| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 309.0 | 354.1 | 170.2 | 434.8 | 850.5 | 333.3 | 413.6 | 378.6 | 260.1 | 410.7 | 509.1 | 719.5 | 667.6 | 694.0 | 473.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 50.0 | 100.0 | - | - | - | 92.1 | 0.0 | 0.0 | 0.0 | - | - | 25.5 | 67.1 | - | - |
| Cash And Short Term Investments | 359.0 | 454.1 | 170.2 | 434.8 | 850.5 | 425.5 | 413.6 | 378.6 | 260.1 | 410.7 | 509.1 | 745.0 | 734.7 | 694.0 | 473.3 |
| Receivables | |||||||||||||||
| Accounts Receivable | 262.4 | 247.9 | 242.4 | 286.7 | 146.1 | 93.5 | 78.3 | 86.6 | 80.9 | 67.9 | - | 40.3 | 36.7 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 636.7 | 640.7 | 585.1 | 553.5 | 405.4 | 424.4 | 398.2 | 358.4 | 305.2 | 279.0 | - | 367.5 | 301.2 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 2,571.3 | 2,427.1 | 2,707.1 | 2,480.4 | 2,251.0 | 2,180.9 | 2,023.9 | 1,884.3 | 1,792.4 | 1,690.2 | - | 1,458.5 | 1,432.8 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 280.7 | 268.3 | 234.3 | 231.8 | 255.9 | 240.7 | 236.7 | 246.2 | 182.8 | 191.1 | - | 183.8 | 167.7 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 0.0 | 0.0 | 8.9 | 341.0 | 325.3 | - | - | - | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | - | 2.5 | 2.5 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 0.0 | 0.0 | 8.9 | 341.0 | 325.3 | - | - | - | - | - | - | - | - | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | 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 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 103.3 | 238.9 | 126.8 | 87.9 | 160.2 | 191.8 | 300.5 | 240.9 | 175.3 | 117.8 | - | 82.1 | 98.2 | 228.8 | 434.8 | |||||||||||||||||||||||||
| Prepaid Expenses |
| 76.1 |
| 65.1 |
| 102.6 |
| 122.0 |
| 120.6 |
| 102.9 |
| 78.4 |
| 77.5 |
| 77.2 |
| 70.5 |
| - |
| 74.9 |
| 53.7 |
| - |
| - |
| Other Current Assets | 20.2 | 25.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | 10.9 | - | - | - |
| Total Current Assets | 1,354.2 | 1,433.4 | 1,100.2 | 1,396.9 | 1,522.6 | 1,046.3 | 968.5 | 901.2 | 723.4 | 828.0 | - | 1,287.5 | 1,174.4 | - | - |
| - |
| Accumulated Depreciation | 1,820.0 | 1,713.8 | 1,925.5 | 1,752.2 | 1,627.2 | 1,438.7 | 1,299.6 | 1,176.5 | 1,088.8 | 991.9 | - | 876.4 | 789.7 | - | - |
| Property,Plant & Equipment Net | 751.3 | 713.3 | 781.5 | 728.3 | 623.8 | 742.1 | 724.2 | 707.8 | 703.6 | 698.2 | - | 582.2 | 643.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | 0.0 | - | - | 0.0 | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 225.1 | 225.3 | 264.9 | 271.4 | 13.3 | 14.9 | 15.1 | 14.9 | 17.2 | 13.1 | - | 11.5 | 11.5 | - | - |
