| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 44.0 | 40.0 | 37.0 | 44.0 | 41.0 | 44.5 | 23.3 | 15.4 | 18.6 | 16.1 | 11.1 | 16.1 | 16.9 | 13.8 | 25.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 44.0 | 40.0 | 37.0 | 44.0 | 41.0 | 44.5 | 23.3 | 15.4 | 18.6 | 16.1 | 11.1 | 16.1 | 16.9 | 13.8 | 25.3 |
| Receivables | |||||||||||||||
| Accounts Receivable | 1,062.0 | 936.0 | 887.0 | 1,213.0 | 1,115.0 | 1,064.5 | 595.7 | 525.6 | 489.7 | 441.5 | 339.6 | 305.2 | 257.1 | 217.1 | - |
| Current Assets | |||||||||||||||
| Inventory | 2,095.0 | 2,179.0 | 2,292.0 | 2,355.0 | 2,247.0 | 2,190.7 | 1,135.8 | 1,031.7 | 1,021.7 | 834.7 | 702.2 | 578.6 | 514.5 | 439.7 | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 2,738.0 | 2,540.3 | 1,059.3 | 1,027.8 | 979.0 | 757.6 | 586.6 | 500.5 | 457.5 | 437.1 | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 1,875.0 | 1,688.0 | 1,781.0 | 1,742.0 | 1,644.0 | 1,532.3 | 517.1 | 534.6 | 445.4 | 377.5 | 283.9 | 242.2 | 217.1 | 205.2 | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 1,859.0 | 2,081.0 | 1,956.0 | 2,109.0 | 2,175.0 | 3,002.5 | 137.7 | 149.9 | 161.7 | 32.5 | 33.1 | 0.6 | 1.0 | 48.4 | - |
| Common Equity | |||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.4 | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 1,862.0 | 2,085.0 | 1,963.0 | 2,123.0 | 2,188.0 | 3,090.0 | 147.7 | 162.0 | 173.6 | 33.5 | 34.1 | 1.0 | 48.4 | 53.5 | - |
| (in millions of USD) | Q4 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | 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 | Q2 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 43.0 | 52.0 | 40.0 | 44.0 | 37.0 | 39.0 | 34.0 | 37.0 | 37.0 | 38.0 | 40.0 | 39.0 | 44.0 | 48.0 | 45.0 | |||||||||||||||||||||||||
| Prepaid Expenses |
| 191.0 |
| 230.0 |
| 245.0 |
| 184.0 |
| 157.0 |
| 235.8 |
| 50.1 |
| 49.3 |
| 46.0 |
| 45.1 |
| 38.5 |
| 21.7 |
| 34.0 |
| 21.8 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,423.0 | 3,402.0 | 3,463.0 | 3,797.0 | 3,550.0 | 3,558.9 | 1,788.9 | 1,662.7 | 1,611.2 | 1,369.9 | 1,115.2 | 946.9 | 844.5 | 716.1 | - |
| - |
| Accumulated Depreciation | - | - | - | - | 954.0 | 644.1 | 488.2 | 425.8 | 362.4 | 273.6 | 248.0 | 222.1 | 172.4 | 157.8 | - |
| Property,Plant & Equipment Net | - | - | - | - | 1,784.0 | 1,896.2 | 571.1 | 602.1 | 616.6 | 484.0 | 338.6 | 278.5 | 285.2 | 279.3 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 19.0 | 19.0 | 20.0 | 20.0 | 20.0 | 442.0 | 362.5 | 371.3 | 366.2 | 274.5 | 201.9 | 193.7 | 191.9 | 186.9 | - |
