| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 123.6 | 368.9 | 753.9 | 243.7 | 187.9 | 531.6 | 627.1 | 552.5 | 270.1 | 465.2 | 643.2 | 673.6 | 677.0 | 1,470.7 | 1,137.4 | 256.9 | 97.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | 0.0 | 1,103.3 | 0.0 | - | - | - | - | - | - | - | - | - | 181.8 | 350.6 | - | - |
| Cash And Short Term Investments | 123.6 | 368.9 | 1,857.2 | 243.7 | 187.9 | 531.6 | 627.1 | 552.5 | 270.1 | 465.2 | 643.2 | 673.6 | 677.0 | 1,652.5 | 1,488.0 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 521.7 | 635.4 | 477.1 | 247.4 | 248.4 | 299.8 | 356.7 | 317.1 | 365.4 | 245.6 | 498.8 | 460.0 | 498.0 | 335.3 | 394.3 | ||
| Current Assets | |||||||||||||||||
| Inventory | 446.1 | 462.1 | 462.8 | 780.6 | 562.8 | 318.6 | 548.4 | 583.6 | 587.8 | 449.9 | 780.8 | 635.2 | 632.9 | 452.6 | 434.6 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 704.7 | 664.3 | 641.4 | 590.5 | 913.9 | 882.4 | 834.2 | 580.5 | 836.4 | 815.9 | 726.0 | 437.7 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 283.7 | 397.3 | 396.6 | 453.1 | 388.6 | 362.5 | 456.8 | 584.7 | 558.3 | 316.0 | - | - | - | - | - | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 556.2 | 551.4 | 1,546.9 | 3,144.5 | 2,494.3 | 2,405.6 | 2,214.4 | 4,624.3 | 5,522.7 | 5,226.3 | 5,939.5 | 5,061.1 | 4,793.2 | 2,150.6 | - | ||
| Common Equity | |||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 2.0 | 2.0 | 2.0 | 2.0 | 1.4 | 1.4 | 1.4 | 1.4 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 567.9 | 560.8 | 1,555.5 | 3,156.8 | 2,506.3 | 2,419.5 | 2,351.3 | 4,651.2 | 5,692.5 | 5,392.3 | 5,984.6 | 4,964.4 | 4,690.3 | 2,167.0 | - | 750.0 | |
| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 125.1 | 126.6 | 123.6 | 122.0 | 96.0 | 179.9 | 368.9 | 157.7 | 745.7 | 445.4 | 753.9 | 327.8 | 228.0 | 243.7 | 193.7 | |||||||||||||||||||||||||
| 256.9 |
| 97.8 |
| - |
| - |
| - |
| Prepaid Expenses | 41.9 | 41.5 | 44.3 | 51.2 | 40.8 | 30.9 | 53.5 | 63.2 | 62.5 | 137.6 | 133.1 | - | 75.9 | 53.1 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | 2,402.6 | 30,823.3 | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,184.2 | 1,578.6 | 2,925.9 | 3,235.3 | 2,913.6 | 1,728.1 | 1,659.9 | 3,970.7 | 32,138.0 | 1,823.7 | - | - | - | - | - | - | - |
| 314.3 |
| - |
| - |
| Accumulated Depreciation | - | - | 429.6 | 400.5 | 381.2 | 334.9 | 461.0 | 382.4 | 335.2 | 213.1 | 326.9 | 353.0 | 285.0 | 216.1 | 107.5 | - | - |
| Property,Plant & Equipment Net | - | - | 275.1 | 263.8 | 260.2 | 255.6 | 452.9 | 500.0 | 499.0 | 367.4 | 509.5 | 462.9 | 441.0 | 221.6 | 206.8 | - | - |