| Intangible Assets | 42.4 | 46.1 | 94.5 | 102.7 | 57.1 | 43.3 | 46.7 | 49.4 | 51.8 | 47.2 | - | 39.8 | 7.5 | - | - |
| Operating Lease Right Of Use Assets | 1,295.4 | 1,005.3 | 1,087.0 | 1,193.0 | 1,156.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 68.2 | 82.1 | 36.5 | 44.2 | 33.0 | 14.1 | 9.3 | 49.3 | 64.9 | 73.1 | - | 13.5 | 19.6 | - | - |
| Other Non-Current Assets | 94.2 | 52.5 | 56.2 | 50.1 | 29.0 | 42.7 | 52.5 | 60.1 | 51.3 | 37.2 | - | 16.4 | 23.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,830.8 | 3,557.9 | 3,421.0 | 3,786.6 | 3,434.8 | 1,903.4 | 1,816.3 | 1,782.7 | 1,612.2 | 1,696.9 | - | 1,950.8 | 1,880.0 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 313.0 | 284.5 | 337.3 | 311.0 | 328.6 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 113.4 | 152.4 | 51.9 | 141.8 | 142.3 | 82.2 | 54.3 | 54.2 | 79.3 | 44.9 | - | 42.6 | 35.0 | - | - |
| Other Current Liabilities | 74.8 | 73.6 | 66.9 | 70.6 | 55.3 | 145.7 | 34.6 | 36.8 | 40.9 | 50.5 | - | 21.9 | 25.1 | - | - |
| Total Current Liabilities | 882.7 | 891.2 | 768.9 | 842.9 | 858.5 | 542.6 | 485.2 | 493.8 | 463.7 | 459.1 | - | 405.4 | 387.8 | - | - |
| Operating Lease Liabilities Non-Current |
| 1,133.3 |
| 901.1 |
| 1,021.2 |
| 1,154.5 |
| 1,148.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 48.0 | 28.9 | 22.7 | 24.6 | 15.6 | 73.2 | 29.1 | 34.7 | 42.5 | 33.1 | - | 21.2 | 23.8 | - | - |
| Total Non-Current Liabilities | 1,181.3 | 930.0 | 1,052.8 | 1,520.1 | 1,489.7 | 73.2 | 84.3 | 84.3 | 97.2 | 98.1 | - | 128.6 | 141.1 | - | - |
| Total Liabilities | 2,063.9 | 1,821.2 | 1,821.8 | 2,363.0 | 2,348.1 | 615.8 | 569.5 | 578.1 | 560.9 | 557.2 | - | 534.0 | 528.9 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 2,456.1 | 2,214.2 | 2,137.1 | 2,203.8 | 1,868.6 | 2,054.7 | 1,883.6 | 1,775.8 | 1,659.3 | 1,543.1 | - | 1,771.5 | 1,711.9 | - | - |
| Accumulated Other Comprehensive Income | (56.4) | (16.4) | (32.6) | (40.8) | (40.7) | (34.8) | (30.8) | (36.5) | (29.9) | (9.9) | - | 28.7 | 28.1 | 16.8 | (14.4) |
| Treasury Stock | 1,001.2 | 823.9 | 849.6 | 1,378.1 | 1,407.4 | 1,309.7 | 1,202.3 | 1,141.1 | 1,171.3 | 965.6 | - | 938.6 | 938.0 | - | - |
| Minority Interest | 3.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,763.6 | 1,736.8 | 1,599.2 | 1,423.7 | 1,086.7 | 1,287.6 | 1,246.8 | 1,204.6 | 1,051.4 | 1,139.7 | - | 1,416.9 | 1,351.1 | 1,578.5 | 1,409.0 |
