| (USD in millions, except per-share data and share counts) | FY202631 Jan 2026 | FY20251 Feb 2025 | FY20243 Feb 2024 | FY202328 Jan 2023 | FY202229 Jan 2022 | FY202130 Jan 2021 | FY20201 Feb 2020 | FY20192 Feb 2019 | FY20183 Feb 2018 | FY201728 Jan 2017 | FY201630 Jan 2016 | FY201531 Jan 2015 | FY20141 Feb 2014 | FY20132 Feb 2013 | FY201228 Jan 2012 | FY201129 Jan 2011 | FY201030 Jan 2010 | FY200931 Jan 2009 | FY20082 Feb 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 759.5 | 772.7 | 900.9 | 517.6 | 823.1 | 1,104.9 | 671.3 | 723.1 | 675.6 | 547.2 | 588.6 | 520.7 | 600.1 | 643.5 | 583.5 | ||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 26 March 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | Q1 FY 272 May 2026 | Q4 FY 2631 Jan 2026 | Q3 FY 261 Nov 2025 | Q2 FY 262 Aug 2025 | Q1 FY 263 May 2025 | Q4 FY 251 Feb 2025 | Q3 FY 252 Nov 2024 | Q2 FY 253 Aug 2024 | Q1 FY 254 May 2024 | Q4 FY 243 Feb 2024 | Q3 FY 2428 Oct 2023 | Q2 FY 2429 Jul 2023 | Q1 FY 2429 Apr 2023 | Q4 FY 2328 Jan 2023 | Q3 FY 2329 Oct 2022 | Q2 FY 2330 Jul 2022 | Q1 FY 2330 Apr 2022 | Q4 FY 2229 Jan 2022 | Q3 FY 2230 Oct 2021 | Q2 FY 2231 Jul 2021 | Q1 FY 221 May 2021 | Q4 FY 2130 Jan 2021 | Q3 FY 2131 Oct 2020 | Q2 FY 211 Aug 2020 | Q1 FY 212 May 2020 | Q4 FY 201 Feb 2020 | Q3 FY 202 Nov 2019 | Q2 FY 203 Aug 2019 | Q1 FY 204 May 2019 | Q4 FY 192 Feb 2019 | Q3 FY 193 Nov 2018 | Q2 FY 194 Aug 2018 | Q1 FY 195 May 2018 | Q4 FY 183 Feb 2018 | Q3 FY 1828 Oct 2017 | Q2 FY 1829 Jul 2017 | Q1 FY 1829 Apr 2017 | Q4 FY 1728 Jan 2017 | Q3 FY 1729 Oct 2016 | Q2 FY 1730 Jul 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 594.1 | 759.5 | 605.8 | 572.7 | 510.6 | 772.7 | 683.1 | 738.4 | 864.2 | 900.9 | 649.5 | 617.3 | 447.0 | 517.6 | 257.3 | |||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 5 June 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 826.4 |
| 670.0 |
| 518.7 |
| 114.4 |
| Restricted Cash | - | - | - | 10.0 | 11.2 | 19.3 | 21.0 | 22.7 | 22.4 | 20.4 | 20.6 | 14.8 | 26.7 | 31.1 | 30.0 | 26.3 | - | - | - |
| Short Term Investments | 25.0 | 116.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | 0.0 | 84.7 | 0.0 | 32.4 | - | - |
| Cash And Short Term Investments | 784.6 | 888.9 | 900.9 | 517.6 | 823.1 | 1,104.9 | 671.3 | 723.1 | 675.6 | 547.2 | 588.6 | 520.7 | 600.1 | 643.5 | 668.1 | 826.4 | 702.3 | 518.7 | 114.4 |
| Receivables | |||||||||||||||||||
| Accounts Receivable | 146.8 | 105.3 | 78.3 | 104.5 | 69.1 | 83.9 | 80.3 | 73.1 | 79.7 | 93.4 | 56.9 | 52.9 | 68.0 | 99.6 | 89.4 | 74.8 | 90.9 | - | - |
| Current Assets | |||||||||||||||||||
