| (in millions of USD) | FY2026 | 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 | 309.2 | 501.4 | 858.7 | 710.9 | 1,668.9 | 1,517.4 | 788.1 | 557.4 | 312.5 | 250.5 | 129.9 | 593.2 | 347.5 | 341.8 | 175.4 | 203.9 | 187.3 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 309.2 | 501.4 | 858.7 | 710.9 | 1,668.9 | 1,517.4 | 788.1 | 557.4 | 312.5 | 250.5 | 129.9 | 593.2 | 347.5 | 341.8 | 175.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 681.9 | 675.8 | 757.3 | 758.6 | 569.0 | 527.3 | 708.7 | 652.5 | 609.7 | 622.7 | 433.6 | 279.8 | 210.0 | 175.5 | 134.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 914.8 | 945.8 | 958.5 | 1,185.7 | 811.4 | 896.0 | 892.3 | 1,019.5 | 1,158.5 | 917.5 | 783.0 | 536.7 | 469.0 | 319.3 | 324.4 | 215.4 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,525.0 | 1,768.9 | 1,820.9 | 1,696.7 | 1,556.6 | 1,542.3 | 1,602.3 | 1,482.5 | 1,412.8 | 1,201.3 | 831.8 | 522.4 | 396.1 | 326.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 420.1 | 429.9 | 483.7 | 648.5 | 613.3 | 576.0 | 618.2 | 560.9 | 561.1 | 409.7 | 200.5 | 210.4 | 165.5 | 143.7 | 100.5 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 590.6 | 595.1 | 594.9 | 674.5 | 662.5 | 1,003.6 | 592.7 | 703.8 | 765.0 | 790.4 | 624.1 | 255.3 | 48.0 | 52.8 | 70.8 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,190.4 | 595.1 | 675.8 | 674.5 | 662.5 | 1,003.6 | 592.7 | 728.8 | 792.0 | 817.4 | 666.1 | 284.2 | 52.9 | 61.9 | 77.7 | 15.9 | |||
| (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 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 309.2 | 464.6 | 396.0 | 911.0 | 501.4 | 726.9 | 530.7 | 884.6 | 858.7 | 1,039.1 | 654.9 | 702.6 | 711.9 | 849.5 | 853.7 | |||||||||||||||||||||||||
| 102.0 |
| 40.6 |
| - |
| - |
| - |
| 203.9 |
| 187.3 |
| 102.0 |
| 40.6 |
| 102.0 |
| 79.4 |
| - |
| - |
| 148.5 |
| - |
| - |
| Prepaid Expenses | 207.5 | 206.1 | 289.2 | 293.3 | 286.4 | 282.3 | 313.2 | 364.2 | 257.0 | 174.5 | 152.2 | 87.2 | 64.0 | 43.9 | 39.6 | 19.3 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,718.7 | 2,329.1 | 2,863.7 | 2,948.5 | 3,336.3 | 3,223.0 | 2,702.2 | 2,593.6 | 2,337.7 | 1,965.2 | 1,498.8 | 1,549.4 | 1,128.8 | 903.6 | 689.7 | 555.9 | 448.0 | - | - |
| 273.8 |
| 162.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 926.0 | 1,123.8 | 1,156.4 | 1,051.9 | 949.4 | 883.6 | 810.1 | 655.6 | 527.0 | 397.1 | 293.2 | 216.8 | 172.1 | 145.3 | 114.7 | 86.8 | - | - | - |