| Long Term Investments | - | - | - | - | - | 66.9 | 230.8 | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 866.8 | 864.9 | 854.7 | 953.1 | 867.2 | 627.2 | 626.0 | 1,454.7 | 1,461.8 | 1,317.3 | 2,138.9 | 1,524.8 | 1,524.8 | 694.2 | 610.3 | - | - |
| Intangible Assets | 937.6 | 990.4 | 1,060.1 | 1,202.2 | 1,204.1 | 1,046.7 | 1,507.1 | 1,641.8 | 1,719.5 | 1,534.8 | 1,595.3 | 2,683.7 | 2,133.1 | 1,988.5 | 2,141.1 | - | - |
| Operating Lease Right Of Use Assets | 73.5 | 101.9 | 110.8 | 82.5 | 56.5 | 58.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,033.5 | 870.6 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | 281.6 | 172.6 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,379.6 | 3,842.3 | 5,258.4 | 5,775.6 | 5,340.4 | 5,107.3 | 5,246.0 | 7,799.0 | 35,863.3 | 33,580.1 | 35,031.5 | 30,100.2 | 27,908.8 | 25,200.4 | 23,590.9 | 4,016.2 | - |
| - |
| - |
| Short Term Debt | 11.7 | 9.4 | 8.6 | 12.3 | 12.0 | 13.9 | 136.9 | 26.9 | 169.8 | 166.0 | 45.1 | (96.7) | (102.9) | 16.4 | - | - | - |
| Deferred Revenue Current | - | - | - | 1.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 31.8 | 31.3 | 26.9 | 25.8 | 17.4 | 15.1 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 50.2 | 78.8 | 46.1 | 28.4 | 67.4 | 61.7 | 72.1 | 55.1 | 66.0 | - | - | - | - | 336.9 | 317.6 | - | - |
| Other Current Liabilities | 120.1 | 140.6 | 178.4 | 187.5 | 211.9 | 164.7 | 214.2 | 159.4 | 173.1 | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 523.2 | 687.1 | 764.8 | 1,188.1 | 1,164.1 | 944.9 | 1,140.1 | 1,428.7 | 27,906.7 | 1,241.2 | - | - | - | - | - | - | - |
| 750.0 |
| - |
| Operating Lease Liabilities Non-Current | 54.5 | 87.0 | 95.6 | 56.0 | 44.5 | 49.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 136.6 | 170.8 | 174.8 | 60.1 | 59.5 | 55.2 | 50.6 | 35.0 | 415.8 | 512.1 | 574.5 | 533.3 | 492.8 | 382.4 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | 38.6 | 48.0 | 92.9 | 86.2 | 99.6 | 95.1 | - | - | - |
| Other Non-Current Liabilities | 19.1 | 32.8 | 52.5 | 57.8 | 99.0 | 111.1 | 112.0 | 121.4 | 71.2 | 0.0 | - | - | 185.9 | 128.7 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,469.9 | 1,700.6 | 2,740.1 | 4,506.5 | 3,861.4 | 3,691.5 | 3,517.1 | 6,209.4 | 33,916.4 | 31,762.9 | 33,443.4 | 27,843.2 | 26,445.9 | 23,282.3 | 21,925.3 | 2,838.4 | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,219.3 | 2,169.0 | 2,096.0 | 362.1 | 359.9 | 243.9 | 223.8 | (180.1) | (925.9) | (1,031.9) | (833.1) | (276.3) | (192.4) | (98.2) | (128.1) | (150.3) | - |
