| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | 3.5 | 8.3 | 4.7 | 3.4 | 2.8 | 2.9 | 5.4 | 6.2 | 11.4 | 21.3 | 84.7 | 91.6 |
| Restricted Cash | - | - | 3.5 | 3.4 | 2.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.5 | 14.4 | 6.2 | 5.4 | 11.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | - | 3.5 | 8.3 | 4.7 | 3.4 | 2.8 | 2.9 | 5.4 | 6.2 | 11.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 294.6 | 285.5 | 226.1 | 171.9 | 229.8 | 155.5 | 136.2 | 130.3 | 128.5 | 138.4 | 119.5 | 107.0 | 95.7 | 94.3 | 79.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 2,135.8 | 1,978.8 | 1,768.3 | 959.2 | 718.4 | 875.2 | 985.0 | 1,067.6 | 826.0 | 894.9 | 917.2 | 886.0 | 767.7 | 648.5 | 519.5 | 547.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 1,143.8 | 1,072.5 | 1,026.2 | 978.1 | 933.7 | 831.6 | 729.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 152.3 | 169.1 | 155.6 | 147.4 | 163.9 | 97.6 | 81.7 | 81.9 | 92.4 | 81.9 | 85.5 | 60.6 | 62.4 | 64.8 | 45.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | 3,230.0 | 3,292.9 | 3,405.2 | 1,185.2 | 922.2 | 913.0 | 882.9 | 935.5 | 964.6 | 703.8 | 550.7 | - | 439.1 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | 3,230.0 | 3,292.9 | 3,405.2 | 1,185.2 | 922.2 | 913.0 | 882.9 | 935.5 | 964.6 | 703.8 | 550.7 | - | 458.6 | 543.8 | ||
| (in millions of USD) | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| 21.3 |
| 84.7 |
| 91.6 |
| 102.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 6.2 | 9.7 | 41.4 | 43.0 | 1.5 | 1.1 | 5.8 | 5.9 | 5.2 | 4.5 | 5.0 | - | - | - | - | - | - | - |
| Other Current Assets | 400.9 | 351.7 | 388.9 | 288.1 | 203.7 | 183.8 | 129.0 | 122.2 | 119.3 | 97.0 | 88.4 | 107.3 | 80.4 | 69.5 | 63.3 | 56.6 | - | - |
| Assets Held For Sale | 268.9 | 174.4 | 342.2 | 29.1 | 375.1 | 28.3 | 154.2 | 26.3 | 30.3 | 16.1 | 27.6 | 6.4 | 9.1 | 27.6 | 2.8 | 60.7 | - | - |
| Total Current Assets | 3,380.2 | 3,137.9 | 3,057.1 | 1,909.8 | 1,929.4 | 1,405.7 | 1,602.6 | 1,553.0 | 1,302.1 | 1,332.4 | 1,331.2 | 1,275.4 | 1,108.6 | 986.4 | 792.5 | 876.8 | - | - |
| 654.1 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 257.7 | 238.3 | 210.8 | 205.3 | 192.1 | 180.1 | 164.0 | 143.3 | - | - | - |
| Property,Plant & Equipment Net | 3,070.4 | 2,550.7 | 2,315.7 | 1,941.0 | 1,990.0 | 956.2 | 909.7 | 886.1 | 834.2 | 815.4 | 772.8 | 741.6 | 651.5 | 565.8 | 510.8 | 458.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,281.3 | 2,044.7 | 2,009.0 | 1,783.4 | 2,271.7 | 562.2 | 201.7 | 181.2 | 160.8 | 128.1 | 130.2 | 104.0 | 54.5 | 28.4 | 28.4 | 18.7 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 240.6 | 220.1 | 241.8 | 235.4 | 261.0 | 317.4 | 65.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | 47.5 | 50.3 | 66.5 | 76.2 | 61.5 | - | - |