| Property,Plant & Equipment Net | 599.0 | 645.1 | 664.5 | 644.8 | 607.2 | 658.7 | 792.1 | 826.9 | 885.8 | 804.2 | 538.5 | 305.6 | 224.0 | 180.9 | 159.1 | 76.1 | 72.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 492.8 | 487.6 | 478.3 | 482.0 | 495.2 | 502.2 | 550.2 | 546.5 | 555.7 | 563.6 | 585.2 | 123.3 | 122.2 | 0.0 | - | - | - | - | - |
| Intangible Assets | 4.5 | 5.2 | 7.0 | 8.9 | 11.0 | 13.3 | 36.3 | 41.8 | 47.0 | 64.3 | 75.7 | 26.2 | 24.1 | 4.5 | 5.5 | 3.9 | 5.7 | - | - |
| Operating Lease Right Of Use Assets | 429.6 | 384.3 | 434.7 | 489.3 | 448.4 | 536.7 | 591.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 52.3 | 286.2 | 221.0 | 186.9 | 17.8 | 23.9 | 82.4 | 112.4 | 82.8 | 136.9 | 92.2 | 33.6 | 31.1 | 22.6 | 15.9 | 21.3 | 13.9 | - | - |
| Other Non-Current Assets | 118.9 | 163.3 | 91.5 | 67.1 | 75.5 | 72.9 | 88.3 | 123.8 | 97.4 | 110.2 | 75.7 | 57.1 | 47.5 | 45.5 | 49.0 | 18.2 | 5.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | 1,651.4 | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,415.7 | 4,300.9 | 4,760.7 | 4,827.6 | 4,991.4 | 5,030.6 | 4,843.5 | 4,245.0 | 4,006.4 | 3,644.3 | 2,866.0 | 2,095.1 | 1,577.7 | 1,157.1 | 919.2 | 675.4 | 545.6 | - | - |
| 84.7 |
| 68.7 |
| - |
| - |
| Short Term Debt | 599.8 | 0.0 | 80.9 | 0.0 | 0.0 | 0.0 | 0.0 | 25.0 | 27.0 | 27.0 | 42.0 | 29.0 | 5.0 | 9.1 | 6.9 | 6.9 | 9.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 153.1 | 130.1 | 139.3 | 141.0 | 138.7 | 162.6 | 125.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 331.4 | 348.7 | 287.9 | 366.5 | 460.2 | 378.9 | 374.7 | 340.4 | 296.8 | 208.8 | 192.9 | 147.7 | 133.7 | 85.1 | 69.3 | 55.1 | 40.9 | - | - |
| Other Current Liabilities | 46.3 | 54.4 | 34.3 | 42.7 | 73.7 | 92.5 | 83.8 | 88.3 | 50.4 | 40.4 | 43.4 | 34.6 | 22.5 | 14.3 | 6.9 | 2.5 | 1.3 | - | - |
| Total Current Liabilities | 1,676.8 | 1,109.1 | 1,165.5 | 1,359.3 | 1,450.2 | 1,413.3 | 1,422.0 | 1,316.0 | 1,060.4 | 685.8 | 478.8 | 421.6 | 426.6 | 252.2 | 183.6 | 149.1 | 120.2 | - | - |
| 9.1 |
| 10.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 596.1 | 574.3 | 627.7 | 705.7 | 703.1 | 839.4 | 580.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 137.8 | 132.0 | 219.4 | 121.9 | 86.6 | 98.4 | 98.1 | 208.3 | 162.3 | 137.2 | 94.9 | 67.9 | 49.8 | 35.2 | 28.3 | 20.2 | 14.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | 912.2 | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,001.3 | 2,410.6 | 2,607.4 | 2,861.4 | 2,902.4 | 3,354.6 | 2,693.4 | 2,228.2 | 1,987.7 | 1,613.4 | 1,197.7 | 744.8 | 524.4 | 340.2 | 282.8 | 178.4 | 145.6 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 217.4 | 746.3 | 1,048.4 | 897.3 | 1,027.8 | 673.9 | 1,227.0 | 1,139.1 | 1,184.4 | 1,259.4 | 1,076.5 | 856.7 | 653.8 | 493.2 | 366.2 | 270.0 | 202.2 | - | - |
