| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 223.0 | 463.3 | 490.2 | 217.1 | 20.1 | 195.0 | 174.2 | 8.9 | 17.6 | 6.5 | 6.6 | 3.6 | 3.9 | 1.4 | 2.1 |
| Restricted Cash | 1.8 | 6.0 | 5.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 223.0 | 463.3 | 490.2 | 217.1 | 20.1 | 195.0 | 174.2 | 8.9 | 17.6 | 6.5 | 6.6 | 3.6 | 3.9 | 1.4 | 2.1 |
| Receivables | |||||||||||||||
| Accounts Receivable | 390.5 | 333.2 | 323.6 | 306.9 | 341.8 | 236.2 | 200.0 | 187.0 | 172.0 | 168.9 | 186.9 | 154.3 | 148.3 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 543.4 | 488.3 | 464.2 | 464.0 | 494.3 | 301.0 | 282.4 | 264.5 | 263.8 | 258.4 | 230.5 | 260.6 | 259.9 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 1,192.4 | 1,113.3 | 1,002.1 | 987.3 | 975.1 | 923.9 | 873.1 | 810.1 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 237.7 | 218.0 | 254.4 | 210.1 | 225.0 | 171.1 | 106.7 | 93.6 | 105.5 | 121.9 | 119.6 | 111.9 | 111.0 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 1,606.0 | 1,251.6 | 1,259.5 | 1,269.4 | 908.7 | 782.2 | 1,089.4 | 208.6 | 270.9 | 310.8 | 312.2 | 390.3 | 442.9 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 11.7 | 11.7 | 11.7 | 11.6 | 11.6 | 11.6 | 11.6 | 11.4 | 11.4 | 12.4 | 12.4 | 12.4 | 12.0 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 1,611.8 | 1,261.5 | 1,271.4 | 1,284.1 | 928.2 | 789.2 | 1,097.3 | 234.5 | 297.7 | 348.6 | 348.1 | 399.9 | 454.0 | - | - |
| (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 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 223.0 | 1,008.2 | 812.9 | 638.3 | 463.3 | 488.9 | 613.0 | 541.6 | 490.2 | 560.7 | 470.4 | 366.1 | 217.1 | 426.7 | 457.4 | |||||||||||||||||||||||||
| Prepaid Expenses |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 30.4 | 31.8 | 22.0 | 29.4 | 15.7 | 10.8 | 9.6 | 6.1 | 5.1 | 6.7 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,230.8 | 1,324.8 | 1,300.0 | 1,017.5 | 871.9 | 743.0 | 666.2 | 466.5 | 458.5 | 440.6 | 439.6 | 444.4 | 426.6 | - | - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 688.1 | 631.9 | 603.2 | 587.9 | 568.2 | 532.1 | 497.3 | 459.8 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 504.3 | 481.4 | 398.9 | 399.4 | 406.9 | 391.7 | 375.8 | 350.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | 10.5 | 12.3 | 9.0 | 13.2 | 25.0 | 23.6 | 21.9 | - |
| Goodwill | 1,042.7 | 720.2 | 617.2 | 620.2 | 610.3 | 599.1 | 597.8 | 102.6 | 103.0 | 100.6 | 100.9 | 98.7 | 88.0 | 88.0 | - |
| Intangible Assets | 848.5 | 448.1 | 352.7 | 407.6 | 431.4 | 482.0 | 555.3 | 37.2 | 44.4 | 51.8 | 59.9 | 58.1 | 59.2 | - | - |