| Other Non-Current Assets | 133.3 | 137.8 | 113.3 | 116.7 | 22.1 | 9.6 | 10.0 | 9.3 | 10.0 | 11.7 | 11.4 | 12.4 | 60.9 | 53.3 | 56.0 | 70.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,618.2 | 10,337.0 | 10,159.4 | 8,021.4 | 8,002.6 | 3,676.3 | 2,911.3 | 2,695.4 | 2,356.7 | 2,336.1 | 2,294.1 | 2,182.0 | 1,888.6 | 1,661.4 | 1,419.4 | 1,486.3 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.5 | 8.9 | - | - |
| Deferred Revenue Current | 243.6 | 235.5 | 228.6 | 218.9 | 181.5 | 0.0 | 5.1 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 27.6 | 28.1 | 26.2 | 23.6 | 25.8 | 24.8 | 17.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 8.0 | 7.5 | 7.3 | 7.0 | 7.0 | 2.8 | 3.3 | 27.6 | 24.9 | 24.5 | 26.1 | 25.3 | 23.4 | 20.2 | 18.5 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,559.5 | 2,836.3 | 2,875.7 | 1,033.4 | 1,597.9 | 1,223.4 | 1,247.0 | 1,303.3 | 1,058.2 | 1,104.9 | 1,007.8 | 1,039.8 | 834.2 | 779.8 | 636.3 | 635.8 | - | - |
| 534.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 221.6 | 200.0 | 222.1 | 218.4 | 242.0 | 296.7 | 52.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 584.6 | 530.5 | 508.1 | 495.0 | 466.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 210.6 | 187.7 | 136.4 | 100.7 | 0.0 | 34.6 | 26.0 | 21.7 | 12.5 | 8.9 | 1.9 | 3.9 | 0.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 57.1 | 56.4 | 51.7 | 53.5 | 60.8 | 50.9 | 32.4 | 30.7 | 29.2 | 29.9 | 29.5 | 23.4 | 20.5 | 17.4 | 17.4 | 28.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,726.3 | 6,834.9 | 6,915.3 | 5,117.9 | 5,887.1 | 2,770.8 | 2,265.0 | 2,222.2 | 1,962.5 | 2,056.4 | 1,979.6 | 1,737.1 | 1,398.0 | 1,258.6 | 1,092.8 | 1,199.2 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,616.2 | 3,218.9 | 2,961.5 | 2,610.1 | 1,881.2 | 1,348.9 | 1,094.5 | 922.7 | 750.3 | 611.5 | 444.3 | 275.1 | 163.5 | 54.4 | (27.8) | (95.7) | - | - |
| Accumulated Other Comprehensive Income | 40.6 | 56.8 | 61.1 | 74.4 | (0.5) | (5.6) | (2.9) | 0.6 | (0.9) | (2.1) | (3.5) | (1.5) | 0.2 | (1.6) | (4.5) | (6.0) | - | - |
| Treasury Stock | - | - | - | 1,063.0 | 1,044.2 | 1,033.7 | 1,028.6 | 1,023.4 | 919.1 | 879.5 | 663.9 | 351.7 | 184.0 | 149.4 | 124.1 | 75.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,891.9 | 3,502.1 | 3,244.1 | 2,903.5 | 2,115.5 | 905.5 | 646.3 | 473.2 | 394.2 | 279.7 | 314.5 | 444.9 | 490.6 | 402.8 | 326.6 | 287.1 | 243.6 | 226.6 |