| Accumulated Other Comprehensive Income | (81.6) | (93.9) | (77.1) | (67.8) | (47.6) | (59.2) | (50.8) | (39.0) | (38.2) | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,414.4 | 1,890.3 | 2,153.3 | 1,966.1 | 2,072.6 | 1,668.6 | 2,150.1 | 2,016.9 | 2,018.6 | 2,030.9 | 1,668.2 | 1,350.3 | 1,053.4 | 816.9 | 636.4 | 497.0 | 400.0 | 331.1 | 280.5 |
| Total Equity | 1,414.4 | 1,890.3 | 2,153.3 | 1,966.1 | 2,072.6 | 1,668.6 | 2,150.1 | 2,016.9 | 2,018.6 | 2,030.9 | 1,668.2 | 1,350.3 | 1,053.4 | 816.9 | 636.4 | 497.0 | 400.0 | 331.1 | 280.5 |
| 20.1 |
| - |
| - |
| Net debt | 881.3 | 93.8 | (182.9) | (36.5) | (1,006.4) | (513.8) | (195.4) | 171.4 | 479.6 | 566.9 | 536.2 | (309.0) | (294.6) | (280.0) | (97.7) | (187.9) | (167.2) | - | - |
| Working Capital | 1,041.9 | 1,220.0 | 1,698.2 | 1,589.2 | 1,886.1 | 1,809.7 | 1,280.2 | 1,277.7 | 1,277.3 | 1,279.3 | 1,020.0 | 1,127.8 | 702.2 | 651.4 | 506.1 | 406.7 | 327.8 | - | - |
| Book Value | 1,414.4 | 1,890.3 | 2,153.3 | 1,966.1 | 2,072.6 | 1,668.6 | 2,150.1 | 2,016.9 | 2,018.6 | 2,030.9 | 1,668.2 | 1,350.3 | 1,053.4 | 816.9 | 636.4 | 497.0 | 400.0 | 331.1 | 280.5 |
| Tangible Book Value | 917.1 | 1,397.4 | 1,668.0 | 1,475.2 | 1,566.4 | 1,153.1 | 1,563.6 | 1,428.6 | 1,416.0 | 1,403.0 | 1,007.4 | 1,200.8 | 907.0 | 812.4 | 630.9 | 493.1 | 394.3 | - | - |
| 1,049.4 |
| 1,668.9 |
| 1,253.7 |
| 1,349.8 |
| 1,517.4 |
| 865.6 |
| 1,079.4 |
| 788.1 |
| 416.6 |
| 455.7 |
| 288.7 |
| 168.7 |
| 196.9 |
| 283.6 |
| 258.0 |
| 165.7 |
| 172.1 |
| 180.0 |
| 121.2 |
| 129.9 |
| 159.4 |
| 149.1 |
| 593.2 |
| 300.4 |
| 347.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 309.2 | 464.6 | 396.0 | 911.0 | 501.4 | 726.9 | 530.7 | 884.6 | 858.7 | 1,039.1 | 654.9 | 702.6 | 711.9 | 849.5 | 853.7 | 1,049.4 | 1,668.9 | 1,253.7 | 1,349.8 | 1,517.4 | 865.6 | 1,079.4 | 788.1 | 416.6 | 455.7 | 288.7 | 168.7 | 196.9 | 283.6 | 258.0 | 165.7 | 172.1 | 180.0 | 121.2 | 129.9 | 159.4 | 149.1 | 593.2 | 300.4 | 347.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 681.9 | 611.5 | 688.5 | 623.7 | 675.8 | 615.5 | 723.0 | 684.7 | 757.3 | 691.5 | 805.2 | 695.5 | 759.9 | 700.5 | 789.1 | 693.6 | 569.0 | 735.8 | 639.2 | 527.3 | 806.9 | 568.4 | 708.7 | 843.5 | 735.2 | 743.7 | 867.1 | 724.9 | 805.4 | 733.3 | 602.8 | 629.2 | 713.7 | 461.0 | 433.6 | 551.2 | 353.4 | 279.8 | 269.1 | 210.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 914.8 | 1,074.5 | 1,037.2 | 1,141.8 | 945.8 | 1,100.5 | 1,105.9 | 1,119.6 | 958.5 | 1,104.0 | 1,143.9 | 1,320.5 | 1,190.3 | 1,217.8 | 1,080.4 | 954.4 | 811.4 | 837.7 | 881.1 | 896.0 | 1,056.8 | 1,198.5 | 892.3 | 906.5 | 965.7 | 875.3 | 1,173.1 | 1,299.3 | 1,148.5 | 1,180.7 | 1,168.8 | 901.6 | 970.6 | 1,086.7 | 783.0 | 867.1 | 836.6 | 536.7 | 662.4 | 469.0 |