| Total Equity | 1,766.9 | 1,736.8 | 1,599.2 | 1,423.7 | 1,086.7 | 1,287.6 | 1,246.8 | 1,204.6 | 1,051.4 | 1,139.7 | - | 1,416.9 | 1,351.1 | 1,578.5 | 1,409.0 |
| (359.0) |
| (454.1) |
| (161.3) |
| (93.8) |
| (525.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 471.6 | 542.2 | 331.3 | 554.1 | 664.2 | 503.6 | 483.3 | 407.4 | 259.7 | 368.9 | - | 882.1 | 786.6 | - | - |
| Book Value | 1,763.6 | 1,736.8 | 1,599.2 | 1,423.7 | 1,086.7 | 1,287.6 | 1,246.8 | 1,204.6 | 1,051.4 | 1,139.7 | - | 1,416.9 | 1,351.1 | 1,578.5 | 1,409.0 |
| Tangible Book Value | 1,496.1 | 1,465.3 | 1,239.7 | 1,049.6 | 1,016.3 | 1,229.4 | 1,185.1 | 1,140.3 | 982.4 | 1,079.4 | - | 1,365.6 | 1,332.1 | - | - |
| 740.7 |
| 774.0 |
| 850.5 |
| 692.4 |
| 855.8 |
| 214.5 |
| 267.2 |
| 304.7 |
| 279.9 |
| 323.3 |
| 289.7 |
| 257.5 |
| 192.6 |
| 225.2 |
| 378.6 |
| 291.7 |
| 247.9 |
| 239.0 |
| 260.1 |
| 363.1 |
| 326.9 |
| 410.7 |
| 418.9 |
| - |
| 327.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50.0 | - | - | 30.0 | 50.0 | 50.0 | 45.0 | 79.9 | 40.0 | 20.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | - | 10.0 | - | 0.0 |
| Cash And Short Term Investments | 103.3 | 238.9 | 126.8 | 87.9 | 160.2 | 191.8 | 300.5 | 240.9 | 175.3 | 117.8 | - | 82.1 | 98.2 | 228.8 | 434.8 | 740.7 | 824.0 | 850.5 | 692.4 | 885.7 | 264.5 | 317.2 | 349.7 | 359.7 | 363.3 | 309.7 | 257.5 | 192.6 | 225.2 | 378.6 | 291.7 | 247.9 | 239.0 | 260.1 | 363.1 | 326.9 | 410.7 | 428.9 | - | 327.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 200.8 | 258.6 | 237.4 | 228.6 | 214.1 | 231.8 | 230.9 | 239.4 | 271.3 | 259.1 | - | 250.9 | 220.8 | 230.5 | 286.7 | 228.5 | 155.4 | 146.1 | 124.6 | 106.8 | 112.3 | 98.6 | 73.8 | 84.1 | 74.2 | 72.8 | 77.1 | 80.7 | 79.4 | 86.6 | 74.8 | 65.3 | 73.3 | 80.9 | 63.8 | 64.0 | - | 73.9 | - | 67.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 816.7 | 702.0 | 718.3 | 645.1 | 804.3 | 663.7 | 681.1 | 769.3 | 637.0 | 624.9 | - | 797.7 | 687.0 | 682.1 | 553.5 | 739.8 | 503.5 | 405.4 | 560.0 | 421.7 | 647.3 | 534.8 | 456.2 | 591.7 | 466.1 | 404.3 | 534.0 | 433.5 | 364.3 | 358.4 | 492.6 | 422.2 | 334.3 | 305.2 | 479.7 | 332.6 | - | 291.5 | - | 329.2 |
| Prepaid Expenses | 94.4 | 93.2 | 167.3 | 103.5 | 118.8 | 136.8 | 73.0 | 103.8 | 117.9 | 127.7 | - | 146.4 | 171.3 | 139.2 | 122.0 | 66.6 | 118.7 | |||||||||||||||||||||||