| Inventory | 601.2 | 575.0 | 469.5 | 505.6 | 525.9 | 404.1 | 434.3 | 437.9 | 424.4 | 399.8 | 436.7 | 460.8 | 530.2 | 427.0 | 679.9 | 464.6 | 310.6 | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Other Current Assets | 117.9 | 104.2 | 88.6 | 100.3 | 89.7 | 68.9 | 78.9 | 101.8 | 84.9 | 98.9 | 96.8 | 116.6 | 100.5 | 105.2 | 84.3 | 79.4 | 77.3 | ||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Total Current Assets | 1,650.5 | 1,673.4 | 1,537.3 | 1,228.0 | 1,507.8 | 1,661.6 | 1,264.7 | 1,336.0 | 1,264.5 | 1,139.3 | 1,179.0 | 1,165.0 | 1,320.6 | 1,307.8 | 1,557.7 | 1,426.8 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,815.7 | 2,605.9 | 2,509.2 | 2,517.9 | 2,453.5 | 2,489.0 | 2,745.0 | 2,829.3 | 2,821.7 | 2,772.1 | 2,792.4 | 2,797.3 | 2,885.7 | 2,915.1 | 2,655.2 | 2,461.2 | - | - | - |
| Accumulated Depreciation | 2,141.7 | 2,030.1 | 1,971.2 | 1,966.3 | 1,945.2 | 1,938.4 | 2,079.7 | 2,134.4 | 2,083.5 | 1,947.4 | 1,898.3 | 1,830.2 | 1,754.4 | 1,606.8 | 1,457.9 | 1,306.5 | |||
| Property,Plant & Equipment Net | 674.1 | 575.8 | 538.0 | 551.6 | 508.3 | 550.6 | 665.3 | 694.9 | 738.2 | 824.7 | 894.2 | 967.0 | 1,131.3 | 1,308.2 | 1,197.3 | 1,154.8 | |||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 14.9 | 100.5 | 141.8 | ||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | 12.5 | 13.4 | 14.4 | 15.3 | 16.3 | - | - | - | - | - | |
| Operating Lease Right Of Use Assets | 997.4 | 803.1 | 678.3 | 723.6 | 698.2 | 894.0 | 1,231.0 | 0.0 | - | - | - | - | - | - | - | - | |||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 64.0 | 91.1 | 89.7 | 97.0 | 97.6 | 50.4 | 29.2 | 16.8 | - | ||
| Other Non-Current Assets | 219.9 | 247.6 | 220.7 | 209.9 | 225.2 | 208.7 | 388.7 | 354.8 | 323.0 | 331.7 | 359.9 | 373.2 | 399.1 | 371.3 | 347.2 | 259.3 | 210.4 | ||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Total Assets | 3,541.9 | 3,299.9 | 2,974.2 | 2,713.1 | 2,939.5 | 3,314.9 | 3,549.7 | 2,385.6 | 2,325.7 | 2,295.8 | 2,433.0 | 2,505.2 | 2,851.0 | 2,987.4 | 3,117.0 | 2,941.4 | |||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 377.5 | 364.5 | 297.0 | 258.9 | 374.8 | 289.4 | 219.9 | 226.9 | 168.9 | 187.0 | 184.2 | 141.7 | 130.7 | 140.4 | 211.4 | 137.2 | 150.1 | - | - |
| Short Term Debt | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.1 | 15.0 | 0.0 | - | - | - | - | |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Lease Liabilities Current | 241.3 | 211.6 | 179.6 | 214.0 | 222.8 | 248.8 | 282.8 | 0.0 | - | - | - | - | - | - | - | - | |||