| Prepaid Expenses | 207.5 | 238.5 | 218.1 | 226.3 | 206.1 | 248.1 | 210.1 | 279.1 | 289.2 | 287.2 | 266.8 | 264.7 | 297.6 | 348.7 | 356.2 | 302.6 | 286.4 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,718.7 | 2,989.0 | 2,943.8 | 2,902.9 | 2,329.1 | 2,691.0 | 2,569.7 | 2,968.0 | 2,863.7 | 3,122.8 | 2,871.8 | 2,984.2 | 2,959.6 | 3,116.6 | 3,079.4 | 3,000.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,525.0 | 1,514.4 | 1,580.0 | 1,684.4 | 1,768.9 | 1,688.9 | 1,815.8 | 1,854.8 | 1,820.9 | 1,852.9 | 1,787.2 | 1,750.3 | 1,736.7 | 1,686.8 | 1,646.4 | 1,602.4 | 1,556.6 | - | - | 1,542.3 | - | - | 1,602.3 | - | - | - | - | - | - | - | - | - | - | - | 831.8 | - | - | 522.4 | - | 396.1 |
| Accumulated Depreciation | 926.0 | 921.7 | 974.7 | 1,071.2 | 1,123.8 | 1,038.2 | 1,138.4 | 1,183.7 | 1,156.4 | 1,138.7 | 1,099.4 | 1,071.2 | 1,063.9 | 1,031.2 | 1,009.6 | 992.5 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 599.0 | 592.7 | 605.3 | 613.2 | 645.1 | 650.6 | 677.4 | 671.1 | 664.5 | 714.2 | 687.8 | 679.1 | 672.7 | 655.6 | 636.7 | 609.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 492.8 | 495.2 | 495.0 | 496.2 | 487.6 | 484.5 | 495.0 | 476.1 | 478.3 | 481.6 | 474.4 | 479.6 | 482.0 | 480.0 | 468.3 | 479.5 | 495.2 | 498.2 | ||||||||||||||||||||||
| Intangible Assets | 4.5 | 4.4 | 4.8 | 5.1 | 5.2 | 5.5 | 6.1 | 6.4 | 7.0 | 8.0 | 8.1 | 8.6 | 8.9 | 9.2 | 9.3 | 9.9 | 11.0 | 11.5 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 429.6 | 367.0 | 372.8 | 365.0 | 384.3 | 391.8 | 415.4 | 418.8 | 434.7 | 456.2 | 449.2 | 464.8 | 489.3 | 482.9 | 471.9 | 408.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 52.3 | 68.4 | 306.2 | 314.7 | 286.2 | 244.1 | 241.5 | 228.5 | 221.0 | 210.6 | 196.9 | 194.9 | 186.2 | 20.2 | 18.5 | 19.4 | 17.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 118.9 | 113.3 | 171.6 | 168.2 | 163.3 | 163.4 | 89.4 | 91.6 | 91.5 | 51.1 | 58.3 | 55.9 | 58.4 | 63.0 | 85.9 | 78.2 | 75.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,415.7 | 4,630.0 | 4,899.5 | 4,865.2 | 4,300.9 | 4,631.0 | 4,494.6 | 4,860.5 | 4,760.7 | 5,044.5 | 4,746.6 | 4,867.2 | 4,857.1 | 4,827.6 | 4,770.1 | 4,605.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 420.1 | 664.5 | 470.3 | 635.2 | 429.9 | 657.2 | 562.6 | 698.0 | 483.7 | 699.4 | 542.3 | 714.2 | 649.1 | 738.7 | 747.3 | 669.2 | 613.3 | 532.9 | 613.6 | 576.0 | 643.3 | 664.3 | 618.2 | 483.6 | 607.4 | 377.4 | 499.5 | 691.2 | 470.4 | 482.9 | 483.2 | 294.9 | 254.2 | 332.1 | 200.5 | 274.3 | 375.4 | 210.4 | 334.0 | 165.5 |