| Other Current Assets | 23.5 | 21.4 | 21.3 | 23.1 | 38.8 | 24.4 | 25.8 | 22.4 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,238.6 | 1,314.2 | 1,271.1 | 1,088.0 | 1,336.1 | 1,248.4 | 1,311.3 | 1,353.4 | 1,201.5 | 1,129.5 | - | 1,277.1 | 1,177.4 | 1,280.5 | 1,396.9 | 1,775.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,725.9 | 2,708.9 | 2,623.1 | 2,585.4 | 2,524.2 | 2,474.5 | 2,437.9 | 2,774.2 | 2,772.5 | 2,723.2 | - | 2,657.2 | 2,603.2 | 2,537.4 | 2,480.4 | 2,394.1 | 2,330.7 | 2,251.0 | 2,255.7 | 2,232.4 | 2,326.7 | 2,271.4 | 2,190.6 | 2,136.9 | 2,096.9 | 2,058.5 | 1,994.1 | 1,955.8 | 1,912.7 | 1,884.3 | 1,858.9 | 1,824.9 | 1,802.8 | 1,792.4 | 1,784.9 | 1,726.2 | - | 1,594.4 | - | 1,655.3 |
| Accumulated Depreciation | 1,930.9 | 1,923.3 | 1,849.3 | 1,819.8 | 1,778.2 | 1,752.3 | 1,734.3 | 2,031.4 | 2,013.8 | 1,960.8 | - | 1,867.4 | 1,827.2 | 1,792.3 | 1,752.2 | 1,728.7 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 794.9 | 785.6 | 773.9 | 765.6 | 746.0 | 722.2 | 703.6 | 742.8 | 758.7 | 762.4 | - | 789.8 | 776.0 | 745.2 | 728.3 | 665.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 42.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 225.3 | 225.3 | 225.2 | 225.2 | 225.2 | 225.2 | 225.3 | 264.8 | 265.0 | 264.9 | - | 271.2 | 271.4 | 271.4 | 271.4 | 16.4 | 16.4 | 13.2 | ||||||||||||||||||||||
| Intangible Assets | 36.9 | 37.5 | 40.7 | 41.5 | 43.4 | 44.2 | 45.2 | 88.2 | 90.3 | 92.4 | 94.5 | 96.5 | 98.7 | 100.7 | 102.7 | 52.9 | 54.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,580.7 | 1,450.6 | 1,604.5 | 1,471.7 | 1,237.7 | 1,153.4 | 1,123.6 | 995.0 | 1,038.5 | 1,053.9 | - | 1,148.8 | 1,210.3 | 1,210.2 | 1,193.0 | 1,148.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 88.1 | 85.5 | 48.3 | 78.5 | 88.1 | 87.2 | 89.3 | 20.8 | 22.0 | 13.0 | - | 34.1 | 37.0 | 43.0 | 44.2 | 57.8 | 46.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 116.5 | 111.0 | 97.4 | 96.8 | 59.6 | 59.6 | 58.9 | 55.7 | 55.9 | 57.7 | - | 54.9 | 58.5 | 50.6 | 50.1 | 33.9 | 31.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,080.9 | 4,009.7 | 4,061.0 | 3,767.4 | 3,736.1 | 3,540.3 | 3,557.2 | 3,520.8 | 3,431.9 | 3,373.9 | - | 3,672.5 | 3,629.2 | 3,701.5 | 3,786.6 | 3,750.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 203.8 | 251.8 | 247.6 | 248.0 | 283.5 | 259.7 | 225.5 | 300.0 | 238.7 | 212.3 | - | 188.4 | 198.6 | 236.4 | 231.8 | 314.6 | 221.5 | 255.9 | 304.6 | 177.1 | 366.7 | 317.0 | 231.8 | 343.4 | 264.2 | 207.8 | 330.7 | 275.5 | 208.9 | 246.2 | 314.1 | 286.7 | 202.7 | 182.8 | 305.0 | 203.2 | - | 203.9 | - | 195.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 310.6 | 320.0 | 321.3 | 319.6 | 293.0 | 307.6 | 303.6 | 294.9 | 309.5 | 321.4 | - | 332.2 | 328.3 | 317.8 | 311.0 | 299.7 | ||||||||||||||||||||||||