| Intangible Assets | 576.0 | 649.0 | 722.0 | 819.0 | 891.0 | 1,089.8 | 193.2 | 208.3 | 222.3 | 135.0 | 49.5 | 52.5 | 58.3 | 50.2 | - |
| Operating Lease Right Of Use Assets | 1,474.0 | 1,370.0 | 1,228.0 | 1,176.0 | 1,064.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 162.0 | 87.0 | 32.0 | 0.0 | 57.0 | 34.3 | 0.0 | - | - | (51.0) | (41.5) | (36.3) | (38.6) | - | - |
| Other Non-Current Assets | 192.0 | 181.0 | 162.0 | 126.0 | 157.0 | 107.9 | 48.7 | 42.3 | 35.9 | 25.4 | 24.7 | 22.4 | 21.1 | 18.1 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,595.0 | 7,528.0 | 7,394.0 | 7,628.0 | 7,525.0 | 7,174.3 | 2,964.5 | 2,886.6 | 2,852.2 | 2,288.9 | 1,729.9 | 1,493.9 | 1,401.0 | 1,250.8 | - |
| Short Term Debt | 3.0 | 4.0 | 7.0 | 14.0 | 13.0 | 87.4 | 10.0 | 12.1 | 11.9 | 1.0 | 1.0 | 0.4 | 47.4 | 5.0 | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 173.0 | 181.0 | 180.0 | 156.0 | 135.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 319.0 | 288.0 | 283.0 | 260.0 | 341.0 | 260.5 | 103.5 | 157.2 | 162.4 | 137.0 | 113.4 | 91.6 | 83.9 | 69.1 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,602.0 | 2,365.0 | 2,405.0 | 2,417.0 | 2,487.0 | 2,108.9 | 699.2 | 704.0 | 619.7 | 515.5 | 398.3 | 334.2 | 463.4 | 521.9 | - |
| Operating Lease Liabilities Non-Current | 1,400.0 | 1,263.0 | 1,099.0 | 1,067.0 | 962.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | 0.0 | 8.0 | 0.0 | 1.0 | 44.4 | 98.8 | 95.2 | 51.0 | 41.5 | 36.3 | 38.6 | 20.6 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 155.0 | 151.0 | 162.0 | 194.0 | 299.0 | 394.7 | 34.6 | 28.3 | 29.5 | 30.9 | 27.3 | 29.2 | 28.4 | 29.4 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,041.0 | 5,887.0 | 5,650.0 | 5,836.0 | 6,011.0 | 5,670.0 | 1,118.5 | 1,204.6 | 1,332.7 | 1,045.5 | 630.8 | 515.2 | 531.3 | 620.4 | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 1,020.0 | 1,138.0 | 1,250.0 | 1,226.0 | 978.0 | 1,108.9 | 1,400.2 | 1,235.4 | 1,105.2 | 845.2 | 719.7 | 611.8 | 520.5 | 443.9 | - |
| Accumulated Other Comprehensive Income | (42.0) | (47.0) | (28.0) | (20.0) | (39.0) | (109.0) | (14.2) | (14.0) | (22.4) | (5.2) | (1.1) | 1.9 | 4.9 | (1.2) | - |
| Treasury Stock | - | - | - | - | - | 24.2 | 24.2 | 0.0 | - | - | - | - | 0.7 | 0.7 | - |
| Minority Interest | 3.0 | 0.0 | 1.0 | 1.0 | (1.0) | (2.7) | 0.0 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,551.0 | 1,641.0 | 1,743.0 | 1,791.0 | 1,515.0 | 1,507.0 | 1,846.0 | 1,681.9 | 1,519.5 | 1,238.9 | 1,094.7 | 978.7 | 869.7 | 630.4 | 480.1 |