| Accumulated Other Comprehensive Income | (171.9) | (204.0) | (249.4) | (303.1) | (235.3) | (284.7) | (273.6) | (235.8) | 309.0 | 220.9 | (40.7) | 243.6 | 87.7 | 413.2 | 149.4 | (5.2) | 6.6 |
| Treasury Stock | 2,136.3 | 1,812.7 | 1,250.3 | 828.8 | 717.0 | 606.5 | 260.9 | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.0 | 0.8 | 0.7 | 5.9 | 7.1 | 8.3 | 8.0 | 8.3 | 1,188.9 | 1,179.1 | 1,001.4 | 815.4 | 408.8 | 421.3 | 477.7 | 476.2 | - |
| Total Stockholders Equity | 1,909.7 | 2,140.9 | 2,517.6 | 1,263.2 | 1,471.9 | 1,407.5 | 1,720.9 | 1,581.3 | 758.0 | 638.1 | 586.7 | 1,441.6 | 724.7 | 1,177.6 | 895.4 | 701.7 | 660.9 |
| Total Equity | 1,909.7 | 2,141.7 | 2,518.3 | 1,269.1 | 1,479.0 | 1,415.8 | 1,728.9 | 1,589.6 | 1,946.9 | 1,817.2 | 1,588.1 | 2,257.0 | 1,133.5 | 1,598.9 | 1,373.0 | 1,177.9 | 660.9 |
| - |
| Net debt | 444.3 | 191.9 | (301.7) | 2,913.1 | 2,318.4 | 1,887.9 | 1,724.2 | 4,098.7 | 5,422.4 | 4,927.1 | 5,341.4 | 4,290.8 | 4,013.3 | 514.5 | - | 493.1 | - |
| Working Capital | 661.0 | 891.5 | 2,161.1 | 2,047.2 | 1,749.5 | 783.2 | 519.8 | 2,542.0 | 4,231.3 | 582.5 | - | - | - | - | - | - | - |
| Book Value | 1,909.7 | 2,140.9 | 2,517.6 | 1,263.2 | 1,471.9 | 1,407.5 | 1,720.9 | 1,581.3 | 758.0 | 638.1 | 586.7 | 1,441.6 | 724.7 | 1,177.6 | 895.4 | 701.7 | 660.9 |
| Tangible Book Value | 105.3 | 285.6 | 602.8 | (892.1) | (599.4) | (266.4) | (412.2) | (1,515.2) | (2,423.3) | (2,214.0) | (3,147.5) | (2,766.9) | (2,933.2) | (1,505.1) | (1,856.0) | - | - |
| 204.9 |
| 187.9 |
| 290.0 |
| 224.5 |
| 531.6 |
| 465.9 |
| 457.8 |
| 142.2 |
| 627.1 |
| 161.4 |
| 176.2 |
| - |
| 552.5 |
| 814.6 |
| 758.8 |
| 1,647.6 |
| 270.1 |
| 266.2 |
| 294.6 |
| 313.4 |
| 465.2 |
| 447.9 |
| 457.5 |
| 566.5 |
| 643.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 149.1 | 500.0 | 950.0 | 1,103.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 125.1 | 126.6 | 123.6 | 122.0 | 96.0 | 179.9 | 368.9 | 306.8 | 1,245.7 | 1,395.4 | 1,857.2 | 327.8 | 228.0 | 243.7 | 193.7 | 204.9 | 187.9 | 290.0 | 224.5 | 531.6 | 465.9 | 457.8 | 142.2 | 627.1 | 161.4 | 176.2 | - | 552.5 | 814.6 | 758.8 | 1,647.6 | 270.1 | 266.2 | 294.6 | 313.4 | 465.2 | 447.9 | 457.5 | 566.5 | 643.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 560.5 | 517.0 | 521.7 | 604.4 | 584.6 | 615.2 | 635.4 | 619.2 | 601.3 | 535.1 | 477.1 | 305.5 | 269.8 | 247.4 | 349.5 | 298.6 | 248.4 | 524.9 | 576.7 | 501.1 | 446.8 | 465.9 | 510.0 | 356.7 | 568.5 | 470.5 | - | 317.1 | 384.2 | 337.6 | 278.4 | 266.0 | 661.0 | 584.3 | 556.5 | 539.1 | 658.3 | 662.3 | 636.9 | 632.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 487.1 | 450.8 | 446.1 | 507.5 | 542.6 | 507.4 | 462.1 | 439.9 | 454.3 | 457.0 | 462.8 | 585.6 | 702.3 | 780.6 | 800.6 | 648.4 | 562.8 | 812.1 | 696.9 | 557.7 | 568.1 | 607.9 | 627.8 | 548.4 | 718.6 | 776.2 | - | 583.6 | 546.7 | 610.5 | 580.7 | 496.3 | 843.7 | 836.3 | 779.7 | 740.6 | 842.3 | 924.4 | 867.7 | 780.8 |
