.3 | 48.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 615.5 | 525.7 | 214.0 | 211.9 | 206.6 | 212.3 | 220.8 | 201.0 | 207.5 | 214.1 | 209.7 | 217.7 | 235.7 | 223.4 | 215.3 | 303.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 2,615.2 | 2,524.3 | 497.0 | 499.1 | 498.0 | 507.9 | 520.7 | 500.6 | 511.4 | 522.2 | 522.0 | 534.3 | 556.5 | 548.4 | 544.6 | 628.3 | ||||||||||||||||||||||||
| Total Liabilities | 7,057.3 | 7,139.7 | 3,319.0 | 2,746.9 | 2,571.1 | 2,390.8 | 2,461.3 | 2,322.2 | 2,359.2 | 2,344.4 | 2,555.3 | 2,692.2 | 2,811.5 | 3,136.5 | 3,016.0 | 2,120.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | 71.1 | 66.4 | 64.7 | 66.7 | 69.0 | 69.5 | 67.5 | 70.9 | 65.9 | 61.1 | 63.3 | 56.3 | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,611.8 | 2,661.3 | 2,539.2 | 2,474.9 | 2,395.6 | 2,421.2 | 2,361.5 | 2,341.3 | 2,327.1 | 2,272.6 | 2,318.6 | 2,265.7 | 2,218.0 | 2,135.7 | 1,819.5 | 1,672.9 | ||||||||||||||||||||||||
| Total Equity | 2,611.8 | 2,661.3 | 2,539.2 | 2,474.9 | 2,395.6 | 2,421.2 | 2,361.5 | 2,341.3 | 2,327.1 | 2,272.6 | 2,318.6 | 2,265.7 | 2,218.0 | 2,135.7 | 1,819.5 | 1,672.9 | 1,629.9 | 1,653.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,171.8 | 2,170.6 | 300.5 | 304.7 | 308.9 | 313.1 | 317.3 | 317.2 | 321.4 | 325.6 | 338.3 | 334.1 | 338.3 | 342.5 | 346.7 | 343.6 | 348.0 | 1,007.1 | 1,011.5 | 381.3 | 385.3 | 506.1 | 643.4 | 722.7 | 607.7 | 625.8 | 637.7 | 561.6 | 479.9 | 394.4 | 397.2 | 436.7 | 437.5 | 517.5 | 574.0 | 513.5 | 537.4 | 432.2 | 470.5 | 490.3 |
| Net debt | 596.2 | 755.1 | (625.8) | (493.2) | (338.2) | (329.3) | (308.5) | (340.5) | (329.5) | (306.0) | (329.3) | (322.5) | (379.9) | (392.8) | (183.1) | (172.5) | (132.5) | (110.1) | ||||||||||||||||||||||
| Working Capital | 3,169.4 | 3,237.3 | 2,043.4 | 2,054.1 | 1,994.0 | 1,993.5 | 1,929.8 | 1,871.8 | 1,849.7 | 1,808.1 | 1,846.2 | 1,795.2 | 1,780.0 | 1,721.4 | 1,419.2 | 1,363.0 | 1,296.9 | |||||||||||||||||||||||
| Book Value | 2,611.8 | 2,661.3 | 2,539.2 | 2,474.9 | 2,395.6 | 2,421.2 | 2,361.5 | 2,341.3 | 2,327.1 | 2,272.6 | 2,318.6 | 2,265.7 | 2,218.0 | 2,135.7 | 1,819.5 | 1,672.9 | 1,629.9 | 1,653.5 | ||||||||||||||||||||||
| Tangible Book Value | 2,253.0 | 2,354.6 | 2,508.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 46.0 |
| 39.1 |
| 45.1 |
| 41.0 |
| 49.9 |
| 48.5 |
| 46.3 |
| 43.7 |
| 48.3 |
| 55.5 |
| 46.3 |
| 47.6 |
| 45.9 |
| 54.4 |
| 55.4 |
| 57.4 |
| 58.4 |
| 64.3 |
| 55.4 |
| 55.0 |
| 100.5 |
| 103.0 |