| Operating Lease Right Of Use Assets | 73.8 | 68.8 | 53.8 | 50.8 | 54.6 | 31.2 | 24.9 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 0.3 | 0.1 | 0.7 | - | - | - | - | - |
| Other Non-Current Assets | 166.4 | 146.3 | 122.8 | 122.8 | 116.8 | 85.5 | 69.1 | 36.9 | 38.0 | 46.5 | 45.3 | 61.2 | 65.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,505.6 | 3,690.4 | 3,268.9 | 2,901.1 | 2,649.8 | 2,413.8 | 2,369.9 | 1,042.2 | 1,043.2 | 1,046.3 | 1,037.3 | 1,038.1 | 983.1 | 950.8 | - |
| Short Term Debt | 5.9 | 9.9 | 11.9 | 14.7 | 19.5 | 7.0 | 8.0 | 25.9 | 26.8 | 37.8 | 35.9 | 9.6 | 11.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 21.3 | 19.5 | 15.7 | 14.4 | 14.2 | 9.0 | 7.8 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 76.9 | 45.3 | 62.5 | 49.4 | 52.8 | 42.1 | 33.2 | 18.1 | 18.0 | 17.1 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 509.5 | 398.4 | 439.6 | 378.8 | 391.2 | 318.3 | 238.2 | 206.3 | 221.2 | 255.8 | 252.2 | 215.5 | 185.6 | - | - |
| Operating Lease Liabilities Non-Current | 52.9 | 48.8 | 39.1 | 37.1 | 41.0 | 22.4 | 17.2 | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 221.0 | 190.4 | 156.7 | 159.1 | 168.4 | 162.2 | 175.6 | 46.0 | 32.3 | 44.0 | 64.0 | 62.8 | 66.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 91.3 | 83.2 | 70.7 | 66.7 | 64.9 | 54.8 | 37.6 | 19.1 | 25.0 | 26.5 | 37.9 | 38.9 | 32.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,549.7 | 2,054.6 | 1,988.2 | 1,906.3 | 1,544.7 | 1,350.4 | 1,585.3 | 541.5 | 609.4 | 695.9 | 723.1 | 753.0 | 761.3 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 701.0 |
| 12.4 |
| - |
| - |
| Retained Earnings | 1,862.9 | 1,492.6 | 1,092.2 | 626.2 | 158.9 | (75.2) | (267.6) | 17.6 | (39.2) | (83.7) | (101.8) | (114.6) | (2.4) | - | - |
| Accumulated Other Comprehensive Income | (32.3) | (37.2) | (29.8) | (27.6) | (24.4) | (24.2) | (35.3) | (25.9) | (21.2) | (24.8) | (21.3) | (15.5) | (6.8) | (1.1) | (2.5) |
| Treasury Stock | 1,325.7 | 1,219.4 | 1,140.6 | 921.0 | 318.7 | 11.0 | 10.5 | 9.9 | 8.3 | 437.0 | 441.0 | 445.1 | 448.4 | - | - |
| Minority Interest | 23.6 | 17.7 | 18.8 | 17.5 | 16.6 | 13.7 | 11.8 | 14.0 | 16.7 | 14.9 | 15.0 | 16.4 | 18.6 | - | - |
| Total Stockholders Equity | 1,858.7 | 1,525.4 | 1,153.3 | 824.1 | 893.0 | 819.8 | 525.7 | 384.3 | 307.6 | 222.7 | 187.5 | 160.7 | (433.3) | - | (275.7) |
| Total Equity | 1,882.3 | 1,543.1 | 1,172.1 | 841.6 | 909.7 | 833.5 | 537.5 | 398.3 | 324.3 | 237.6 | 202.5 | 177.1 | (414.7) | - | (275.7) |
| Net debt |
| 1,388.8 |
| 798.2 |
| 781.2 |
| 1,067.0 |
| 908.0 |
| 594.2 |
| 923.1 |
| 225.6 |
| 280.2 |
| 342.2 |
| 341.5 |
| 396.3 |
| 450.1 |
| - |
| - |