| Total Equity | 3,891.9 | 3,502.1 | 3,244.1 | 2,903.5 | 2,115.5 | 905.5 | 646.3 | 473.2 | 394.2 | 279.7 | 314.5 | 444.9 | 490.6 | 402.8 | 326.6 | 287.1 | 243.6 | 226.6 |
| - |
| - |
| Net debt | - | - | - | - | - | - | 918.7 | 904.7 | 878.2 | 932.1 | 961.8 | 700.9 | 545.3 | - | 447.2 | 522.5 | - | - |
| Working Capital | (179.3) | 301.6 | 181.4 | 876.4 | 331.5 | 182.3 | 355.6 | 249.7 | 243.9 | 227.5 | 323.4 | 235.6 | 274.4 | 206.6 | 156.2 | 241.0 | - | - |
| Book Value | 3,891.9 | 3,502.1 | 3,244.1 | 2,903.5 | 2,115.5 | 905.5 | 646.3 | 473.2 | 394.2 | 279.7 | 314.5 | 444.9 | 490.6 | 402.8 | 326.6 | 287.1 | 243.6 | 226.6 |
| Tangible Book Value | 1,610.6 | 1,457.4 | 1,235.1 | 1,120.1 | (156.2) | 343.3 | 444.6 | 292.0 | 233.4 | 151.6 | 184.3 | 340.9 | 436.1 | 374.4 | 298.2 | 268.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 4.8 |
| 4.7 |
| 2.8 |
| 2.7 |
| 3.1 |
| 3.4 |
| 3.7 |
| 1.8 |
| 4.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.8 | 2.7 | 2.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 2.2 | 0.5 | 0.9 | 2.8 | 6.6 | 14.4 | 9.0 | 10.5 | 6.9 | 6.2 | 7.4 | 10.3 | 5.5 | 5.4 | 7.9 | 10.8 | 12.5 | 11.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.5 | 4.8 | 4.7 | 2.8 | 2.7 | 3.1 | 3.4 | 3.7 | 1.8 | 4.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 250.6 | 294.6 | 284.8 | 258.6 | 264.7 | 285.5 | 256.6 | 235.2 | 226.9 | 226.1 | 202.5 | 175.7 | 166.6 | 171.9 | 177.9 | 176.6 | 186.7 | 229.8 | 106.6 | 112.9 | 136.8 | 155.5 | 126.4 | 87.7 | 89.4 | 136.2 | 112.5 | 117.3 | 115.1 | 130.3 | 111.9 | 109.8 | 128.5 | 108.7 | 112.5 | 114.7 | 138.4 | 111.9 | 109.6 | 98.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,116.4 | 2,135.8 | 2,318.9 | 1,942.2 | 1,822.4 | 1,978.8 | 2,030.8 | 2,066.0 | 1,862.9 | 1,768.3 | 1,242.1 | 1,199.2 | 1,081.4 | 959.2 | 822.2 | 783.2 | 701.1 | 718.4 | 413.8 | 560.2 | 769.6 | 875.2 | 828.7 | 636.4 | 1,059.7 | 985.0 | 1,030.1 | 1,100.8 | 1,167.8 | 1,067.6 | 967.4 | 912.8 | 826.0 | 843.5 | 930.4 | 969.1 | 894.9 | 892.4 | 989.5 | 997.9 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 416.7 | 400.9 | 426.4 | 412.4 | 355.1 | 351.7 | 381.1 | 422.5 | 332.0 | 388.9 | 368.3 | 346.6 | 298.8 | 288.1 | 298.4 | 257.5 | 225.5 | |||||||||||||||||||||||
| Assets Held For Sale | 44.8 | 268.9 | 71.2 | 245.2 | 409.9 | 174.4 | 162.8 | 206.6 | 242.7 | 342.2 | 15.8 | 27.5 | 44.9 | 29.1 | 204.2 | 60.6 | 198.2 | |||||||||||||||||||||||