| Total Equity | 1,554.0 | 1,641.0 | 1,744.0 | 1,792.0 | 1,514.0 | 1,504.0 | 1,840.0 | 1,677.9 | 1,519.5 | 1,238.9 | 1,094.7 | 978.7 | 869.7 | 630.4 | 480.1 |
| Net debt |
| 1,818.0 |
| 2,045.0 |
| 1,926.0 |
| 2,079.0 |
| 2,147.0 |
| 3,045.5 |
| 124.4 |
| 146.6 |
| 155.0 |
| 17.4 |
| 23.0 |
| (15.1) |
| 31.6 |
| 39.7 |
| - |
| Working Capital | 821.0 | 1,037.0 | 1,058.0 | 1,380.0 | 1,063.0 | 1,450.0 | 1,089.7 | 958.7 | 991.5 | 854.5 | 717.0 | 612.7 | 381.1 | 194.2 | - |
| Book Value | 1,551.0 | 1,641.0 | 1,743.0 | 1,791.0 | 1,515.0 | 1,507.0 | 1,846.0 | 1,681.9 | 1,519.5 | 1,238.9 | 1,094.7 | 978.7 | 869.7 | 630.4 | 480.1 |
| Tangible Book Value | 956.0 | 973.0 | 1,001.0 | 952.0 | 604.0 | (24.8) | 1,290.3 | 1,102.4 | 931.0 | 829.4 | 843.3 | 732.5 | 619.4 | 393.3 | - |
| 46.0 |
| 41.0 |
| 40.5 |
| 49.0 |
| 44.5 |
| 40.1 |
| 39.8 |
| 37.9 |
| 49.5 |
| 53.9 |
| 23.3 |
| 21.8 |
| 25.4 |
| 21.2 |
| 15.4 |
| 16.1 |
| 30.7 |
| 13.6 |
| 17.4 |
| 19.3 |
| 12.5 |
| 12.3 |
| 16.1 |
| 27.5 |
| 11.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 43.0 | 52.0 | 40.0 | 44.0 | 37.0 | 39.0 | 34.0 | 37.0 | 37.0 | 38.0 | 40.0 | 39.0 | 44.0 | 48.0 | 45.0 | 46.0 | 41.0 | 40.5 | 49.0 | 44.5 | 40.1 | 39.8 | 37.9 | 49.5 | 53.9 | 23.3 | 21.8 | 25.4 | 21.2 | 15.4 | 16.1 | 30.7 | 13.6 | 17.4 | 19.3 | 12.5 | 12.3 | 16.1 | 27.5 | 11.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 943.0 | 964.0 | 936.0 | 999.0 | 1,091.0 | 958.0 | 977.0 | 1,004.0 | 887.0 | 979.0 | 989.0 | 1,340.0 | 1,213.0 | 1,240.0 | 1,254.0 | 1,264.0 | 1,115.0 | 1,176.1 | 1,207.6 | 1,064.5 | 1,111.2 | 1,143.8 | 1,045.7 | 1,093.2 | 1,093.9 | 595.7 | 635.2 | 629.4 | 598.7 | 525.6 | 547.8 | 514.9 | 534.3 | 474.5 | 478.6 | 455.8 | 491.2 | 441.5 | 493.9 | 339.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,994.0 | 1,989.0 | 2,179.0 | 2,227.0 | 2,402.0 | 2,232.0 | 2,311.0 | 2,648.0 | 2,292.0 | 2,465.0 | 2,512.0 | 2,756.0 | 2,355.0 | 2,559.0 | 2,426.0 | 2,537.0 | 2,247.0 | 2,228.8 | 2,446.6 | 2,190.7 | 2,134.9 | 2,325.0 | 2,215.0 | 2,242.7 | 2,405.0 | 1,135.8 | 1,195.9 | 1,140.9 | 1,167.5 | 1,031.7 | 1,042.0 | 992.6 | 1,077.9 | 975.2 | 984.9 | 941.5 | 1,083.0 | 834.7 | 922.2 | 702.2 |