| Accrued Expenses | 67.8 | 82.4 | 49.5 | 58.4 | 90.3 | 55.4 | 64.5 | 96.5 | 74.5 | 43.6 | - | 36.4 | 50.8 | 34.5 | 141.8 | 123.6 | 133.2 | 142.3 | ||||||||||||||||||||||
| Other Current Liabilities | 107.9 | 96.9 | 76.9 | 75.3 | 95.6 | 78.2 | 71.7 | 72.9 | 71.3 | 68.3 | - | 67.8 | 72.5 | 74.0 | 70.6 | 56.1 | 56.6 | |||||||||||||||||||||||
| Total Current Liabilities | 801.6 | 867.6 | 783.4 | 787.7 | 851.0 | 794.4 | 773.3 | 831.2 | 762.5 | 716.4 | - | 685.4 | 718.1 | 737.5 | 842.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 85.0 | - | 203.0 | 110.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | 30.2 | - | 411.9 | 376.5 | 405.8 | 341.0 | 336.2 | 331.7 | 325.3 | 321.1 | 643.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,479.1 | 1,380.3 | 1,473.1 | 1,337.5 | 1,098.2 | 1,015.5 | 1,002.5 | 927.0 | 970.9 | 987.0 | - | 1,089.7 | 1,137.7 | 1,151.0 | 1,154.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 71.6 | 70.4 | 56.9 | 58.0 | 40.3 | 36.1 | 29.0 | 24.2 | 22.3 | 21.2 | - | 22.9 | 24.1 | 24.3 | 24.6 | 23.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 1,635.7 | 1,450.7 | 1,733.0 | 1,505.5 | 1,138.5 | 1,051.6 | 1,031.5 | 951.3 | 996.4 | 1,038.4 | - | 1,524.5 | 1,538.2 | 1,581.0 | 1,520.1 | 1,483.7 | ||||||||||||||||||||||||
| Total Liabilities | 2,437.3 | 2,318.2 | 2,516.4 | 2,293.1 | 1,989.5 | 1,846.0 | 1,804.9 | 1,782.5 | 1,758.9 | 1,754.9 | - | 2,209.9 | 2,256.3 | 2,318.5 | 2,363.0 | 2,353.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | - | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | - | 2.5 | - | 2.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,565.9 | 2,552.7 | 2,417.0 | 2,361.3 | 2,376.1 | 2,320.3 | 2,267.8 | 2,234.8 | 2,158.3 | 2,130.1 | - | 2,080.9 | 2,000.0 | 2,224.1 | 2,203.8 | 2,185.4 | 2,058.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (15.2) | (15.6) | (34.6) | (42.1) | (49.9) | (39.3) | (15.7) | (32.9) | (11.6) | (26.8) | - | (41.3) | (40.0) | (40.3) | (40.8) | |||||||||||||||||||||||||
| Treasury Stock | 1,263.2 | 1,229.2 | 1,213.0 | 1,212.8 | 941.5 | 942.8 | 848.1 | 809.8 | 810.7 | 811.2 | - | 969.3 | 970.5 | 1,366.3 | 1,378.1 | 1,379.4 | 1,379.0 | 1,407.4 | ||||||||||||||||||||||
| Minority Interest | (1.1) | (1.7) | - | 3.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,644.7 | 1,693.2 | 1,544.6 | 1,471.2 | 1,746.6 | 1,694.4 | 1,752.4 | 1,738.3 | 1,673.0 | 1,619.0 | - | 1,462.5 | 1,372.9 | 1,383.0 | 1,423.7 | 1,396.7 | ||||||||||||||||||||||||