| 109.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,819.4 |
| 3,500.1 |
| 3,363.3 |
| 2,805.2 |
| 2,920.9 |
| 3,001.6 |
| 3,175.1 |
| 3,273.8 |
| 3,014.4 |
| 2,794.0 |
| 2,670.5 |
| 2,652.7 |
| 2,616.3 |
| 2,564.3 |
| 2,477.4 |
| 2,417.6 |
| 2,375.7 |
| 2,381.0 |
| 2,392.9 |
| 2,280.4 |
| 2,323.0 |
| 2,325.4 |
| 2,290.5 |
| 2,381.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 559.2 |
| 574.8 |
| 591.7 |
| 612.2 |
| 630.6 |
| 635.0 |
| 639.9 |
| 643.5 |
| 642.9 |
| 635.7 |
| 635.1 |
| 635.0 |
| 640.3 |
| 642.9 |
| 623.0 |
| 620.9 |
| 617.5 |
| 616.2 |
| 611.8 |
| 585.8 |
| 590.8 |
| 564.7 |
| 552.6 |
| 564.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 277.3 |
| 285.2 |
| 276.8 |
| 279.8 |
| 308.3 |
| 312.1 |
| 323.9 |
| 344.1 |
| 345.8 |
| 354.7 |
| 356.7 |
| 476.6 |
| 483.8 |
| 500.7 |
| 513.0 |
| 514.3 |
| 465.2 |
| 476.0 |
| 485.0 |
| 497.6 |
| - |
| - |
| - |
| 122.5 |
| 119.9 |
| 135.5 |
| 74.1 |
| 75.0 |
| 79.6 |
| 75.6 |
| 83.7 |
| 117.0 |
| 119.1 |
| 114.2 |
| 114.3 |
| 117.9 |
| 119.0 |
| 116.5 |
| 117.7 |
| 116.0 |
| 117.6 |
| 80.0 |
| 81.8 |
| 266.8 |
| 273.3 |
| 279.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,772.7 |
| 4,474.7 |
| 4,360.2 |
| 3,829.7 |
| 3,905.5 |
| 4,020.0 |
| 4,206.7 |
| 4,316.9 |
| 4,085.1 |
| 3,892.5 |
| 3,779.4 |
| 3,758.6 |
| 3,847.4 |
| 3,808.9 |
| 3,720.1 |
| 3,668.0 |
| 3,625.2 |
| 3,578.4 |
| 3,598.3 |
| 3,431.2 |
| 3,493.3 |
| 3,156.8 |
| 3,116.5 |
| 3,225.7 |
| 673.4 |
| 38.7 |
| 38.4 |
| 154.6 |
| 643.4 |
| 708.4 |
| 593.3 |
| 611.3 |
| 244.4 |
| 169.4 |
| 88.4 |
| 3.4 |
| 3.4 |
| 43.4 |
| 3.4 |
| 83.4 |
| 136.4 |
| 89.4 |
| 113.4 |
| 8.4 |
| 43.4 |
| 63.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.7 |
| 105.3 |
| 106.5 |
| 127.6 |
| 123.1 |
| 126.9 |
| 117.6 |
| 124.7 |
| 109.2 |
| 123.5 |
| 111.8 |
| 130.9 |
| 116.2 |
| 118.9 |
| 105.2 |
| 127.3 |
| 116.8 |
| 120.0 |
| 103.3 |
| 120.4 |
| 115.8 |
| 100.6 |
| 118.5 |
| 175.8 |
| 225.3 |
| 204.7 |
| 180.1 |
| 199.8 |
| 208.8 |
| 215.2 |
| 136.4 |
| 146.0 |
| 125.3 |
| 121.0 |
| 116.6 |
| 120.0 |
| 130.7 |
| 115.4 |
| 124.4 |
| 136.3 |
| 134.7 |
| 105.1 |
| 111.4 |
| 115.9 |
| 112.7 |
| 110.0 |
| 1,492.2 |
| 1,522.6 |
| 2,213.0 |
| 2,131.1 |
| 1,530.1 |
| 1,683.0 |
| 1,827.7 |
| 2,418.5 |
| 2,573.1 |
| 2,401.9 |
| 2,215.3 |
| 1,717.4 |
| 1,662.7 |
| 1,616.0 |
| 1,495.7 |
| 1,427.2 |
| 1,435.2 |
| 1,401.3 |
| 1,447.9 |
| 1,495.3 |
| 1,311.9 |
| 1,380.6 |
| 1,330.3 |
| 1,271.6 |