| Working Capital | 721.4 | 926.4 | 860.3 | 638.7 | 480.7 | 424.7 | 428.0 | 260.2 | 237.2 | 184.8 | 187.4 | 228.9 | 241.0 | - | - |
| Book Value | 1,858.7 | 1,525.4 | 1,153.3 | 824.1 | 893.0 | 819.8 | 525.7 | 384.3 | 307.6 | 222.7 | 187.5 | 160.7 | (433.3) | - | (275.7) |
| Tangible Book Value | (32.5) | 357.2 | 183.5 | (203.7) | (148.6) | (261.3) | (627.4) | 244.5 | 160.1 | 70.4 | 26.7 | 4.0 | (580.5) | - | - |
| 463.7 |
| 20.1 |
| 22.2 |
| 14.0 |
| 142.8 |
| 195.0 |
| 224.0 |
| 203.9 |
| 235.2 |
| 174.2 |
| 98.3 |
| 54.2 |
| 9.4 |
| 8.9 |
| 19.8 |
| 17.6 |
| 18.4 |
| 17.6 |
| 18.4 |
| 11.2 |
| 8.7 |
| 6.5 |
| 12.1 |
| 8.8 |
| 9.2 |
| Restricted Cash | 1.8 | 2.7 | 6.1 | 6.0 | - | 5.9 | 5.8 | 5.7 | - | 5.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 223.0 | 1,008.2 | 812.9 | 638.3 | 463.3 | 488.9 | 613.0 | 541.6 | 490.2 | 560.7 | 470.4 | 366.1 | 217.1 | 426.7 | 457.4 | 463.7 | 20.1 | 22.2 | 14.0 | 142.8 | 195.0 | 224.0 | 203.9 | 235.2 | 174.2 | 98.3 | 54.2 | 9.4 | 8.9 | 19.8 | 17.6 | 18.4 | 17.6 | 18.4 | 11.2 | 8.7 | 6.5 | 12.1 | 8.8 | 9.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 390.5 | 237.6 | 400.5 | 379.8 | 333.2 | 247.9 | 357.6 | 369.3 | 323.6 | 240.8 | 352.6 | 342.3 | 306.9 | 242.5 | 388.0 | 427.6 | 341.8 | 303.1 | 361.5 | 303.7 | 236.2 | 188.7 | 260.2 | 241.8 | 200.0 | 157.0 | 250.5 | 231.8 | 187.0 | 152.5 | 237.0 | 228.9 | 172.0 | 176.9 | 279.7 | 215.4 | 168.9 | 154.6 | 215.3 | 212.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 543.4 | 431.2 | 423.8 | 453.7 | 488.3 | 476.4 | 487.2 | 487.8 | 464.2 | 405.4 | 385.1 | 434.6 | 464.0 | 459.0 | 479.2 | 489.5 | 494.3 | 465.5 | 425.2 | 330.7 | 301.0 | 238.9 | 223.3 | 239.2 | 282.4 | 261.3 | 248.9 | 230.3 | 264.5 | 246.5 | 247.2 | 261.7 | 263.8 | 215.0 | 214.3 | 262.2 | 258.4 | 222.6 | 223.2 | 238.7 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 30.4 | 28.1 | 35.8 | 45.3 | 40.0 | 31.9 | 34.0 | 25.6 | 22.0 | 31.5 | 23.9 | 25.5 | 29.4 | 29.2 | 23.4 | 20.5 | 15.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,230.8 | 1,705.1 | 1,672.9 | 1,517.0 | 1,324.8 | 1,245.1 | 1,491.9 | 1,424.3 | 1,300.0 | 1,238.4 | 1,231.9 | 1,168.5 | 1,017.5 | 1,157.4 | 1,347.9 | 1,401.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | 1,153.6 | 1,110.9 | 1,078.7 | 1,051.0 | 1,017.6 | 955.4 | 927.7 | 876.4 | 810.9 | 774.0 | 747.3 | 733.1 | 685.5 | 653.4 | 636.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,042.7 | 725.2 | 725.3 | 725.7 | 720.2 | 720.5 | 617.1 | 617.0 | 617.2 | 617.4 | 620.2 | 620.4 | 620.2 | 619.3 | 619.5 | 619.6 | 610.3 | 611.6 | ||||||||||||||||||||||