| Prepaid Expenses | 234.0 | 212.0 | 230.0 | 180.0 | 201.0 | 269.0 | 246.0 | 259.0 | 245.0 | 204.0 | 197.0 | 214.0 | 184.0 | 145.0 | 152.0 | 187.0 | 157.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,244.0 | 3,247.0 | 3,402.0 | 3,481.0 | 3,743.0 | 3,511.0 | 3,581.0 | 3,957.0 | 3,463.0 | 3,692.0 | 3,741.0 | 4,360.0 | 3,797.0 | 3,980.0 | 3,864.0 | 4,019.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,540.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | 889.8 | - | - | - | 757.6 | - | 586.6 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | 1,790.0 | 1,800.0 | 1,776.0 | 1,766.0 | 1,744.0 | 1,767.0 | 1,735.0 | 1,719.0 | 1,684.0 | 1,690.0 | 1,638.0 | 1,764.0 | 1,769.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 20.0 | 20.0 | 19.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.1 | ||||||||||||||||||||||
| Intangible Assets | 526.0 | 542.0 | 649.0 | 611.0 | 631.0 | 668.0 | 685.0 | 703.0 | 722.0 | 765.0 | 783.0 | 801.0 | 819.0 | 837.0 | 855.0 | 873.0 | 891.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,353.0 | 1,388.0 | 1,370.0 | 1,549.0 | 1,499.0 | 1,396.0 | 1,430.0 | 1,218.0 | 1,228.0 | 1,236.0 | 1,218.0 | 1,187.0 | 1,176.0 | 1,192.0 | 1,097.0 | 1,095.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 155.0 | 158.0 | 87.0 | - | - | - | - | - | - | - | - | - | - | 31.0 | 42.0 | 49.0 | 57.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 222.0 | 209.0 | 181.0 | 196.0 | 188.0 | 181.0 | 155.0 | 175.0 | 162.0 | 193.0 | 154.0 | 147.0 | 126.0 | 180.0 | 159.0 | 174.0 | 157.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,187.0 | 7,245.0 | 7,528.0 | 7,731.0 | 7,966.0 | 7,585.0 | 7,671.0 | 7,848.0 | 7,394.0 | 7,641.0 | 7,635.0 | 8,199.0 | 7,628.0 | 7,878.0 | 7,801.0 | 7,999.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,769.0 | 1,788.0 | 1,688.0 | 1,768.0 | 1,906.0 | 1,677.0 | 1,722.0 | 1,934.0 | 1,781.0 | 1,837.0 | 1,797.0 | 1,924.0 | 1,742.0 | 1,715.0 | 1,737.0 | 1,896.0 | 1,644.0 | 1,618.3 | 1,729.8 | 1,532.3 | 1,462.8 | 1,606.5 | 1,472.3 | 1,452.6 | 1,485.8 | 517.1 | 543.6 | 627.1 | 638.5 | 534.6 | 547.0 | 449.5 | 514.4 | 390.1 | 451.2 | 356.8 | 495.6 | 377.5 | 430.2 | 283.9 |
| Short Term Debt | 3.0 | 3.0 | 4.0 | 3.0 | 3.0 | 3.0 | 4.0 | 5.0 | 7.0 | 10.0 | 12.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 13.0 | 13.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 166.0 | 150.0 | 181.0 | 156.0 | 180.0 | 186.0 | 187.0 | 181.0 | 180.0 | 164.0 | 161.0 | 157.0 | 156.0 | 153.0 | 145.0 | 142.0 | ||||||||||||||||||||||||