| Prepaid Expenses | 40.3 | 48.9 | 41.9 | 47.1 | 48.7 | 39.3 | 41.5 | 41.8 | 45.9 | 52.6 | 44.3 | 51.5 | 48.3 | 51.2 | 54.9 | 62.6 | 40.8 | 83.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,271.9 | 1,200.8 | 1,184.2 | 1,338.9 | 1,342.8 | 1,406.7 | 1,578.6 | 1,493.0 | 2,460.7 | 2,515.7 | 2,925.9 | 3,171.3 | 3,180.6 | 3,235.3 | 3,443.8 | 3,121.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 872.4 | 857.4 | 860.3 | 913.9 | 911.7 | 898.1 | - | 882.4 | 804.3 | 812.0 | 794.7 | 778.0 | 1,135.6 | - | - | 937.7 | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 865.4 | 867.5 | 866.8 | 868.9 | 860.7 | 856.5 | 864.9 | 858.1 | 858.3 | 860.1 | 854.7 | 968.5 | 965.0 | 953.1 | 967.0 | 866.8 | 867.2 | 1,434.6 | ||||||||||||||||||||||
| Intangible Assets | 914.3 | 929.0 | 937.6 | 952.0 | 945.2 | 962.9 | 990.4 | 990.6 | 1,002.3 | 1,056.3 | 1,060.1 | 1,140.7 | 1,210.8 | 1,202.2 | 1,263.7 | 1,189.2 | 1,204.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 118.6 | 112.6 | 73.5 | 81.1 | 91.1 | 94.5 | 101.9 | 105.4 | 119.2 | 104.9 | 110.8 | 129.7 | 78.6 | 82.5 | 74.3 | 56.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,473.9 | 3,422.9 | 3,379.6 | 3,542.3 | 3,537.0 | 3,614.6 | 3,842.3 | 3,755.3 | 4,756.6 | 4,846.3 | 5,258.4 | 5,785.0 | 5,765.8 | 5,775.6 | 6,085.9 | 5,568.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 348.7 | 334.0 | 283.7 | 337.6 | 363.7 | 361.6 | 397.3 | 369.4 | 375.5 | 382.7 | 396.6 | 495.9 | 365.2 | 453.1 | 522.2 | 347.5 | 388.6 | 548.6 | 558.0 | 557.5 | 446.2 | 387.4 | 471.0 | 456.8 | 452.7 | 450.4 | - | 584.7 | 348.3 | - | - | 373.1 | - | - | - | - | - | - | - | - |
| Short Term Debt | 12.0 | 11.9 | 11.7 | 10.7 | 9.5 | 9.2 | 9.4 | 9.1 | 9.0 | 8.8 | 8.6 | 13.1 | 12.5 | 12.3 | 12.1 | 12.1 | 12.0 | 18.6 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.3 | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 20.9 | 19.9 | 31.8 | 31.9 | - | - | 31.3 | - | - | - | - | - | - | - | - | 19.1 | ||||||||||||||||||||||||
| Accrued Expenses | 42.8 | 29.6 | 50.2 | 39.4 | 36.8 | 31.6 | 78.8 | 61.0 | 48.1 | 33.4 | 46.1 | 28.1 | 26.4 | 28.4 | 43.4 | 34.3 | 67.4 | 76.6 | ||||||||||||||||||||||