| Total Equity | 1,643.5 | 1,691.4 | 1,544.6 | 1,474.2 | 1,746.6 | 1,694.4 | 1,752.4 | 1,738.3 | 1,673.0 | 1,619.0 | - | 1,462.5 | 1,372.9 | 1,383.0 | 1,423.7 | 1,396.7 | 1,275.5 | 1,086.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 85.0 | - | 203.0 | 110.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | 30.2 | - | 411.9 | 376.5 | 405.8 | 341.0 | 336.2 | 331.7 | 325.3 | 321.1 | 643.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (18.3) | - | 76.2 | 22.1 | (160.2) | (191.8) | (300.5) | (240.9) | (172.1) | (87.6) | - | 329.8 | 278.3 | 177.0 | (93.8) | (404.4) | (492.3) | (525.2) | ||||||||||||||||||||||
| Working Capital | 437.0 | 446.6 | 487.7 | 300.4 | 485.1 | 454.1 | 538.0 | 522.2 | 439.0 | 413.1 | - | 591.7 | 459.3 | 543.1 | 554.1 | 906.0 | 832.4 | 664.2 | ||||||||||||||||||||||
| Book Value | 1,644.7 | 1,693.2 | 1,544.6 | 1,471.2 | 1,746.6 | 1,694.4 | 1,752.4 | 1,738.3 | 1,673.0 | 1,619.0 | - | 1,462.5 | 1,372.9 | 1,383.0 | 1,423.7 | 1,396.7 | 1,275.5 | 1,086.7 | ||||||||||||||||||||||
| Tangible Book Value | 1,382.5 | 1,430.4 | 1,278.7 | 1,204.5 | 1,478.0 | 1,424.9 | 1,481.9 | 1,385.3 | 1,317.7 | 1,261.7 | - | 1,094.8 | 1,002.9 | 1,010.9 | 1,049.6 | 1,327.4 | 1,204.9 | |||||||||||||||||||||||
| 120.6 |
| 130.9 |
| 144.7 |
| 54.4 |
| 69.5 |
| 70.9 |
| 88.0 |
| 93.5 |
| 87.8 |
| 61.6 |
| 110.5 |
| 94.8 |
| 77.5 |
| 77.8 |
| 90.9 |
| 82.8 |
| 77.2 |
| 78.1 |
| 74.1 |
| - |
| 88.2 |
| - |
| 90.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,601.6 |
| 1,522.6 |
| 1,507.8 |
| 1,558.9 |
| 1,078.6 |
| 1,020.1 |
| 950.6 |
| 1,123.5 |
| 997.1 |
| 874.6 |
| 930.2 |
| 817.2 |
| 763.7 |
| 901.2 |
| 936.8 |
| 826.2 |
| 729.3 |
| 723.4 |
| 984.7 |
| 797.7 |
| - |
| 928.0 |
| - |
| 861.0 |
| 1,689.3 |
| 1,627.2 |
| 1,605.3 |
| 1,565.1 |
| 1,562.4 |
| 1,517.3 |
| 1,446.0 |
| 1,401.2 |
| 1,364.6 |
| 1,326.3 |
| 1,267.9 |
| 1,236.6 |
| 1,202.2 |
| 1,176.5 |
| 1,150.4 |
| 1,124.6 |
| 1,096.6 |
| 1,088.8 |
| 1,075.6 |
| 1,016.0 |
| - |
| 961.4 |
| - |
| 974.9 |
| 641.4 |
| 623.8 |
| 650.4 |
| 667.3 |
| 764.4 |
| 754.0 |
| 744.7 |
| 735.7 |
| 732.4 |
| 732.2 |
| 726.2 |
| 719.1 |
| 710.5 |
| 707.8 |
| 708.5 |
| 700.3 |
| 706.2 |
| 703.6 |
| 709.3 |
| 710.3 |
| - |
| 633.0 |
| - |
| 680.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| 13.0 |
| 14.9 |
| 14.9 |
| 14.8 |
| 14.9 |
| 14.9 |
| 15.0 |
| 15.0 |
| 15.1 |