| Total Current Assets | 3,043.7 | 3,380.2 | 3,336.0 | 3,129.6 | 3,247.1 | 3,137.9 | 3,104.5 | 3,218.3 | 2,922.4 | 3,057.1 | 2,054.9 | 2,003.9 | 2,050.2 | 1,909.8 | 1,812.6 | 1,601.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,110.0 | 3,070.4 | 3,111.7 | 2,486.0 | 2,475.1 | 2,550.7 | 2,442.7 | 2,423.4 | 2,408.4 | 2,315.7 | 1,960.5 | 1,940.2 | 1,930.5 | 1,941.0 | 1,911.6 | 1,974.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,268.4 | 2,281.3 | 2,264.8 | 1,974.7 | 1,976.2 | 2,044.7 | 2,011.3 | 2,010.4 | 2,014.9 | 2,009.0 | 1,783.4 | 1,783.4 | 1,783.4 | 1,783.4 | 2,208.2 | 2,230.8 | 2,234.6 | 2,271.7 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 231.2 | 240.6 | 249.6 | 211.2 | 218.0 | 220.1 | 222.4 | 228.6 | 230.1 | 241.8 | 230.6 | 233.6 | 239.7 | 235.4 | 240.9 | 246.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 137.5 | 133.3 | 130.5 | 127.7 | 128.9 | 137.8 | 114.1 | 130.7 | 127.4 | 113.3 | 133.7 | 117.4 | 98.1 | 116.7 | 93.2 | 99.0 | 60.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,302.8 | 11,618.2 | 11,773.5 | 10,131.6 | 10,221.0 | 10,337.0 | 10,173.6 | 10,306.0 | 10,131.5 | 10,159.4 | 8,255.0 | 8,165.9 | 8,182.8 | 8,021.4 | 7,816.3 | 7,638.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 242.8 | 243.6 | 244.3 | 243.0 | 239.0 | 235.5 | 235.4 | 233.6 | 230.9 | 228.6 | 226.7 | 223.6 | 221.8 | 218.9 | 205.9 | 201.2 | 196.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 25.7 | 27.6 | 29.3 | 25.7 | 27.3 | 28.1 | 26.4 | 26.9 | 26.0 | 26.2 | 21.3 | 21.2 | 22.6 | 23.6 | 24.3 | 24.4 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,223.1 | 3,559.5 | 3,360.9 | 2,403.1 | 2,607.6 | 2,836.3 | 2,594.2 | 2,565.5 | 2,757.4 | 2,875.7 | 994.5 | 1,049.6 | 1,068.3 | 1,033.4 | 1,158.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | 2,228.6 | 2,227.7 | 3,214.0 | 3,232.1 | 3,269.5 | 3,292.9 | 3,317.1 | 3,376.7 | 3,394.9 | 3,405.2 | 1,346.1 | 1,353.3 | 1,177.6 | 1,185.2 | 1,207.1 | 979.6 | 910.9 | 922.2 | 898.1 | 902.0 | 906.2 | 913.0 | 875.4 | 879.2 | 882.9 | 923.6 | 927.6 | 931.6 | 935.5 | 939.6 | 952.2 | 956.3 |
| Operating Lease Liabilities Non-Current | 213.8 | 221.6 | 228.9 | 193.7 | 198.8 | 200.0 | 204.0 | 209.3 | 211.1 | 222.1 | 215.8 | 218.7 | 224.2 | 218.4 | 223.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 598.0 | 584.6 | 567.8 | 553.1 | 529.3 | 530.5 | 528.4 | 525.8 | 516.3 | 508.1 | 500.2 | 490.5 | 491.9 | 495.0 | 477.8 | 476.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 209.9 | 210.6 | 182.7 | 183.4 | 185.2 | 187.7 | 132.6 | 137.7 | 138.2 | 136.4 | 103.6 | 101.7 | 99.3 | 100.7 | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 56.4 | 57.1 | 56.6 | 57.2 | 61.5 | 56.4 | 52.7 | 48.8 | 53.5 | 51.7 | 56.0 | 55.6 | 55.1 | 53.5 | 52.1 | 52.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,370.7 | 7,726.3 | 7,895.5 | 6,354.6 | 6,597.5 | 6,834.9 | 6,811.2 | 6,975.3 | 6,784.6 | 6,915.3 | 5,006.5 | 5,097.3 | 5,133.6 | 5,117.9 | 5,173.4 | 5,228.