| Other Current Liabilities | 107.8 | 116.0 | 120.1 | 115.3 | 140.3 | 156.4 | 140.6 | 170.2 | 174.0 | 182.3 | 178.4 | 200.7 | 201.1 | 187.5 | 235.0 | 208.0 | 211.9 | |||||||||||||||||||||||
| Total Current Liabilities | 554.3 | 542.2 | 523.2 | 553.1 | 573.1 | 587.2 | 687.1 | 654.1 | 658.9 | 749.3 | 764.8 | 1,176.6 | 1,081.3 | 1,188.1 | 1,304.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 575.9 | 554.3 | 556.2 | 655.9 | 632.0 | 549.6 | 551.4 | 551.4 | 1,374.4 | 1,387.8 | 1,546.9 | 3,175.6 | 3,267.7 | 3,144.5 | 3,236.3 | 2,946.9 | 2,494.3 | 2,551.6 | 2,481.9 | 2,461.0 | 2,677.2 | 2,999.1 | 2,324.3 | 2,214.4 | 2,275.2 | 2,342.0 | - | 4,624.3 | 5,189.4 | 5,248.4 | 4,888.4 | 5,543.7 | 5,906.6 | 5,588.1 | 5,415.5 | 5,359.8 | 5,907.0 | 6,186.0 | 6,239.7 | 6,265.4 |
| Operating Lease Liabilities Non-Current | 116.7 | 111.5 | 54.5 | 61.4 | 74.3 | 79.0 | 87.0 | 92.2 | 101.3 | 90.9 | 95.6 | 104.9 | 52.5 | 56.0 | 48.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 136.8 | 129.8 | 136.6 | 166.8 | 169.2 | 167.1 | 170.8 | 175.3 | 189.6 | 173.7 | 174.8 | 75.0 | 62.7 | 60.1 | 74.7 | 70.7 | 59.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 17.6 | 18.7 | 19.1 | 25.7 | 23.5 | 28.5 | 32.8 | 197.2 | 174.9 | 142.9 | 158.0 | 63.8 | 62.2 | 57.8 | 94.1 | 92.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,573.2 | 1,523.6 | 1,469.9 | 1,648.5 | 1,651.7 | 1,586.0 | 1,700.6 | 1,670.2 | 2,499.1 | 2,544.6 | 2,740.1 | 4,595.9 | 4,526.4 | 4,506.5 | 4,757.3 | 4,221.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | - | 0.5 | 2.1 | 2.1 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,247.2 | 2,236.4 | 2,219.3 | 2,175.3 | 2,167.3 | 2,178.9 | 2,169.0 | 2,152.6 | 2,158.8 | 2,110.6 | 2,096.0 | 252.6 | 323.9 | 362.1 | 348.7 | 350.4 | 359.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (168.1) | (159.8) | (171.9) | (177.7) | (229.0) | (253.1) | (204.0) | (238.9) | (231.2) | (233.2) | (249.4) | (272.9) | (288.9) | (303.1) | (231.3) | |||||||||||||||||||||||||
| Treasury Stock | 2,163.8 | 2,157.3 | 2,136.3 | 2,096.6 | 2,041.8 | 1,880.3 | 1,812.7 | 1,812.7 | 1,669.3 | 1,570.7 | 1,250.3 | 814.2 | 814.2 | 828.8 | 828.8 | 804.8 | 717.0 | 637.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | 0.0 | 0.6 | 0.1 | 0.8 | 0.5 | 0.6 | 0.9 | 0.7 | 6.9 | 6.6 | 5.9 | 6.3 | 7.6 | 7.1 | 7.2 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,900.7 | 1,899.3 | 1,909.7 | 1,893.8 | 1,884.7 | 2,028.5 | 2,140.9 | 2,084.6 | 2,256.9 | 2,300.8 | 2,517.6 | 1,182.2 | 1,232.8 | 1,263.2 | 1,322.3 | 1,340.3 | ||||||||||||||||||||||||