| 14.8 |
| 14.9 |
| 17.3 |
| 17.4 |
| 17.5 |
| 17.2 |
| 13.0 |
| 13.2 |
| - |
| 13.5 |
| - |
| 13.6 |
| 57.1 |
| 37.7 |
| 39.0 |
| 40.6 |
| 41.5 |
| 42.4 |
| 44.2 |
| 45.1 |
| 46.0 |
| 47.0 |
| 47.5 |
| 48.5 |
| 49.4 |
| 50.0 |
| 50.8 |
| 51.4 |
| 51.8 |
| 46.8 |
| 47.4 |
| - |
| 49.3 |
| - |
| 49.1 |
| 1,103.2 |
| 1,156.0 |
| 1,243.3 |
| 1,292.8 |
| 1,486.1 |
| 1,462.5 |
| 1,444.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.0 |
| 12.8 |
| 25.6 |
| 16.8 |
| 16.8 |
| 21.0 |
| 12.8 |
| 8.6 |
| 9.1 |
| 29.0 |
| 28.8 |
| 33.4 |
| 49.3 |
| 49.6 |
| 44.4 |
| 38.9 |
| 64.9 |
| 82.7 |
| 67.7 |
| - |
| 24.8 |
| - |
| 11.7 |
| 29.0 |
| 33.1 |
| 33.6 |
| 50.9 |
| 49.4 |
| 37.7 |
| 50.4 |
| 52.8 |
| 54.1 |
| 54.4 |
| 58.7 |
| 62.4 |
| 60.1 |
| 60.3 |
| 54.2 |
| 52.9 |
| 51.3 |
| 51.4 |
| 36.4 |
| - |
| 45.6 |
| - |
| 36.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,495.0 |
| 3,434.8 |
| 3,498.2 |
| 3,630.1 |
| 3,452.3 |
| 3,359.2 |
| 3,255.4 |
| 1,981.5 |
| 1,850.7 |
| 1,730.9 |
| 1,801.8 |
| 1,686.3 |
| 1,633.2 |
| 1,782.7 |
| 1,822.5 |
| 1,693.2 |
| 1,596.3 |
| 1,612.2 |
| 1,887.8 |
| 1,672.8 |
| - |
| 1,694.2 |
| - |
| 1,651.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 288.5 |
| 328.6 |
| 346.3 |
| 328.4 |
| 292.3 |
| 279.2 |
| 266.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.7 |
| 21.6 |
| 43.5 |
| 54.7 |
| 29.4 |
| 57.0 |
| 51.9 |
| 27.9 |
| 43.6 |
| 22.7 |
| 31.1 |
| 54.2 |
| 56.9 |
| 35.9 |
| 34.8 |
| 79.3 |
| 66.5 |
| 40.4 |
| - |
| 23.6 |
| - |
| 31.2 |
| 55.3 |
| 47.6 |
| 61.5 |
| 56.9 |
| 60.3 |
| 54.6 |
| 147.1 |
| 140.4 |
| 137.2 |
| 38.4 |
| 36.4 |
| 37.7 |
| 36.8 |
| 40.3 |
| 42.7 |
| 45.2 |
| 40.9 |
| 43.8 |
| 49.4 |
| - |
| 45.4 |
| - |
| 38.3 |
| 869.6 |
| 769.2 |
| 858.5 |
| 894.3 |
| 662.2 |
| 810.2 |
| 763.6 |
| 649.8 |
| 607.1 |
| 508.0 |
| 434.8 |
| 552.8 |
| 472.0 |
| 420.6 |
| 493.8 |
| 562.9 |
| 498.5 |
| 418.5 |
| 463.7 |
| 578.1 |
| 428.8 |
| - |
| 415.5 |
| - |
| 395.7 |
| 1,123.7 |
| 1,094.4 |
| 1,148.7 |
| 1,196.8 |
| 1,303.3 |
| 1,353.8 |
| 1,338.6 |
| 1,328.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.2 |
| 15.6 |
| 17.8 |
| 24.6 |
| 27.9 |
| 28.3 |
| 35.1 |
| 78.9 |
| 82.2 |
| 88.7 |
| 30.7 |
| 31.6 |
| 33.5 |
| 34.7 |
| 35.5 |
| 38.4 |
| 41.1 |
| 42.5 |
| 41.7 |
| 30.5 |
| - |
| 36.5 |
| - |
| 34.4 |
| 1,450.3 |
| 1,489.7 |
| 1,535.7 |
| 1,970.9 |
| 1,381.7 |
| 1,366.9 |
| 1,363.8 |
| 78.9 |
| 82.2 |
| 88.7 |
| 85.7 |
| 90.0 |
| 94.7 |
| 84.3 |
| 87.7 |
| 94.3 |
| 100.5 |
| 97.2 |