| Short Term Debt | 599.8 | 599.7 | 599.4 | 599.8 | 0.0 | 0.0 | 0.0 | 0.0 | 80.9 | 80.9 | 80.9 | 80.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 153.1 | 140.7 | 137.4 | 128.6 | 130.1 | 127.9 | 135.7 | 135.0 | 139.3 | 143.4 | 138.6 | 139.9 | 141.0 | 137.3 | 132.2 | 131.4 | ||||||||||||||||||||||||
| Accrued Expenses | 331.4 | 471.3 | 328.4 | 332.7 | 348.7 | 322.6 | 292.3 | 697.7 | 287.9 | 322.8 | 312.5 | 333.6 | 354.6 | 388.2 | 353.4 | 373.0 | 460.2 | |||||||||||||||||||||||
| Other Current Liabilities | 46.3 | 69.9 | 66.6 | 58.6 | 54.4 | 63.0 | 45.6 | 57.1 | 34.3 | 58.8 | 59.3 | 59.6 | 51.6 | 65.7 | 85.3 | 127.5 | 73.7 | |||||||||||||||||||||||
| Total Current Liabilities | 1,676.8 | 2,089.5 | 1,737.2 | 1,895.4 | 1,109.1 | 1,341.0 | 1,181.1 | 1,718.3 | 1,165.5 | 1,466.2 | 1,283.1 | 1,464.2 | 1,356.9 | 1,502.1 | 1,473.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 590.6 | 390.0 | 589.8 | 389.5 | 595.1 | 595.2 | 594.6 | 595.4 | 594.9 | 595.1 | 594.7 | 594.1 | 674.5 | 673.9 | 673.4 | 672.8 | 662.5 | 662.9 | 804.6 | 1,003.6 | 997.3 | 987.9 | 592.7 | 592.0 | 591.4 | 590.4 | 703.5 | 752.4 | 758.7 | 771.4 | 777.7 | 784.1 | 796.8 | 838.1 | 624.1 | 559.4 | 669.7 | 255.3 | 177.0 | 48.0 |
| Operating Lease Liabilities Non-Current | 596.1 | 558.1 | 573.2 | 557.9 | 574.3 | 582.0 | 601.5 | 612.4 | 627.7 | 654.2 | 657.6 | 677.1 | 705.7 | 707.9 | 705.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 137.8 | 157.3 | 143.7 | 148.1 | 132.0 | 128.0 | 132.2 | 117.8 | 219.4 | 156.0 | 121.5 | 126.3 | 121.6 | 111.6 | 102.1 | 94.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,001.3 | 3,194.9 | 3,043.8 | 2,990.8 | 2,410.6 | 2,646.2 | 2,509.4 | 3,043.9 | 2,607.4 | 2,871.5 | 2,656.8 | 2,861.8 | 2,858.7 | 2,995.6 | 2,953.7 | 2,876.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 217.4 | 261.0 | 692.1 | 736.2 | 746.3 | 840.3 | 864.0 | 694.1 | 1,048.4 | 1,084.7 | 994.1 | 936.0 | 929.6 | 772.9 | 716.3 | 654.6 | 1,027.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (81.6) | (94.1) | (100.4) | (112.5) | (93.9) | (80.0) | (91.3) | (76.8) | (77.1) | (83.1) | (67.1) | (79.9) | (67.8) | (59.6) | (18.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,414.4 | 1,435.1 | 1,855.7 | 1,874.4 | 1,890.3 | 1,984.7 | 1,985.2 | 1,816.6 | 2,153.3 | 2,133.9 | 2,054.0 | 1,974.6 | 1,966.1 | 1,832.0 | 1,816.3 | 1,729.1 | ||||||||||||||||||||||||