| Total Equity | 1,900.7 | 1,899.3 | 1,909.7 | 1,893.8 | 1,885.3 | 2,028.6 | 2,141.7 | 2,085.1 | 2,257.5 | 2,301.7 | 2,518.3 | 1,189.1 | 1,239.4 | 1,269.1 | 1,328.6 | 1,347.9 | 1,479.0 | 1,494.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 587.9 | 566.2 | 567.9 | 666.6 | 641.5 | 558.8 | 560.8 | 560.5 | 1,383.4 | 1,396.6 | 1,555.5 | 3,188.7 | 3,280.2 | 3,156.8 | 3,248.4 | 2,959.0 | 2,506.3 | 2,570.2 | 2,497.2 | 2,476.3 | 2,691.1 | 3,012.4 | 2,338.2 | 2,351.3 | 2,289.0 | 2,358.1 | - | 4,651.2 | 5,260.2 | 5,318.7 | 5,822.9 | 5,705.1 | 6,032.5 | 5,623.9 | 5,459.0 | 5,525.8 | 5,869.5 | 6,140.0 | 6,194.0 | 6,220.3 |
| Net debt | 462.8 | 439.6 | 444.3 | 544.6 | 545.5 | 378.9 | 191.9 | 253.7 | 137.7 | 1.2 | (301.7) | 2,860.9 | 3,052.2 | 2,913.1 | 3,054.7 | 2,754.1 | 2,318.4 | 2,280.2 | ||||||||||||||||||||||
| Working Capital | 717.6 | 658.6 | 661.0 | 785.8 | 769.7 | 819.5 | 891.5 | 838.9 | 1,801.8 | 1,766.4 | 2,161.1 | 1,994.7 | 2,099.3 | 2,047.2 | 2,139.7 | 2,053.1 | 1,749.5 | |||||||||||||||||||||||
| Book Value | 1,900.7 | 1,899.3 | 1,909.7 | 1,893.8 | 1,884.7 | 2,028.5 | 2,140.9 | 2,084.6 | 2,256.9 | 2,300.8 | 2,517.6 | 1,182.2 | 1,232.8 | 1,263.2 | 1,322.3 | 1,340.3 | 1,471.9 | 1,487.6 | ||||||||||||||||||||||
| Tangible Book Value | 121.0 | 102.8 | 105.3 | 72.9 | 78.8 | 209.1 | 285.6 | 235.9 | 396.3 | 384.4 | 602.8 | (927.0) | (943.0) | (892.1) | (908.4) | (715.7) | (599.4) | |||||||||||||||||||||||
| 73.8 |
| 63.5 |
| 58.6 |
| 60.1 |
| 62.0 |
| 53.5 |
| 60.4 |
| 66.3 |
| - |
| 63.2 |
| 69.1 |
| - |
| - |
| 54.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.0 |
| - |
| - |
| - |
| - |
| 2,402.6 |
| 1,913.1 |
| - |
| - |
| 28,929.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,913.6 |
| 1,798.7 |
| 1,657.3 |
| 1,728.1 |
| 1,630.6 |
| 1,691.2 |
| 1,425.7 |
| 1,659.9 |
| 1,571.8 |
| 1,584.7 |
| - |
| 3,970.7 |
| 3,765.8 |
| 3,805.3 |
| 4,636.9 |
| 30,036.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 477.8 |
| 461.2 |
| 456.9 |
| 461.0 |
| 446.8 |
| 428.3 |
| - |
| 382.4 |
| 309.5 |
| 307.5 |
| 288.0 |
| 274.1 |
| 459.7 |
| - |
| - |
| 394.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 394.6 |
| 396.2 |
| 403.4 |
| 452.9 |
| 464.9 |
| 469.8 |
| - |
| 500.0 |
| 494.8 |
| 504.5 |
| 506.7 |
| 503.9 |
| 675.9 |
| 661.7 |
| 569.1 |
| 543.4 |
| - |
| - |
| - |
| - |
| - |
| 12.5 |
| 66.9 |
| 142.9 |
| 134.0 |
| 269.3 |
| 230.8 |
| 204.7 |
| 237.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,432.9 |
| 1,332.0 |
| 1,327.9 |
| 1,324.1 |
| 1,321.5 |
| 1,328.1 |
| 1,451.0 |
| 1,449.3 |
| - |
| 1,454.7 |
| 2,269.4 |
| 2,280.2 |
| 2,276.4 |
| 2,277.1 |
| 2,621.3 |