| 100.4 |
| 98.6 |
| - |
| 112.5 |
| - |
| 107.0 |
| 2,219.5 |
| 2,348.1 |
| 2,430.0 |
| 2,633.1 |
| 2,191.9 |
| 2,130.6 |
| 2,013.6 |
| 686.1 |
| 590.2 |
| 523.5 |
| 638.6 |
| 562.0 |
| 515.3 |
| 578.1 |
| 650.6 |
| 592.8 |
| 519.0 |
| 560.9 |
| 678.6 |
| 527.4 |
| - |
| 528.0 |
| - |
| 502.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,868.6 |
| 1,865.4 |
| 1,826.4 |
| 2,127.3 |
| 2,070.1 |
| 2,028.6 |
| 2,002.7 |
| 1,941.5 |
| 1,904.2 |
| 1,812.8 |
| 1,772.2 |
| 1,774.3 |
| 1,775.8 |
| 1,744.2 |
| 1,693.4 |
| 1,675.0 |
| 1,659.3 |
| 1,602.6 |
| 1,545.7 |
| 1,543.1 |
| 1,569.9 |
| 1,522.9 |
| 1,542.1 |
| (39.0) |
| (36.9) |
| (40.7) |
| (44.7) |
| (55.1) |
| (35.9) |
| (36.6) |
| (35.4) |
| (39.1) |
| (32.6) |
| (34.9) |
| (34.8) |
| (30.1) |
| (32.7) |
| (36.5) |
| (31.2) |
| (29.4) |
| (24.5) |
| (29.9) |
| (19.8) |
| (11.0) |
| - |
| 12.2 |
| - |
| 16.1 |
| 1,410.9 |
| 1,423.2 |
| 1,408.0 |
| 1,375.8 |
| 1,324.5 |
| 1,235.9 |
| 1,211.2 |
| 1,229.4 |
| 1,206.3 |
| 1,207.2 |
| 1,208.8 |
| 1,141.1 |
| 1,141.5 |
| 1,157.6 |
| 1,159.4 |
| 1,171.3 |
| 964.3 |
| 955.4 |
| - |
| 991.3 |
| - |
| 967.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,275.5 |
| 1,086.7 |
| 1,068.2 |
| 997.0 |
| 1,260.4 |
| 1,228.6 |
| 1,241.8 |
| 1,295.4 |
| 1,260.6 |
| 1,207.4 |
| 1,163.2 |
| 1,124.3 |
| 1,117.9 |
| 1,204.6 |
| 1,172.0 |
| 1,100.4 |
| 1,077.3 |
| 1,051.4 |
| 1,209.3 |
| 1,145.4 |
| - |
| 1,166.2 |
| - |
| 1,149.2 |
| 1,068.2 |
| 997.0 |
| 1,260.4 |
| 1,228.6 |
| 1,241.8 |
| 1,295.4 |
| 1,260.6 |
| 1,207.4 |
| 1,163.2 |
| 1,124.3 |
| 1,117.9 |
| 1,204.6 |
| 1,172.0 |
| 1,100.4 |
| 1,077.3 |
| 1,051.4 |
| 1,209.3 |
| 1,145.4 |
| - |
| 1,166.2 |
| - |
| 1,149.2 |
| (371.3) |
| (242.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 613.5 |
| 896.7 |
| 268.4 |
| 256.4 |
| 300.8 |
| 516.3 |
| 489.1 |
| 439.8 |
| 377.4 |
| 345.2 |
| 343.1 |
| 407.4 |
| 374.0 |
| 327.7 |
| 310.8 |
| 259.7 |
| 406.6 |
| 368.9 |
| - |
| 512.5 |
| - |
| 465.2 |
| 1,068.2 |
| 997.0 |
| 1,260.4 |
| 1,228.6 |
| 1,241.8 |
| 1,295.4 |
| 1,260.6 |
| 1,207.4 |
| 1,163.2 |
| 1,124.3 |
| 1,117.9 |
| 1,204.6 |
| 1,172.0 |
| 1,100.4 |
| 1,077.3 |
| 1,051.4 |
| 1,209.3 |
| 1,145.4 |
| - |
| 1,166.2 |
| - |
| 1,149.2 |
| 1,016.4 |
| 1,017.3 |
| 945.0 |
| 1,204.9 |
| 1,172.3 |
| 1,184.5 |
| 1,236.4 |
| 1,200.6 |
| 1,146.5 |
| 1,101.2 |
| 1,061.7 |
| 1,054.6 |
| 1,140.3 |
| 1,104.7 |
| 1,032.2 |
| 1,008.4 |
| 982.4 |
| 1,149.5 |
| 1,084.7 |
| - |
| 1,103.4 |
| - |
| 1,086.5 |