| Intangible Assets | 848.5 | 410.3 | 423.8 | 437.3 | 448.1 | 462.5 | 328.9 | 340.7 | 352.7 | 365.6 | 382.1 | 394.8 | 407.6 | 421.5 | 435.3 | 449.1 | 431.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 73.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 166.4 | 150.2 | 146.4 | 151.2 | 146.3 | 156.6 | 142.3 | 137.8 | 122.8 | 129.6 | 129.9 | 117.6 | 122.8 | 122.1 | 121.5 | 119.2 | 116.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,505.6 | 4,144.3 | 4,079.3 | 3,909.9 | 3,690.4 | 3,602.3 | 3,535.8 | 3,447.5 | 3,268.9 | 3,162.0 | 3,138.0 | 3,048.7 | 2,901.1 | 3,005.7 | 3,177.6 | 3,225.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 237.7 | 168.9 | 225.9 | 227.1 | 218.0 | 183.9 | 273.3 | 264.8 | 254.4 | 207.9 | 223.5 | 205.6 | 210.1 | 174.1 | 236.6 | 274.6 | 225.0 | 195.5 | 257.6 | 229.3 | 171.1 | 108.4 | 114.0 | 96.7 | 106.7 | 78.3 | 111.5 | 106.4 | 93.6 | 66.4 | 95.9 | 102.9 | 105.5 | 71.6 | 93.9 | 107.1 | 121.9 | 71.4 | 95.4 | 112.6 |
| Short Term Debt | 5.9 | 6.5 | 8.7 | 9.3 | 9.9 | 10.6 | 11.1 | 11.5 | 11.9 | 12.3 | 13.0 | 13.8 | 14.7 | 15.6 | 16.8 | 18.1 | 19.5 | 20.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 21.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 76.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 509.5 | 413.4 | 480.9 | 471.6 | 398.4 | 388.1 | 467.3 | 492.9 | 439.6 | 409.1 | 427.9 | 419.6 | 378.8 | 370.3 | 439.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,606.0 | 1,275.7 | 1,248.5 | 1,250.1 | 1,251.6 | 1,253.1 | 1,255.1 | 1,257.3 | 1,259.5 | 1,261.7 | 1,264.2 | 1,266.8 | 1,269.4 | 1,272.0 | 1,275.2 | 1,279.2 | 908.7 | 931.8 | 901.5 | 780.6 | 782.2 | 783.9 | 885.5 | 1,037.5 | 1,089.4 | 991.3 | 1,043.2 | 230.3 | 208.6 | 200.8 | 252.5 | 278.6 | 270.9 | 261.0 | 358.0 | 377.7 | 310.8 | 269.4 | 312.7 | 335.1 |
| Operating Lease Liabilities Non-Current | 52.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 221.0 | 216.8 | 206.9 | 186.8 | 190.4 | 193.3 | 154.6 | 155.8 | 156.7 | 159.3 | 159.1 | 158.9 | 159.1 | 163.3 | 164.9 | 166.7 | 168.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 91.3 | 82.6 | 80.9 | 87.6 | 83.2 | 88.4 | 76.2 | 77.2 | 70.7 | 72.0 | 72.9 | 62.7 | 66.7 | 69.8 | 68.6 | 66.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,549.7 | 2,115.3 | 2,150.2 | 2,131.7 | 2,054.6 | 2,037.9 | 2,043.5 | 2,062.7 | 1,988.2 | 1,940.1 | 1,955.8 | 1,936.8 | 1,906.3 | 1,889.9 | 1,961.9 | 2,028.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.5 | 11.5 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,862.9 | 1,844.1 | 1,764.5 | 1,622.5 | 1,492.6 | 1,427.9 | 1,359.1 | 1,241.2 | 1,092.2 | 1,008.3 | 913.6 | 788.8 | 626.2 | 550.0 | 477.8 | 335.8 | 158.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (32.3) | (30.2) | (33.2) | (31.6) | (37.2) | (38.4) | (30.7) | (31.8) | (29.8) | (26.6) | (29.7) | (25.4) | (27.6) | (29.9) | (33.8) | |||||||||||||||||||||||||