| 2,473.8 |
| 2,464.5 |
| 2,478.4 |
| 2,479.7 |
| 2,494.1 |
| 2,478.1 |
| 2,487.4 |
| 1,496.4 |
| 1,516.7 |
| 1,431.7 |
| 1,440.2 |
| 1,453.3 |
| 1,472.6 |
| 1,507.1 |
| 1,567.5 |
| 1,583.8 |
| - |
| 1,641.8 |
| 1,564.8 |
| 1,589.5 |
| 1,598.6 |
| 1,612.0 |
| 2,453.4 |
| 2,312.5 |
| 2,327.9 |
| 2,372.5 |
| 2,399.6 |
| 2,432.4 |
| 2,445.3 |
| 2,480.3 |
| 56.5 |
| 103.0 |
| 108.6 |
| 103.8 |
| 92.4 |
| 93.6 |
| 98.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,340.4 |
| 5,274.5 |
| 5,170.8 |
| 5,107.3 |
| 5,102.6 |
| 5,195.2 |
| 5,043.1 |
| 5,246.0 |
| 5,288.4 |
| 5,486.5 |
| - |
| 7,799.0 |
| 8,512.8 |
| 8,240.3 |
| 9,080.0 |
| 35,849.7 |
| 35,495.5 |
| 36,696.8 |
| 35,662.7 |
| 33,580.1 |
| 35,810.8 |
| 35,455.1 |
| 35,032.8 |
| 35,034.0 |
| 15.3 |
| 15.3 |
| 13.9 |
| 13.3 |
| 13.9 |
| 136.9 |
| 13.8 |
| 16.1 |
| - |
| 26.9 |
| 70.8 |
| 70.3 |
| 934.5 |
| 161.4 |
| 125.9 |
| 35.8 |
| 43.5 |
| 166.0 |
| (37.5) |
| (46.0) |
| (45.7) |
| (45.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.4 |
| 24.9 |
| 25.6 |
| 22.4 |
| 20.8 |
| 19.6 |
| 19.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.4 |
| 95.0 |
| 66.7 |
| 47.7 |
| 48.0 |
| 72.1 |
| 65.4 |
| 50.3 |
| - |
| 55.1 |
| 49.6 |
| - |
| - |
| 55.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 270.9 |
| 256.2 |
| 238.6 |
| 184.8 |
| 190.1 |
| 191.0 |
| 214.2 |
| 452.1 |
| 441.4 |
| - |
| 159.4 |
| 130.6 |
| - |
| - |
| 125.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,068.2 |
| 1,164.1 |
| 926.4 |
| 934.6 |
| 944.9 |
| 782.3 |
| 706.9 |
| 1,001.0 |
| 1,140.1 |
| 1,018.7 |
| 991.8 |
| - |
| 1,428.7 |
| 1,200.3 |
| 1,222.5 |
| 2,120.6 |
| 27,645.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.6 |
| 44.5 |
| 86.2 |
| 90.8 |
| 88.8 |
| 78.7 |
| 79.7 |
| 85.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.8 |
| 84.5 |
| 65.4 |
| 64.8 |
| 77.2 |
| 50.8 |
| 50.6 |
| 35.0 |
| 88.5 |
| - |
| 35.0 |
| 314.2 |
| 285.8 |
| 298.2 |
| 493.2 |
| 596.0 |
| 588.8 |
| 573.1 |
| 546.0 |
| 815.3 |
| 895.6 |
| 905.0 |
| 574.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.8 |
| 40.0 |
| 38.6 |
| 117.1 |
| 112.2 |
| 111.7 |
| 125.4 |
| 87.5 |
| 87.6 |
| 84.7 |
| 92.9 |
| 99.0 |
| 128.7 |
| 134.8 |
| 131.4 |
| 114.1 |
| 110.1 |
| 108.1 |
| 112.0 |
| 75.5 |
| 135.6 |
| - |
| 121.4 |
| 119.1 |
| - |
| - |
| 64.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,861.4 |
| 3,779.7 |
| 3,726.6 |
| 3,691.5 |
| 3,717.1 |
| 3,973.0 |
| 3,569.8 |
| 3,517.1 |
| 3,404.4 |
| 3,557.9 |
| - |
| 6,209.4 |
| 6,823.0 |
| 6,896.6 |
| 7,452.4 |
| 33,902.8 |