| Accrued Expenses | 312.0 | 310.0 | 288.0 | 271.0 | 278.0 | 258.0 | 247.0 | 277.0 | 283.0 | 268.0 | 249.0 | 258.0 | 260.0 | 251.0 | 328.0 | 326.0 | 341.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,442.0 | 2,438.0 | 2,365.0 | 2,394.0 | 2,530.0 | 2,318.0 | 2,336.0 | 2,577.0 | 2,405.0 | 2,455.0 | 2,396.0 | 2,565.0 | 2,417.0 | 2,389.0 | 2,555.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,660.0 | 1,713.0 | 2,081.0 | 2,068.0 | 2,244.0 | 2,148.0 | 2,176.0 | 2,296.0 | 1,956.0 | 2,022.0 | 2,065.0 | 2,485.0 | 2,109.0 | 2,377.0 | 2,309.0 | 2,376.0 | 2,175.0 | 2,374.3 | 2,620.6 | 3,002.5 | 2,917.1 | 3,051.2 | 2,944.0 | 2,965.3 | - | 308.8 | 140.7 | 143.8 | 147.0 | 149.9 | 152.9 | 155.8 | 161.1 | 172.9 | 166.3 | 168.9 | 171.9 | 32.5 | 179.3 | 33.1 |
| Operating Lease Liabilities Non-Current | 1,312.0 | 1,356.0 | 1,263.0 | 1,473.0 | 1,393.0 | 1,270.0 | 1,298.0 | 1,090.0 | 1,099.0 | 1,122.0 | 1,107.0 | 1,078.0 | 1,067.0 | 1,084.0 | 988.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | 13.0 | 14.0 | 17.0 | 8.0 | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 14.0 | 14.0 | - | 15.0 | 15.0 | 16.0 | 15.0 | 16.0 | 16.0 | 18.0 | 18.0 | 18.0 | 18.0 | 20.0 | 21.0 | 51.0 | 53.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 151.0 | 162.0 | 151.0 | 143.0 | 148.0 | 141.0 | 147.0 | 160.0 | 162.0 | 154.0 | 172.0 | 181.0 | 194.0 | 197.0 | 215.0 | 274.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,588.0 | 5,693.0 | 5,887.0 | 6,106.0 | 6,341.0 | 5,904.0 | 5,979.0 | 6,149.0 | 5,650.0 | 5,799.0 | 5,790.0 | 6,364.0 | 5,836.0 | 6,094.0 | 6,118.0 | 6,412.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,069.0 | 1,036.0 | 1,138.0 | 1,114.0 | 1,117.0 | 1,175.0 | 1,196.0 | 1,211.0 | 1,250.0 | 1,318.0 | 1,311.0 | 1,292.0 | 1,226.0 | 1,187.0 | 1,120.0 | 1,054.0 | 978.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (36.0) | (41.0) | (47.0) | (46.0) | (45.0) | (33.0) | (35.0) | (33.0) | (28.0) | (15.0) | (9.0) | (5.0) | (20.0) | 22.0 | (9.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 1.0 | 3.0 | 0.0 | 1.0 | (1.0) | (1.0) | (2.0) | (1.0) | |||||||||||||||||||||||
| Total Stockholders Equity | 1,598.0 | 1,551.0 | 1,641.0 | 1,625.0 | 1,625.0 | 1,681.0 | 1,692.0 | 1,699.0 | 1,743.0 | 1,841.0 | 1,842.0 | 1,835.0 | 1,791.0 | 1,785.0 | 1,684.0 | 1,589.0 | ||||||||||||||||||||||||
| Total Equity | 1,599.0 | 1,552.0 | 1,641.0 | 1,625.0 | 1,625.0 | 1,681.0 | 1,692.0 | 1,699.0 | 1,744.0 | 1,842.0 | 1,845.0 | 1,835.0 | 1,792.0 | 1,784.0 | 1,683.0 | 1,587.0 | 1,514.0 | 1,229.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,663.0 | 1,716.0 | 2,085.0 | 2,071.0 | 2,247.0 | 2,151.0 | 2,180.0 | 2,301.0 | 1,963.0 | 2,032.0 | 2,077.0 | 2,499.0 | 2,123.0 | 2,391.0 | 2,323.0 | 2,390.0 | 2,188.0 | 2,387.2 | 2,633.4 | 3,090.0 | 2,936.0 | 3,070.5 | 3,051.3 | 3,081.1 | - | 318.8 | 153.2 | 156.1 | 159.2 | 162.0 | 164.9 | 167.8 | 173.1 | 184.6 | 178.1 | 180.6 | 183.5 | 33.5 | 190.4 | 34.1 |