| Treasury Stock | 1,325.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 316.0 | ||||||||||||||||||||||
| Minority Interest | 23.6 | 22.4 | 20.2 | 19.2 | 17.7 | 18.1 | 17.6 | 17.9 | 18.8 | 21.6 | 19.4 | 18.8 | 17.5 | 17.6 | 17.3 | 18.0 | 16.6 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,858.7 | 1,928.3 | 1,826.3 | 1,671.1 | 1,525.4 | 1,451.0 | 1,376.5 | 1,263.1 | 1,153.3 | 1,078.6 | 1,029.4 | 944.7 | 824.1 | 941.0 | 1,038.4 | 990.0 | ||||||||||||||||||||||||
| Total Equity | 1,882.3 | 1,950.8 | 1,846.5 | 1,690.3 | 1,543.1 | 1,469.1 | 1,394.0 | 1,281.0 | 1,172.1 | 1,100.2 | 1,048.8 | 963.5 | 841.6 | 958.6 | 1,055.7 | 1,008.0 | 909.7 | 814.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,611.8 | 1,282.2 | 1,257.2 | 1,259.4 | 1,261.5 | 1,263.8 | 1,266.2 | 1,268.8 | 1,271.4 | 1,274.0 | 1,277.1 | 1,280.6 | 1,284.1 | 1,287.6 | 1,292.0 | 1,297.3 | 928.2 | 952.5 | 908.5 | 787.6 | 789.2 | 790.9 | 892.5 | 1,045.4 | 1,097.3 | 999.2 | 1,049.3 | 256.3 | 234.5 | 226.9 | 278.9 | 305.2 | 297.7 | 287.8 | 384.9 | 405.0 | 348.6 | 306.1 | 349.2 | 371.0 |
| Net debt | 1,388.8 | 274.0 | 444.3 | 621.1 | 798.2 | 774.9 | 653.2 | 727.2 | 781.2 | 713.3 | 806.7 | 914.5 | 1,067.0 | 861.0 | 834.6 | 833.6 | 908.0 | 930.4 | ||||||||||||||||||||||
| Working Capital | 721.4 | 1,291.7 | 1,192.0 | 1,045.4 | 926.4 | 857.0 | 1,024.6 | 931.4 | 860.3 | 829.3 | 804.0 | 748.9 | 638.7 | 787.1 | 908.6 | 896.6 | 480.7 | |||||||||||||||||||||||
| Book Value | 1,858.7 | 1,928.3 | 1,826.3 | 1,671.1 | 1,525.4 | 1,451.0 | 1,376.5 | 1,263.1 | 1,153.3 | 1,078.6 | 1,029.4 | 944.7 | 824.1 | 941.0 | 1,038.4 | 990.0 | 893.0 | 799.4 | ||||||||||||||||||||||
| Tangible Book Value | (32.5) | 792.8 | 677.3 | 508.1 | 357.2 | 268.0 | 430.4 | 305.3 | 183.5 | 95.5 | 27.2 | (70.6) | (203.7) | (99.7) | (16.4) | (78.7) | (148.6) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.2 |
| 16.9 |
| 18.3 |
| 10.8 |
| 11.9 |
| 13.2 |
| 13.1 |
| 9.6 |
| 9.2 |
| 10.6 |
| 9.2 |
| 6.1 |
| 7.6 |
| 7.2 |
| 8.7 |
| 5.1 |
| 5.0 |
| 7.2 |
| 9.5 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 871.9 |
| 807.0 |
| 817.6 |
| 795.6 |
| 743.0 |
| 663.5 |
| 700.6 |
| 729.4 |
| 666.2 |
| 525.8 |
| 564.2 |
| 480.7 |
| 466.5 |
| 426.4 |
| 509.0 |
| 517.8 |
| 458.5 |
| 415.4 |
| 512.3 |
| 495.8 |
| 440.6 |
| 394.8 |
| 454.9 |
| 468.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 619.4 |
| 590.9 |
| 544.2 |
| 518.2 |