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,665.2 | 3,616.2 | 3,603.5 | 3,503.7 | 3,351.0 | 3,218.9 | 3,090.9 | 3,048.7 | 3,061.5 | 2,961.5 | 2,950.4 | 2,781.1 | 2,763.3 | 2,610.1 | 2,338.2 | 2,133.3 | 1,931.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 38.5 | 40.6 | 42.3 | 44.3 | 49.6 | 56.8 | 50.5 | 64.7 | 66.4 | 61.1 | 77.2 | 71.4 | 61.8 | 74.4 | 74.1 | 51.0 | ||||||||||||||||||||||||
| Treasury Stock | 1,102.6 | 1,092.8 | 1,092.0 | 1,091.8 | 1,091.7 | 1,079.2 | 1,079.1 | 1,082.5 | 1,077.5 | 1,067.3 | 1,066.6 | 1,066.4 | 1,064.3 | 1,063.0 | 1,053.3 | 1,053.1 | 1,053.0 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,932.1 | 3,891.9 | 3,878.0 | 3,777.0 | 3,623.5 | 3,502.1 | 3,362.4 | 3,330.7 | 3,346.9 | 3,244.1 | 3,248.5 | 3,068.6 | 3,049.2 | 2,903.5 | 2,642.9 | 2,410.4 | ||||||||||||||||||||||||
| Total Equity | 3,932.1 | 3,891.9 | 3,878.0 | 3,777.0 | 3,623.5 | 3,502.1 | 3,362.4 | 3,330.7 | 3,346.9 | 3,244.1 | 3,248.5 | 3,068.6 | 3,049.2 | 2,903.5 | 2,642.9 | 2,410.4 | 2,182.5 | 2,115.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 2,228.6 | 2,227.7 | 3,214.0 | 3,232.1 | 3,269.5 | 3,292.9 | 3,317.1 | 3,376.7 | 3,394.9 | 3,405.2 | 1,346.1 | 1,353.3 | 1,177.6 | 1,185.2 | 1,207.1 | 979.6 | 910.9 | 922.2 | 898.1 | 902.0 | 906.2 | 913.0 | 875.4 | 879.2 | 882.9 | 923.6 | 927.6 | 931.6 | 935.5 | 939.6 | 952.2 | 956.3 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (179.4) | (179.3) | (24.9) | 726.5 | 639.5 | 301.6 | 510.3 | 652.8 | 165.0 | 181.4 | 1,060.4 | 954.3 | 981.9 | 876.4 | 653.9 | 444.6 | 229.1 | |||||||||||||||||||||||
| Book Value | 3,932.1 | 3,891.9 | 3,878.0 | 3,777.0 | 3,623.5 | 3,502.1 | 3,362.4 | 3,330.7 | 3,346.9 | 3,244.1 | 3,248.5 | 3,068.6 | 3,049.2 | 2,903.5 | 2,642.9 | 2,410.4 | 2,182.5 | 2,115.5 | ||||||||||||||||||||||
| Tangible Book Value | 1,663.7 | 1,610.6 | 1,613.2 | 1,802.3 | 1,647.3 | 1,457.4 | 1,351.1 | 1,320.3 | 1,332.0 | 1,235.1 | 1,465.1 | 1,285.2 | 1,265.8 | 1,120.1 | 434.7 | 179.6 | (52.1) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 203.7 |
| 183.4 |
| 179.7 |
| 182.1 |
| 183.8 |
| 170.1 |
| 110.6 |
| 122.1 |
| 129.0 |
| 128.9 |
| 128.4 |
| 120.6 |
| 122.2 |
| 130.7 |
| 119.2 |
| 119.3 |
| 117.7 |
| 129.2 |
| 103.9 |
| 97.0 |
| 93.7 |
| 97.2 |
| 94.6 |
| 375.1 |
| 15.8 |
| 31.6 |
| 31.5 |
| 28.3 |
| 49.6 |
| 28.7 |
| 28.7 |
| 154.2 |
| 26.1 |
| 19.5 |
| 55.3 |
| 26.3 |
| 28.3 |
| 28.3 |
| 30.3 |
| 16.2 |
| 18.3 |
| 18.3 |
| 16.1 |
| 94.3 |
| 35.0 |
| 35.0 |
| 1,813.9 |
| 1,929.4 |
| 1,150.5 |
| 1,132.5 |
| 1,317.6 |
| 1,405.7 |
| 1,298.0 |
| 1,591.7 |