| Net debt | 1,620.0 | 1,664.0 | 2,045.0 | 2,027.0 | 2,210.0 | 2,112.0 | 2,146.0 | 2,264.0 | 1,926.0 | 1,994.0 | 2,037.0 | 2,460.0 | 2,079.0 | 2,343.0 | 2,278.0 | 2,344.0 | 2,147.0 | 2,346.7 | ||||||||||||||||||||||
| Working Capital | 802.0 | 809.0 | 1,037.0 | 1,087.0 | 1,213.0 | 1,193.0 | 1,245.0 | 1,380.0 | 1,058.0 | 1,237.0 | 1,345.0 | 1,795.0 | 1,380.0 | 1,591.0 | 1,309.0 | 1,328.0 | 1,063.0 | |||||||||||||||||||||||
| Book Value | 1,598.0 | 1,551.0 | 1,641.0 | 1,625.0 | 1,625.0 | 1,681.0 | 1,692.0 | 1,699.0 | 1,743.0 | 1,841.0 | 1,842.0 | 1,835.0 | 1,791.0 | 1,785.0 | 1,684.0 | 1,589.0 | 1,515.0 | 1,230.2 | ||||||||||||||||||||||
| Tangible Book Value | 1,053.0 | 990.0 | 973.0 | 995.0 | 975.0 | 993.0 | 987.0 | 977.0 | 1,001.0 | 1,056.0 | 1,039.0 | 1,014.0 | 952.0 | 928.0 | 809.0 | 696.0 | 604.0 | |||||||||||||||||||||||
| 238.6 |
| 273.2 |
| 235.8 |
| 224.2 |
| 192.5 |
| 185.5 |
| 119.7 |
| 159.0 |
| 50.1 |
| 42.0 |
| 61.5 |
| 51.5 |
| 49.3 |
| 53.8 |
| 65.1 |
| 43.5 |
| 47.0 |
| 48.4 |
| 61.3 |
| 40.8 |
| 45.1 |
| 73.0 |
| 38.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,550.0 |
| 3,648.7 |
| 3,940.5 |
| 3,558.9 |
| 3,619.5 |
| 3,850.0 |
| 3,635.1 |
| 3,666.7 |
| 4,490.0 |
| 1,788.9 |
| 1,894.8 |
| 1,857.2 |
| 1,838.9 |
| 1,662.7 |
| 1,695.0 |
| 1,638.4 |
| 1,704.6 |
| 1,546.4 |
| 1,563.6 |
| 1,503.5 |
| 1,659.6 |
| 1,369.9 |
| 1,555.1 |
| 1,115.2 |
| - |
| - |
| 644.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 317.3 |
| - |
| - |
| - |
| 273.6 |
| - |
| 248.0 |
| 1,784.0 |
| 1,671.8 |
| 1,662.7 |
| 1,896.2 |
| 1,470.7 |
| 1,494.3 |
| 1,648.2 |
| 1,658.0 |
| 1,544.0 |
| 571.1 |
| 574.2 |
| 578.1 |
| 588.6 |
| 602.1 |
| 603.4 |
| 604.6 |
| 608.3 |
| 572.5 |
| 567.3 |
| 562.6 |
| 566.5 |
| 484.0 |
| 528.7 |
| 338.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.7 |
| 442.0 |
| 19.7 |
| 19.8 |
| 471.8 |
| 481.1 |
| 708.0 |
| 362.5 |
| 362.9 |
| 363.8 |
| 370.8 |
| 371.3 |
| 369.2 |
| 370.4 |
| 370.4 |
| 266.6 |
| 319.3 |
| 265.2 |
| 266.7 |
| 274.5 |
| 267.7 |
| 201.9 |
| 928.1 |
| 946.6 |
| 1,089.8 |
| 978.2 |
| 999.6 |
| 1,071.9 |
| 1,054.2 |
| 1,278.2 |
| 193.2 |
| 197.0 |
| 200.8 |
| 204.4 |
| 208.3 |
| 211.8 |
| 215.7 |
| 219.5 |
| 125.8 |
| 160.7 |
| 122.1 |
| 124.0 |
| 135.0 |
| 129.8 |