| 504.3 |
| 496.1 |
| 481.9 |
| 477.1 |
| 481.4 |
| 488.4 |
| 492.0 |
| 396.3 |
| 398.9 |
| 402.8 |
| 402.2 |
| 391.7 |
| 399.4 |
| 410.5 |
| 410.3 |
| 417.6 |
| 406.9 |
| 393.5 |
| 397.4 |
| 401.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.9 |
| 10.5 |
| 10.0 |
| 10.3 |
| 11.0 |
| 12.3 |
| 13.3 |
| 9.2 |
| 9.2 |
| 9.0 |
| 10.8 |
| 12.6 |
| 13.4 |
| 599.0 |
| 599.3 |
| 599.1 |
| 599.0 |
| 598.4 |
| 598.2 |
| 597.8 |
| 668.2 |
| 669.8 |
| 102.8 |
| 102.6 |
| 102.4 |
| 103.0 |
| 102.8 |
| 103.0 |
| 103.3 |
| 103.4 |
| 100.9 |
| 100.6 |
| 100.4 |
| 100.7 |
| 100.9 |
| 447.4 |
| 450.9 |
| 466.4 |
| 482.0 |
| 501.8 |
| 519.7 |
| 537.5 |
| 555.3 |
| 498.1 |
| 501.6 |
| 35.7 |
| 37.2 |
| 38.6 |
| 40.7 |
| 42.5 |
| 44.4 |
| 46.4 |
| 48.4 |
| 50.1 |
| 51.8 |
| 53.5 |
| 55.7 |
| 57.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.2 |
| 24.0 |
| 13.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.8 |
| 95.0 |
| 95.2 |
| 85.5 |
| 82.1 |
| 72.8 |
| 72.9 |
| 69.1 |
| 68.7 |
| 67.8 |
| 52.9 |
| 36.9 |
| 36.9 |
| 39.3 |
| 36.2 |
| 38.0 |
| 37.6 |
| 35.7 |
| 48.9 |
| 46.5 |
| 45.0 |
| 46.2 |
| 45.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,649.8 |
| 2,555.8 |
| 2,506.6 |
| 2,474.6 |
| 2,413.8 |
| 2,342.4 |
| 2,373.4 |
| 2,415.0 |
| 2,369.9 |
| 2,249.2 |
| 2,295.3 |
| 1,068.4 |
| 1,042.2 |
| 1,007.0 |
| 1,094.2 |
| 1,090.9 |
| 1,043.2 |
| 1,013.2 |
| 1,110.1 |
| 1,113.3 |
| 1,046.3 |
| 987.2 |
| 1,054.9 |
| 1,074.6 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 6.2 |
| 25.9 |
| 25.9 |
| 26.2 |
| 26.4 |
| 26.6 |
| 26.8 |
| 26.8 |
| 26.8 |
| 27.3 |
| 37.8 |
| 36.7 |
| 36.5 |
| 35.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 6.6 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 504.8 |
| 391.2 |
| 364.1 |
| 413.8 |
| 407.5 |
| 318.3 |
| 277.6 |
| 282.5 |
| 258.9 |
| 238.2 |
| 222.1 |
| 241.3 |
| 244.0 |
| 206.3 |
| 190.1 |
| 220.8 |
| 233.4 |
| 221.2 |
| 197.6 |
| 226.5 |
| 228.8 |
| 255.8 |
| 216.7 |
| 239.6 |
| 248.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.8 |
| 17.3 |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 172.1 |
| 163.2 |
| 163.0 |
| 162.2 |
| 167.6 |
| 172.2 |
| 173.3 |
| 175.6 |
| 156.7 |
| 158.1 |
| 48.7 |
| 46.0 |
| 35.5 |
| 35.8 |
| 34.0 |
| 32.3 |
| 31.0 |
| 43.0 |
| 43.8 |
| 44.0 |
| 52.2 |
| 54.6 |
| 52.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.9 |
| 53.9 |
| 61.4 |
| 62.5 |
| 54.8 |
| 52.5 |
| 40.6 |
| 40.3 |
| 37.6 |
| 34.1 |
| 37.0 |
| 28.6 |
| 19.1 |
| 22.2 |
| 24.7 |
| 23.0 |
| 25.0 |
| 22.7 |
| 22.9 |
| 23.5 |
| 26.5 |
| 31.1 |
| 32.1 |
| 40.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,544.7 |