| 1,372.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 290.9 |
| 274.5 |
| 273.3 |
| 277.7 |
| 232.9 |
| 213.3 |
| 207.4 |
| 196.7 |
| 196.0 |
| 185.9 |
| 205.8 |
| 202.1 |
| 192.2 |
| 182.7 |
| 182.4 |
| 176.7 |
| 180.1 |
| 165.7 |
| 170.4 |
| 168.0 |
| 168.3 |
| 143.5 |
| 141.0 |
| 144.9 |
| 620.2 |
| 608.2 |
| 611.4 |
| 620.2 |
| 579.9 |
| 564.8 |
| 207.4 |
| 211.1 |
| 210.4 |
| 200.5 |
| 599.0 |
| 594.3 |
| 583.6 |
| 573.7 |
| 576.2 |
| 570.0 |
| 614.2 |
| 599.8 |
| 608.0 |
| 592.1 |
| 592.2 |
| 567.3 |
| 568.0 |
| 571.8 |
| 2,142.7 |
| 2,821.2 |
| 2,742.4 |
| 2,150.4 |
| 2,262.9 |
| 2,392.5 |
| 2,626.0 |
| 2,784.2 |
| 2,612.3 |
| 2,415.8 |
| 2,316.4 |
| 2,257.0 |
| 2,199.7 |
| 2,069.3 |
| 2,003.4 |
| 2,005.2 |
| 2,015.4 |
| 2,047.8 |
| 2,103.2 |
| 1,904.0 |
| 1,972.8 |
| 1,897.6 |
| 1,839.6 |
| 1,944.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.9 |
| 37.7 |
| 36.4 |
| 46.5 |
| 42.3 |
| 58.0 |
| 65.1 |
| 70.1 |
| 73.9 |
| 76.6 |
| 77.3 |
| 76.6 |
| 76.8 |
| 67.4 |
| 67.3 |
| 64.6 |
| 65.4 |
| 71.4 |
| 69.4 |
| 66.5 |
| 66.6 |
| 74.9 |
| 74.8 |
| 78.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,629.9 |
| 1,653.5 |
| 1,617.7 |
| 1,679.4 |
| 1,642.6 |
| 1,627.5 |
| 1,580.7 |
| 1,532.6 |
| 1,472.8 |
| 1,476.8 |
| 1,463.0 |
| 1,501.6 |
| 1,647.7 |
| 1,739.5 |
| 1,716.7 |
| 1,662.8 |
| 1,609.8 |
| 1,530.6 |
| 1,495.1 |
| 1,527.3 |
| 1,520.5 |
| 1,259.3 |
| 1,276.9 |
| 1,281.6 |
| 1,617.7 |
| 1,679.4 |
| 1,642.6 |
| 1,627.5 |
| 1,580.7 |
| 1,532.6 |
| 1,472.8 |
| 1,476.8 |
| 1,463.0 |
| 1,501.6 |
| 1,647.7 |
| 1,739.5 |
| 1,716.7 |
| 1,662.8 |
| 1,609.8 |
| 1,530.6 |
| 1,495.1 |
| 1,527.3 |
| 1,520.5 |
| 1,259.3 |
| 1,276.9 |
| 1,281.6 |
| (103.0) |
| (49.3) |
| (69.4) |
| 91.8 |
| 237.9 |
| 313.4 |
| 188.1 |
| 221.1 |
| 232.4 |
| 156.7 |
| 73.2 |
| (41.1) |
| (35.3) |
| 31.5 |
| 39.2 |
| 107.9 |
| 166.7 |
| 115.1 |
| 125.1 |
| 15.7 |
| 62.8 |
| 99.1 |
| 1,287.1 |
| 1,232.2 |
| 1,275.1 |
| 1,237.9 |
| 1,174.0 |
| 756.6 |
| 700.6 |
| 612.5 |
| 578.7 |
| 953.2 |
| 990.0 |
| 1,000.2 |
| 1,068.7 |
| 1,050.2 |
| 982.3 |
| 974.4 |
| 933.0 |
| 897.7 |
| 968.6 |
| 942.4 |
| 995.1 |
| 1,018.9 |
| 1,009.2 |
| 1,617.7 |
| 1,679.4 |
| 1,642.6 |
| 1,627.5 |
| 1,580.7 |
| 1,532.6 |
| 1,472.8 |
| 1,476.8 |
| 1,463.0 |
| 1,501.6 |
| 1,647.7 |
| 1,739.5 |
| 1,716.7 |
| 1,662.8 |
| 1,609.8 |
| 1,530.6 |
| 1,495.1 |
| 1,527.3 |
| 1,520.5 |
| 1,259.3 |
| 1,276.9 |
| 1,281.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,464.3 |
| - |
| - |
| - |
| - |
| - |