| 49.5 |
| 1,064.0 |
| 1,016.8 |
| 1,010.7 |
| 0.0 |
| 1,061.9 |
| 1,051.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 107.8 |
| 106.9 |
| 34.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (65.6) |
| - |
| - |
| - |
| (51.0) |
| - |
| (41.5) |
| 95.6 |
| 94.1 |
| 107.9 |
| 108.5 |
| 106.0 |
| 107.1 |
| 122.6 |
| 145.1 |
| 48.7 |
| 50.0 |
| 49.8 |
| 43.5 |
| 42.3 |
| 41.3 |
| 40.9 |
| 35.5 |
| 29.7 |
| 35.0 |
| 33.6 |
| 33.4 |
| 25.4 |
| 29.5 |
| 24.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,525.0 |
| 7,490.1 |
| 7,783.6 |
| 7,174.3 |
| 7,682.4 |
| 7,963.5 |
| 7,327.2 |
| 7,398.3 |
| 8,587.6 |
| 2,964.5 |
| 3,078.8 |
| 3,049.7 |
| 3,046.3 |
| 2,886.6 |
| 2,920.6 |
| 2,870.0 |
| 2,870.0 |
| 2,541.0 |
| 2,645.9 |
| 2,487.0 |
| 2,650.2 |
| 2,288.9 |
| 2,510.9 |
| 1,729.9 |
| 12.8 |
| 87.4 |
| 18.8 |
| 19.2 |
| 107.3 |
| 115.8 |
| - |
| 10.0 |
| 12.4 |
| 12.3 |
| 12.2 |
| 12.1 |
| 12.0 |
| 12.0 |
| 11.9 |
| 11.6 |
| 11.8 |
| 11.7 |
| 11.6 |
| 1.0 |
| 11.1 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.0 |
| 148.4 |
| 145.3 |
| 0.0 |
| 131.3 |
| 127.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 273.5 |
| 278.8 |
| 260.5 |
| 245.8 |
| 246.6 |
| 227.4 |
| 277.2 |
| 308.1 |
| 103.5 |
| 176.1 |
| 159.3 |
| 164.8 |
| 157.2 |
| 151.8 |
| 144.5 |
| 156.7 |
| 126.2 |
| 140.3 |
| 139.7 |
| 140.0 |
| 137.0 |
| 138.0 |
| 113.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,691.0 |
| 2,487.0 |
| 2,293.6 |
| 2,374.2 |
| 2,108.9 |
| 2,159.0 |
| 2,280.3 |
| 2,102.1 |
| 2,179.1 |
| 2,832.8 |
| 699.2 |
| 732.2 |
| 798.7 |
| 815.6 |
| 704.0 |
| 710.8 |
| 606.1 |
| 683.0 |
| 527.9 |
| 603.2 |
| 508.1 |
| 647.3 |
| 515.5 |
| 579.3 |
| 398.3 |
| 988.0 |
| 962.0 |
| 894.8 |
| 889.0 |
| 0.0 |
| 967.9 |
| 950.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| 43.2 |
| 75.5 |
| 223.0 |
| 44.4 |
| 37.3 |
| 36.3 |
| 59.0 |
| 98.8 |
| 95.3 |
| 95.7 |
| 96.2 |
| 65.6 |
| 89.8 |
| 64.3 |
| 65.0 |
| 51.0 |
| 51.0 |
| 41.5 |
| 255.1 |
| 274.7 |
| - |
| 205.7 |
| 220.6 |
| 208.8 |
| 222.2 |
| 233.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 299.0 |
| 308.7 |
| 339.5 |
| 394.7 |
| 275.1 |
| 267.1 |
| 374.9 |
| 347.1 |
| 227.0 |
| 34.6 |
| 27.3 |
| 29.1 |
| 28.9 |
| 28.3 |
| 28.2 |
| 28.6 |
| 28.9 |
| 30.4 |
| 29.3 |
| 28.5 |
| 29.5 |
| 30.9 |
| 31.0 |
| 27.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,011.0 |
| 6,261.1 |
| 6,635.7 |
| 5,670.0 |
| 6,583.3 |
| 6,840.3 |
| 5,797.0 |
| 5,914.9 |
| 6,757.3 |
| 1,118.5 |