| 1,753.2 |
| 1,602.6 |
| 1,448.0 |
| 1,529.5 |
| 1,628.6 |
| 1,553.0 |
| 1,386.0 |
| 1,326.6 |
| 1,302.1 |
| 1,220.7 |
| 1,318.0 |
| 1,348.6 |
| 1,332.4 |
| 1,337.1 |
| 1,379.5 |
| 1,369.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,988.4 |
| 1,990.0 |
| 1,196.8 |
| 1,177.6 |
| 950.8 |
| 956.2 |
| 945.4 |
| 922.8 |
| 924.4 |
| 909.7 |
| 943.4 |
| 918.9 |
| 915.4 |
| 886.1 |
| 871.9 |
| 854.5 |
| 834.2 |
| 823.0 |
| 822.3 |
| 824.1 |
| 815.4 |
| 800.3 |
| 803.5 |
| 776.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 569.5 |
| 563.2 |
| 563.2 |
| 562.2 |
| 888.6 |
| 206.5 |
| 206.5 |
| 201.7 |
| 272.1 |
| 213.2 |
| 213.2 |
| 181.2 |
| 181.2 |
| 176.1 |
| 160.8 |
| 160.8 |
| 160.8 |
| 160.7 |
| 128.1 |
| 128.0 |
| 130.2 |
| 130.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 252.4 |
| 261.0 |
| 215.9 |
| 213.0 |
| 310.5 |
| 317.4 |
| 286.9 |
| 90.2 |
| 62.1 |
| 65.6 |
| 77.1 |
| 78.9 |
| 73.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.1 |
| 13.5 |
| 13.4 |
| 15.0 |
| 9.6 |
| 9.8 |
| 10.0 |
| 9.8 |
| 10.0 |
| 10.1 |
| 7.7 |
| 8.5 |
| 9.3 |
| 12.3 |
| 11.8 |
| 10.0 |
| 10.6 |
| 11.2 |
| 11.5 |
| 11.7 |
| 12.6 |
| 10.4 |
| 10.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,860.1 |
| 8,002.6 |
| 3,571.4 |
| 3,524.9 |
| 3,582.3 |
| 3,676.3 |
| 3,530.6 |
| 2,934.4 |
| 3,069.2 |
| 2,911.3 |
| 2,816.5 |
| 2,814.0 |
| 2,904.9 |
| 2,695.4 |
| 2,520.9 |
| 2,429.4 |
| 2,356.7 |
| 2,269.8 |
| 2,367.0 |
| 2,399.7 |
| 2,336.1 |
| 2,326.5 |
| 2,372.1 |
| 2,335.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 181.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.2 |
| 25.8 |
| 18.2 |
| 17.6 |
| 24.9 |
| 24.8 |
| 26.9 |
| 16.4 |
| 17.3 |
| 17.0 |
| 21.0 |
| 20.5 |
| 18.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,156.9 |
| 1,584.8 |
| 1,597.9 |
| 659.2 |
| 759.3 |
| 1,048.7 |
| 1,223.4 |
| 1,212.7 |
| 893.2 |
| 1,181.9 |
| 1,247.0 |
| 1,235.1 |
| 1,272.6 |
| 1,416.8 |
| 1,303.3 |
| 1,169.0 |
| 1,101.1 |
| 1,058.2 |
| 980.4 |
| 1,103.2 |
| 1,153.4 |
| 1,104.9 |
| 1,099.8 |
| 1,173.9 |
| 1,114.4 |
| 227.9 |
| 233.3 |
| 242.0 |
| 202.3 |
| 199.8 |
| 290.8 |
| 296.7 |
| 263.6 |
| 77.6 |
| 48.7 |
| 52.6 |
| 60.3 |
| 62.6 |
| 59.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 466.9 |
| 466.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.3 |
| 34.6 |
| 36.2 |
| 34.6 |
| 24.7 |
| 24.7 |
| 24.9 |
| 26.0 |
| 20.4 |
| 20.7 |
| 21.3 |
| 21.7 |
| 16.6 |
| 16.3 |
| 12.5 |
| 9.1 |
| 9.0 |
| 9.2 |
| 8.9 |
| 18.7 |
| 13.7 |
| 12.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.9 |
| 60.8 |
| 45.6 |
| 47.9 |
| 50.9 |
| 50.9 |
| 43.6 |