| Total Equity | 1,414.4 | 1,435.1 | 1,855.7 | 1,874.4 | 1,890.3 | 1,984.7 | 1,985.2 | 1,816.6 | 2,153.3 | 2,133.9 | 2,054.0 | 1,974.6 | 1,966.1 | 1,832.0 | 1,816.3 | 1,729.1 | 2,072.6 | 1,977.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,190.4 | 989.7 | 1,189.2 | 989.2 | 595.1 | 595.2 | 594.6 | 595.4 | 675.8 | 676.0 | 675.6 | 675.0 | 674.5 | 673.9 | 673.4 | 672.8 | 662.5 | 662.9 | 804.6 | 1,003.6 | 997.3 | 1,237.9 | 592.7 | 592.0 | 591.4 | 590.4 | 728.5 | 779.4 | 785.7 | 798.4 | 804.7 | 811.1 | 823.8 | 865.1 | 666.1 | 601.5 | 712.4 | 284.2 | 196.6 | 52.9 |
| Net debt | 881.3 | 525.1 | 793.2 | 78.2 | 93.8 | (131.7) | 63.9 | (289.2) | (182.9) | (363.1) | 20.7 | (27.6) | (37.4) | (175.6) | (180.3) | (376.6) | (1,006.4) | (590.8) | ||||||||||||||||||||||
| Working Capital | 1,041.9 | 899.6 | 1,206.6 | 1,007.5 | 1,220.0 | 1,350.0 | 1,388.6 | 1,249.7 | 1,698.2 | 1,656.6 | 1,588.7 | 1,520.0 | 1,602.7 | 1,614.5 | 1,606.1 | 1,541.4 | 1,886.1 | |||||||||||||||||||||||
| Book Value | 1,414.4 | 1,435.1 | 1,855.7 | 1,874.4 | 1,890.3 | 1,984.7 | 1,985.2 | 1,816.6 | 2,153.3 | 2,133.9 | 2,054.0 | 1,974.6 | 1,966.1 | 1,832.0 | 1,816.3 | 1,729.1 | 2,072.6 | 1,977.7 | ||||||||||||||||||||||
| Tangible Book Value | 917.1 | 935.5 | 1,355.9 | 1,373.2 | 1,397.4 | 1,494.6 | 1,484.1 | 1,334.0 | 1,668.0 | 1,644.4 | 1,571.5 | 1,486.4 | 1,475.2 | 1,342.8 | 1,338.7 | 1,239.6 | 1,566.4 | |||||||||||||||||||||||
| 300.7 |
| 273.1 |
| 282.3 |
| 244.0 |
| 242.7 |
| 313.2 |
| 292.4 |
| 287.8 |
| 299.1 |
| 378.2 |
| 340.4 |
| 354.5 |
| 284.9 |
| 229.2 |
| 203.1 |
| 162.3 |
| 180.3 |
| 152.2 |
| 134.8 |
| 147.3 |
| 87.2 |
| 97.2 |
| 64.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,336.3 |
| 3,127.9 |
| 3,143.2 |
| 3,223.0 |
| 2,973.3 |
| 3,089.0 |
| 2,702.2 |
| 2,459.1 |
| 2,444.4 |
| 2,206.7 |
| 2,587.0 |
| 2,561.5 |
| 2,592.0 |
| 2,456.8 |
| 2,166.5 |
| 1,906.0 |
| 2,026.6 |
| 1,849.2 |
| 1,498.8 |
| 1,773.1 |
| 1,557.9 |
| 1,549.4 |
| 1,368.3 |
| 1,128.8 |
| 949.4 |
| - |
| - |
| 883.6 |
| - |
| - |
| 810.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 293.2 |
| - |
| - |
| 216.8 |
| - |
| 172.1 |
| 607.2 |
| 601.7 |
| 619.1 |
| 658.7 |
| 680.9 |
| 702.9 |
| 792.1 |
| 778.9 |
| 795.5 |
| 810.5 |
| 821.1 |
| 835.4 |
| 870.1 |
| 868.3 |
| 875.0 |
| 830.5 |
| 751.3 |
| 712.9 |
| 538.5 |
| 478.4 |
| 430.5 |
| 305.6 |
| 255.0 |
| 224.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 499.5 |
| 502.2 |
| 493.6 |
| 486.9 |
| 550.2 |
| 541.8 |
| 548.8 |
| 548.7 |
| 551.2 |
| 551.2 |
| 565.2 |
| 559.3 |
| 580.4 |
| 571.4 |
| 576.9 |
| 580.3 |
| 585.2 |
| 591.9 |
| 591.8 |
| 123.3 |
| 123.4 |
| 122.2 |
| 12.1 |
| 13.3 |
| 37.3 |
| 38.7 |
| 36.3 |
| 37.8 |