| 1,535.2 |
| 1,575.1 |
| 1,448.7 |
| 1,350.4 |
| 1,315.5 |
| 1,417.8 |
| 1,550.5 |
| 1,585.3 |
| 1,452.8 |
| 1,532.3 |
| 608.1 |
| 541.5 |
| 512.1 |
| 596.1 |
| 626.3 |
| 609.4 |
| 577.2 |
| 711.4 |
| 735.3 |
| 695.9 |
| 624.9 |
| 698.3 |
| 739.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 121.9 |
| 57.4 |
| (8.7) |
| (75.2) |
| (86.9) |
| (133.0) |
| (205.7) |
| (267.6) |
| (262.0) |
| (277.7) |
| (278.7) |
| 17.6 |
| 22.0 |
| 11.6 |
| (12.0) |
| (39.2) |
| (29.0) |
| (56.7) |
| (70.3) |
| (83.7) |
| (61.7) |
| (67.1) |
| (87.2) |
| (28.3) |
| (24.4) |
| (26.7) |
| (26.0) |
| (22.8) |
| (24.2) |
| (24.4) |
| (30.4) |
| (32.5) |
| (35.3) |
| (25.0) |
| (26.4) |
| (24.5) |
| (25.9) |
| (27.7) |
| (22.8) |
| (24.7) |
| (21.2) |
| (20.9) |
| (19.4) |
| (22.2) |
| (24.8) |
| (27.0) |
| (24.4) |
| (22.9) |
| 315.9 |
| 139.3 |
| 11.0 |
| 10.9 |
| 10.9 |
| 10.9 |
| 10.5 |
| 10.2 |
| 10.2 |
| 10.2 |
| 9.9 |
| 9.1 |
| 9.0 |
| 9.0 |
| 8.3 |
| 8.0 |
| 442.8 |
| 443.6 |
| 437.0 |
| 438.0 |
| 438.4 |
| 439.0 |
| 15.4 |
| 14.8 |
| 14.5 |
| 13.7 |
| 13.2 |
| 13.0 |
| 12.3 |
| 11.8 |
| 14.6 |
| 13.6 |
| 13.1 |
| 14.0 |
| 12.9 |
| 16.8 |
| 15.6 |
| 16.7 |
| 14.7 |
| 15.9 |
| 16.3 |
| 14.9 |
| 14.3 |
| 14.2 |
| 14.4 |
| 893.0 |
| 799.4 |
| 695.2 |
| 791.8 |
| 819.8 |
| 772.2 |
| 696.5 |
| 602.3 |
| 525.7 |
| 531.4 |
| 498.2 |
| 199.1 |
| 384.3 |
| 380.0 |
| 372.7 |
| 341.0 |
| 307.6 |
| 311.2 |
| 272.0 |
| 251.2 |
| 222.7 |
| 235.3 |
| 230.7 |
| 209.4 |
| 710.0 |
| 806.3 |
| 833.5 |
| 785.4 |
| 709.5 |
| 614.6 |
| 537.5 |
| 546.0 |
| 511.8 |
| 212.2 |
| 398.3 |
| 392.9 |
| 389.5 |
| 356.5 |
| 324.3 |
| 325.9 |
| 287.9 |
| 267.5 |
| 237.6 |
| 249.6 |
| 244.9 |
| 223.8 |
| 894.5 |
| 644.7 |
| 594.2 |
| 566.9 |
| 688.6 |
| 810.2 |
| 923.1 |
| 900.9 |
| 995.1 |
| 246.9 |
| 225.6 |
| 207.2 |
| 261.3 |
| 286.8 |
| 280.2 |
| 269.4 |
| 373.7 |
| 396.3 |
| 342.2 |
| 294.0 |
| 340.4 |
| 361.8 |
| 442.9 |
| 403.7 |
| 388.1 |
| 424.7 |
| 386.0 |
| 418.1 |
| 470.5 |
| 428.0 |
| 303.7 |
| 322.9 |
| 236.7 |
| 260.2 |
| 236.3 |
| 288.2 |
| 284.3 |
| 237.2 |
| 217.8 |
| 285.8 |
| 267.0 |
| 184.8 |
| 178.1 |
| 215.3 |
| 220.3 |
| 695.2 |
| 791.8 |
| 819.8 |
| 772.2 |
| 696.5 |
| 602.3 |
| 525.7 |
| 531.4 |
| 498.2 |
| 199.1 |
| 384.3 |
| 380.0 |
| 372.7 |
| 341.0 |
| 307.6 |
| 311.2 |
| 272.0 |
| 251.2 |
| 222.7 |
| 235.3 |
| 230.7 |
| 209.4 |
| (259.6) |
| (354.7) |
| (273.9) |
| (261.3) |
| (328.6) |
| (421.6) |
| (533.4) |
| (627.4) |
| (634.8) |
| (673.1) |
| 60.5 |
| 244.5 |
| 239.0 |
| 229.0 |
| 195.7 |
| 160.1 |
| 161.5 |
| 120.2 |
| 100.2 |
| 70.4 |
| 81.4 |
| 74.3 |
| 50.7 |