| 43.7 |
| 35.3 |
| 32.4 |
| 32.9 |
| 30.6 |
| 28.1 |
| 30.7 |
| 29.2 |
| 28.6 |
| 29.2 |
| 31.6 |
| 31.5 |
| 30.0 |
| 29.9 |
| 36.1 |
| 37.0 |
| 35.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,677.6 |
| 5,887.1 |
| 2,270.1 |
| 2,376.6 |
| 2,584.3 |
| 2,770.8 |
| 2,718.7 |
| 2,221.3 |
| 2,408.3 |
| 2,265.0 |
| 2,216.5 |
| 2,257.7 |
| 2,400.3 |
| 2,222.2 |
| 2,070.4 |
| 2,005.0 |
| 1,962.5 |
| 1,922.5 |
| 2,048.9 |
| 2,101.5 |
| 2,056.4 |
| 2,070.9 |
| 2,152.5 |
| 2,093.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,881.2 |
| 1,740.8 |
| 1,593.8 |
| 1,441.7 |
| 1,348.9 |
| 1,259.8 |
| 1,163.6 |
| 1,114.0 |
| 1,094.5 |
| 1,050.9 |
| 1,009.3 |
| 957.7 |
| 922.7 |
| 842.8 |
| 799.5 |
| 750.3 |
| 707.8 |
| 677.1 |
| 645.0 |
| 611.5 |
| 544.4 |
| 512.0 |
| 475.3 |
| 29.1 |
| (0.5) |
| (3.7) |
| (5.9) |
| (1.0) |
| (5.6) |
| (6.7) |
| (6.7) |
| (6.3) |
| (2.9) |
| (3.5) |
| (2.8) |
| (0.9) |
| 0.6 |
| 2.0 |
| 1.2 |
| (0.9) |
| (1.8) |
| (2.0) |
| (1.7) |
| (2.1) |
| (6.4) |
| (7.0) |
| (6.0) |
| 1,044.2 |
| 1,043.9 |
| 1,043.9 |
| 1,043.3 |
| 1,033.7 |
| 1,033.7 |
| 1,033.7 |
| 1,033.6 |
| 1,028.6 |
| 1,028.6 |
| 1,028.4 |
| 1,028.1 |
| 1,023.4 |
| 963.9 |
| 943.5 |
| 919.1 |
| 918.9 |
| 913.8 |
| 898.6 |
| 879.5 |
| 829.4 |
| 829.3 |
| 769.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,182.5 |
| 2,115.5 |
| 1,301.3 |
| 1,148.3 |
| 998.0 |
| 905.5 |
| 811.9 |
| 713.1 |
| 660.9 |
| 646.3 |
| 600.0 |
| 556.3 |
| 504.6 |
| 473.2 |
| 450.5 |
| 424.3 |
| 394.2 |
| 347.3 |
| 318.1 |
| 298.2 |
| 279.7 |
| 255.6 |
| 219.6 |
| 241.8 |
| 1,301.3 |
| 1,148.3 |
| 998.0 |
| 905.5 |
| 811.9 |
| 713.1 |
| 660.9 |
| 646.3 |
| 600.0 |
| 556.3 |
| 504.6 |
| 473.2 |
| 450.5 |
| 424.4 |
| 394.2 |
| 347.3 |
| 318.1 |
| 298.2 |
| 279.7 |
| 255.6 |
| 219.6 |
| 241.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 872.9 |
| 874.4 |
| 878.2 |
| 920.8 |
| 924.9 |
| 928.5 |
| 932.1 |
| 935.9 |
| 950.4 |
| 951.9 |
| 331.5 |
| 491.3 |
| 373.2 |
| 268.9 |
| 182.3 |
| 85.3 |
| 698.5 |
| 571.3 |
| 355.6 |
| 212.9 |
| 256.9 |
| 211.8 |
| 249.7 |
| 217.0 |
| 225.5 |
| 243.9 |
| 240.3 |
| 214.8 |
| 195.2 |
| 227.5 |
| 237.3 |
| 205.6 |
| 254.9 |
| 1,301.3 |
| 1,148.3 |
| 998.0 |
| 905.5 |
| 811.9 |
| 713.1 |
| 660.9 |
| 646.3 |
| 600.0 |
| 556.3 |
| 504.6 |
| 473.2 |
| 450.5 |
| 424.3 |
| 394.2 |
| 347.3 |
| 318.1 |
| 298.2 |
| 279.7 |
| 255.6 |
| 219.6 |
| 241.8 |
| (156.2) |
| 731.8 |
| 585.1 |
| 434.8 |
| 343.3 |
| (76.7) |
| 506.6 |
| 454.4 |
| 444.6 |
| 327.9 |
| 343.1 |
| 291.4 |
| 292.0 |
| 269.3 |
| 248.2 |
| 233.4 |
| 186.5 |
| 157.3 |
| 137.5 |
| 151.6 |
| 127.6 |
| 89.4 |
| 111.6 |