| 1,266.5 |
| 1,294.9 |
| 1,338.2 |
| 1,204.6 |
| 1,291.4 |
| 1,279.8 |
| 1,390.6 |
| 1,159.9 |
| 1,155.5 |
| 1,045.6 |
| 1,229.7 |
| 1,045.5 |
| 1,205.3 |
| 630.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 886.3 |
| 827.4 |
| 1,108.9 |
| 698.3 |
| 729.0 |
| 1,096.6 |
| 1,039.5 |
| 1,381.2 |
| 1,400.2 |
| 1,367.4 |
| 1,315.6 |
| 1,265.1 |
| 1,235.4 |
| 1,196.5 |
| 1,159.9 |
| 1,134.4 |
| 979.4 |
| 1,075.0 |
| 1,036.7 |
| 1,014.0 |
| 845.2 |
| 906.0 |
| 719.7 |
| (24.0) |
| (39.0) |
| (213.5) |
| (225.7) |
| (109.0) |
| (108.4) |
| (111.7) |
| (43.4) |
| (25.9) |
| (14.7) |
| (14.2) |
| (12.6) |
| (10.2) |
| (15.5) |
| (14.0) |
| (20.4) |
| (17.9) |
| (22.7) |
| (19.4) |
| (18.6) |
| (25.8) |
| (20.4) |
| (5.2) |
| (17.0) |
| (1.1) |
| - |
| 24.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| (2.3) |
| (2.7) |
| (3.0) |
| (3.3) |
| (2.0) |
| (2.1) |
| (1.6) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,515.0 |
| 1,230.2 |
| 1,150.1 |
| 1,507.0 |
| 1,102.1 |
| 1,126.6 |
| 1,532.2 |
| 1,485.4 |
| 1,831.9 |
| 1,846.0 |
| 1,812.3 |
| 1,754.7 |
| 1,708.1 |
| 1,681.9 |
| 1,629.2 |
| 1,590.2 |
| 1,552.5 |
| 1,381.1 |
| 1,490.4 |
| 1,441.5 |
| 1,420.5 |
| 1,238.9 |
| 1,305.6 |
| 1,094.7 |
| 1,148.0 |
| 1,504.0 |
| 1,092.5 |
| 1,116.6 |
| 1,530.2 |
| 1,483.4 |
| 1,830.3 |
| 1,846.0 |
| 1,812.3 |
| 1,754.7 |
| 1,708.1 |
| 1,681.9 |
| 1,629.2 |
| 1,590.2 |
| 1,552.5 |
| 1,381.1 |
| 1,490.4 |
| 1,441.5 |
| 1,420.5 |
| 1,238.9 |
| 1,305.6 |
| 1,094.7 |
| 2,584.4 |
| 3,045.5 |
| 2,895.9 |
| 3,030.7 |
| 3,013.4 |
| 3,031.6 |
| - |
| 295.5 |
| 131.4 |
| 130.7 |
| 138.0 |
| 146.6 |
| 148.8 |
| 137.2 |
| 159.5 |
| 167.2 |
| 158.7 |
| 168.1 |
| 171.2 |
| 17.4 |
| 162.9 |
| 23.0 |
| 1,355.1 |
| 1,566.3 |
| 1,450.0 |
| 1,460.4 |
| 1,569.7 |
| 1,533.0 |
| 1,487.6 |
| 1,657.2 |
| 1,089.7 |
| 1,162.6 |
| 1,058.5 |
| 1,023.4 |
| 958.7 |
| 984.1 |
| 1,032.3 |
| 1,021.5 |
| 1,018.4 |
| 960.4 |
| 995.4 |
| 1,012.3 |
| 854.5 |
| 975.8 |
| 717.0 |
| 1,150.1 |
| 1,507.0 |
| 1,102.1 |
| 1,126.6 |
| 1,532.2 |
| 1,485.4 |
| 1,831.9 |
| 1,846.0 |
| 1,812.3 |
| 1,754.7 |
| 1,708.1 |
| 1,681.9 |
| 1,629.2 |
| 1,590.2 |
| 1,552.5 |
| 1,381.1 |
| 1,490.4 |
| 1,441.5 |
| 1,420.5 |
| 1,238.9 |
| 1,305.6 |
| 1,094.7 |
| 282.1 |
| 183.9 |
| (24.8) |
| 104.2 |
| 107.2 |
| (11.5) |
| (49.9) |
| (154.2) |
| 1,290.3 |
| 1,252.4 |
| 1,190.1 |
| 1,132.9 |
| 1,102.4 |
| 1,048.3 |
| 1,004.1 |
| 962.6 |
| 988.6 |
| 1,010.4 |
| 1,054.1 |
| 1,029.8 |
| 829.4 |
| 908.1 |
| 843.3 |