| 39.5 |
| 40.1 |
| 43.8 |
| 45.9 |
| 45.9 |
| 48.6 |
| 59.9 |
| 62.0 |
| 68.2 |
| 70.7 |
| 75.7 |
| 79.7 |
| 83.7 |
| 26.2 |
| 30.8 |
| 24.1 |
| 448.4 |
| 469.6 |
| 493.0 |
| 536.7 |
| 560.1 |
| 568.0 |
| 591.9 |
| 595.8 |
| 606.0 |
| 591.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.5 |
| 25.0 |
| 23.9 |
| 46.0 |
| 42.6 |
| 82.4 |
| 90.9 |
| 129.4 |
| 114.7 |
| 86.4 |
| 111.7 |
| 92.6 |
| 97.1 |
| 125.4 |
| 121.1 |
| 155.6 |
| 118.1 |
| 92.2 |
| 42.9 |
| 32.4 |
| 33.6 |
| 37.7 |
| 31.1 |
| 78.8 |
| 79.5 |
| 72.9 |
| 72.3 |
| 75.2 |
| 88.3 |
| 129.5 |
| 116.3 |
| 124.4 |
| 137.6 |
| 135.4 |
| 98.5 |
| 100.2 |
| 87.1 |
| 86.1 |
| 106.7 |
| 95.8 |
| 75.7 |
| 66.4 |
| 62.5 |
| 57.1 |
| 48.7 |
| 47.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,640.1 |
| 1,679.6 |
| 1,672.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,991.4 |
| 4,822.3 |
| 4,871.5 |
| 5,030.6 |
| 4,863.6 |
| 5,003.3 |
| 4,843.5 |
| 4,633.8 |
| 4,679.9 |
| 4,436.1 |
| 4,227.2 |
| 4,241.2 |
| 4,264.3 |
| 4,130.4 |
| 3,894.2 |
| 3,577.2 |
| 3,685.3 |
| 3,426.9 |
| 2,866.0 |
| 3,032.4 |
| 2,758.9 |
| 2,095.1 |
| 1,863.9 |
| 1,577.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 250.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 25.0 |
| 27.0 |
| 27.0 |
| 27.0 |
| 27.0 |
| 27.0 |
| 27.0 |
| 27.0 |
| 42.0 |
| 42.1 |
| 42.7 |
| 29.0 |
| 19.7 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 138.7 |
| 142.6 |
| 145.0 |
| 162.6 |
| 156.9 |
| 148.4 |
| 125.9 |
| 119.4 |
| 116.2 |
| 107.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 388.3 |
| 346.5 |
| 378.9 |
| 309.1 |
| 266.4 |
| 374.7 |
| 309.3 |
| 304.1 |
| 268.2 |
| 303.4 |
| 258.6 |
| 276.9 |
| 266.1 |
| 232.7 |
| 217.3 |
| 238.3 |
| 170.2 |
| 192.9 |
| 188.3 |
| 150.8 |
| 147.7 |
| 110.6 |
| 133.7 |
| 116.5 |
| 77.4 |
| 92.5 |
| 141.6 |
| 90.5 |
| 83.8 |
| 77.5 |
| 63.5 |
| 70.6 |
| 93.4 |
| 57.9 |
| 54.8 |
| 54.5 |
| 43.6 |
| 38.4 |
| 87.7 |
| 30.1 |
| 43.4 |
| 43.9 |
| 22.3 |
| 34.6 |
| 15.9 |
| 22.5 |
| 1,458.7 |
| 1,450.2 |
| 1,354.5 |
| 1,362.0 |
| 1,413.3 |
| 1,448.4 |
| 1,618.6 |
| 1,422.0 |
| 1,199.7 |
| 1,332.6 |
| 1,094.0 |
| 1,299.7 |
| 1,338.4 |
| 1,317.1 |
| 1,100.4 |
| 936.5 |
| 627.5 |
| 857.3 |
| 709.4 |
| 478.8 |
| 848.6 |
| 591.3 |
| 421.6 |
| 480.2 |
| 426.6 |
| 650.8 |
| 703.1 |
| 728.1 |
| 757.5 |
| 839.4 |
| 872.8 |
| 892.5 |
| 580.6 |
| 588.5 |
| 601.7 |
| 594.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.6 |
| 99.0 |
| 100.7 |
| 98.4 |
| 74.7 |
| 80.9 |
| 98.1 |
| 100.0 |
| 105.9 |
| 107.2 |
| 218.1 |
| 226.5 |
| 170.8 |
| 157.9 |
| 156.2 |
| 145.5 |
| 108.2 |