| 33,598.8 |
| 34,928.5 |
| 33,993.3 |
| 31,762.9 |
| 34,122.2 |
| 33,947.2 |
| 33,659.8 |
| 33,445.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 315.9 |
| 297.6 |
| 243.9 |
| 217.3 |
| 68.2 |
| 144.9 |
| 223.8 |
| 340.5 |
| 387.6 |
| - |
| (180.1) |
| (78.3) |
| (455.6) |
| (418.5) |
| (925.9) |
| (899.7) |
| (901.8) |
| (819.7) |
| (1,031.9) |
| (1,024.6) |
| (901.8) |
| (867.0) |
| (833.1) |
| (231.3) |
| (235.3) |
| (243.4) |
| (268.5) |
| (284.7) |
| (276.8) |
| (282.0) |
| (249.1) |
| (273.6) |
| (228.7) |
| (222.3) |
| - |
| (235.8) |
| (141.8) |
| (125.3) |
| (126.8) |
| 309.0 |
| 234.5 |
| 94.2 |
| (22.2) |
| 220.9 |
| 130.9 |
| (72.8) |
| (174.3) |
| (40.7) |
| 637.1 |
| 606.5 |
| 606.9 |
| 606.9 |
| 439.6 |
| 260.9 |
| 263.0 |
| 264.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 8.3 |
| 8.6 |
| 8.1 |
| 9.0 |
| 8.0 |
| 9.4 |
| 9.5 |
| - |
| 8.3 |
| 637.4 |
| 652.1 |
| 807.2 |
| 1,188.9 |
| 1,167.4 |
| 1,163.3 |
| 1,121.3 |
| 1,179.1 |
| 1,133.2 |
| 1,042.8 |
| 982.0 |
| 1,001.4 |
| 1,471.9 |
| 1,487.6 |
| 1,435.7 |
| 1,407.5 |
| 1,376.9 |
| 1,214.1 |
| 1,464.3 |
| 1,720.9 |
| 1,874.6 |
| 1,919.1 |
| 1,436.6 |
| 1,581.3 |
| 1,052.4 |
| 691.6 |
| 820.4 |
| 758.0 |
| 729.3 |
| 605.0 |
| 548.1 |
| 638.1 |
| 555.4 |
| 465.1 |
| 391.0 |
| 586.7 |
| 1,444.2 |
| 1,415.8 |
| 1,385.5 |
| 1,244.8 |
| 1,495.9 |
| 1,728.9 |
| 1,884.0 |
| 1,928.6 |
| 1,436.6 |
| 1,589.6 |
| 1,736.4 |
| 1,356.9 |
| 1,627.6 |
| 1,946.9 |
| 1,896.7 |
| 1,768.3 |
| 1,669.4 |
| 1,817.2 |
| 1,688.6 |
| 1,507.9 |
| 1,373.0 |
| 1,588.1 |
| 2,272.7 |
| 1,944.7 |
| 2,225.2 |
| 2,554.6 |
| 2,196.0 |
| 1,724.2 |
| 2,127.6 |
| 2,181.9 |
| - |
| 4,098.7 |
| 4,445.6 |
| 4,559.9 |
| 4,175.3 |
| 5,435.0 |
| 5,766.3 |
| 5,329.3 |
| 5,145.6 |
| 5,060.6 |
| 5,421.6 |
| 5,682.5 |
| 5,627.5 |
| 5,577.1 |
| 872.3 |
| 722.7 |
| 783.2 |
| 848.3 |
| 984.3 |
| 424.7 |
| 519.8 |
| 553.1 |
| 592.9 |
| - |
| 2,542.0 |
| 2,565.5 |
| 2,582.8 |
| 2,516.3 |
| 2,391.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,435.7 |
| 1,407.5 |
| 1,376.9 |
| 1,214.1 |
| 1,464.3 |
| 1,720.9 |
| 1,874.6 |
| 1,919.1 |
| 1,436.6 |
| 1,581.3 |
| 1,052.4 |
| 691.6 |
| 820.4 |
| 758.0 |
| 729.3 |
| 605.0 |
| 548.1 |
| 638.1 |
| 555.4 |
| 465.1 |
| 391.0 |
| 586.7 |
| (1,443.4) |
| (1,513.9) |
| (1,356.2) |
| (1,391.2) |
| (1,563.3) |
| (1,329.8) |
| (1,114.3) |
| (1,143.9) |
| (1,114.0) |
| - |
| (1,515.2) |
| (2,781.8) |
| (3,178.1) |
| (3,054.6) |
| (3,131.1) |
| (4,345.4) |
| (4,181.3) |
| (4,244.3) |
| (4,212.8) |
| (4,323.9) |
| (4,461.4) |
| (4,532.4) |
| (4,381.0) |