| 108.1 |
| 94.9 |
| 89.1 |
| 82.4 |
| 67.9 |
| 66.0 |
| 49.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 921.5 |
| 978.8 |
| 929.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,902.4 |
| 2,844.6 |
| 3,024.8 |
| 3,354.6 |
| 3,393.2 |
| 3,579.9 |
| 2,693.4 |
| 2,480.1 |
| 2,631.6 |
| 2,386.3 |
| 2,221.2 |
| 2,317.2 |
| 2,246.6 |
| 2,029.7 |
| 1,870.5 |
| 1,557.1 |
| 1,762.2 |
| 1,655.6 |
| 1,197.7 |
| 1,497.1 |
| 1,343.3 |
| 744.8 |
| 723.2 |
| 524.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 918.7 |
| 806.1 |
| 673.9 |
| 490.1 |
| 450.8 |
| 1,227.0 |
| 1,242.4 |
| 1,141.1 |
| 1,158.5 |
| 1,134.7 |
| 1,060.4 |
| 1,155.9 |
| 1,272.6 |
| 1,218.4 |
| 1,232.4 |
| 1,156.7 |
| 1,029.4 |
| 1,076.5 |
| 971.1 |
| 870.6 |
| 856.7 |
| 681.4 |
| 653.8 |
| (34.7) |
| (47.6) |
| (37.9) |
| (43.6) |
| (59.2) |
| (70.9) |
| (71.5) |
| (50.8) |
| (49.4) |
| (39.5) |
| (40.2) |
| (44.4) |
| (38.5) |
| (21.1) |
| (36.9) |
| (47.0) |
| (48.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,072.6 |
| 1,977.7 |
| 1,846.7 |
| 1,668.6 |
| 1,470.3 |
| 1,423.4 |
| 2,150.1 |
| 2,153.7 |
| 2,048.3 |
| 2,049.8 |
| 2,005.9 |
| 1,923.9 |
| 2,017.7 |
| 2,100.7 |
| 2,023.8 |
| 2,020.0 |
| 1,923.2 |
| 1,771.3 |
| 1,668.2 |
| 1,535.3 |
| 1,415.6 |
| 1,350.3 |
| 1,140.8 |
| 1,053.4 |
| 1,846.7 |
| 1,668.6 |
| 1,470.3 |
| 1,423.4 |
| 2,150.1 |
| 2,153.7 |
| 2,048.3 |
| 2,049.8 |
| 2,005.9 |
| 1,923.9 |
| 2,017.7 |
| 2,100.7 |
| 2,023.8 |
| 2,020.0 |
| 1,923.2 |
| 1,771.3 |
| 1,668.2 |
| 1,535.3 |
| 1,415.6 |
| 1,350.3 |
| 1,140.8 |
| 1,053.4 |
| (545.2) |
| (513.8) |
| 131.7 |
| 158.5 |
| (195.4) |
| 175.4 |
| 135.7 |
| 301.7 |
| 559.8 |
| 582.5 |
| 502.1 |
| 540.4 |
| 639.0 |
| 638.9 |
| 643.8 |
| 743.9 |
| 536.2 |
| 442.1 |
| 563.3 |
| (309.0) |
| (103.8) |
| (294.6) |
| 1,773.4 |
| 1,781.2 |
| 1,809.7 |
| 1,524.9 |
| 1,470.4 |
| 1,280.2 |
| 1,259.4 |
| 1,111.8 |
| 1,112.7 |
| 1,287.3 |
| 1,223.1 |
| 1,274.9 |
| 1,356.4 |
| 1,229.9 |
| 1,278.5 |
| 1,169.3 |
| 1,139.8 |
| 1,020.0 |
| 924.5 |
| 966.6 |
| 1,127.8 |
| 888.1 |
| 702.2 |
| 1,846.7 |
| 1,668.6 |
| 1,470.3 |
| 1,423.4 |
| 2,150.1 |
| 2,153.7 |
| 2,048.3 |
| 2,049.8 |
| 2,005.9 |
| 1,923.9 |
| 2,017.7 |
| 2,100.7 |
| 2,023.8 |
| 2,020.0 |
| 1,923.2 |
| 1,771.3 |
| 1,668.2 |
| 1,535.3 |
| 1,415.6 |
| 1,350.3 |
| 1,140.8 |
| 1,053.4 |
| 1,468.1 |
| 1,335.1 |
| 1,153.1 |
| 939.4 |
| 897.8 |
| 1,563.6 |
| 1,574.1 |
| 1,460.0 |
| 1,461.0 |
| 1,410.9 |
| 1,326.9 |
| 1,406.6 |
| 1,492.7 |
| 1,383.5 |
| 1,386.7 |
| 1,278.0 |
| 1,120.4 |
| 1,007.4 |
| 863.7 |
| 740.1 |
| 1,200.8 |
| 986.6 |
| 907.0 |