| Accrued Expenses | 465.5 | 504.9 | 436.7 | 413.3 | 395.8 | 396.4 | 302.2 | 293.6 | 308.6 | 273.0 | 321.2 | 282.7 | 322.8 | 398.9 | 369.1 | 300.1 | 246.3 | ||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Total Current Liabilities | 1,106.0 | 1,126.9 | 966.8 | 902.2 | 1,015.2 | 959.4 | 815.4 | 558.9 | 507.5 | 486.0 | 534.7 | 486.0 | 568.2 | 690.8 | 699.4 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | 0.0 | 222.1 | 296.9 | 303.6 | 343.9 | 232.0 | 250.4 | 249.7 | 263.0 | 286.2 | 291.3 | 120.0 | 0.0 | 57.9 | 68.6 | 71.2 | - | - |
| Operating Lease Liabilities Non-Current | 926.8 | 740.0 | 646.6 | 713.4 | 697.3 | 957.6 | 1,252.6 | 0.0 | - | - | - | - | - | - | - | - | |||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Deferred Tax Liabilities | - | - | - | - | - | - | 74.9 | 58.8 | 2.6 | - | - | - | - | - | 4.1 | 33.5 | 47.1 | ||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Other Non-Current Liabilities | 88.6 | 81.6 | 88.7 | 94.1 | 86.1 | 104.7 | 178.5 | 235.1 | 189.7 | 172.0 | 179.7 | 181.3 | 231.8 | 246.0 | 245.4 | 203.6 | |||
| Total Non-Current Liabilities | 1,015.5 | 821.6 | 957.4 | 1,104.3 | 1,086.9 | 1,406.2 | 1,663.1 | 608.1 | 565.7 | 557.7 | 602.6 | 629.5 | 553.3 | 478.3 | 486.3 | 498.3 | |||
| Total Liabilities | 2,121.5 | 1,948.6 | 1,924.2 | 2,006.5 | 2,102.2 | 2,365.6 | 2,478.5 | 1,167.0 | 1,073.2 | 1,043.7 | 1,137.3 | 1,115.5 | 1,121.5 | 1,169.1 | 1,185.7 | 998.0 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Retained Earnings | 3,697.8 | 3,196.7 | 2,643.6 | 2,368.8 | 2,386.2 | 2,149.5 | 2,313.7 | 2,418.5 | 2,420.6 | 2,474.7 | 2,530.2 | 2,550.7 | 2,556.3 | 2,567.3 | 2,389.6 | 2,272.3 | 2,183.7 | ||
| Accumulated Other Comprehensive Income | (126.2) | (139.2) | (136.0) | (137.5) | (114.7) | (102.3) | (108.9) | (102.5) | (95.1) | (121.3) | (114.6) | (83.6) | (20.9) | (13.3) | 6.3 | ||||
| Treasury Stock | 2,590.4 | 2,145.9 | 1,895.1 | 1,953.7 | 1,859.6 | 1,512.9 | 1,552.1 | 1,513.6 | 1,490.5 | 1,507.6 | 1,532.6 | 1,512.6 | 1,240.5 | 1,140.0 | 834.8 | 725.3 | 687.3 | ||
| Minority Interest | 16.5 | 15.7 | 14.8 | 11.7 | 11.2 | 12.7 | 12.4 | 9.7 | 10.1 | 8.6 | 4.7 | 0.0 | - | - | - | - | - | - | |
| Total Stockholders Equity | 1,403.9 | 1,335.6 | 1,035.2 | 694.8 | 826.1 | 936.6 | 1,058.8 | 1,208.9 | 1,252.5 | 1,252.0 | 1,295.7 | 1,389.7 | 1,729.5 | 1,818.3 | 1,931.3 | 1,943.4 | |||
| Total Equity | 1,420.4 | 1,351.3 | 1,050.0 | 706.6 | 837.3 | 949.3 | 1,071.2 | 1,218.6 | 1,252.5 | 1,252.0 | 1,295.7 | 1,389.7 | 1,729.5 | 1,818.3 | 1,931.3 | 1,943.4 | 1,827.9 | 1,845.6 | |
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | 0.0 | 222.1 | 296.9 | 303.6 | 343.9 | 232.0 | 250.4 | 249.7 | 263.0 | 286.2 | 293.4 | 135.0 | 0.0 | 57.9 | 68.6 | 71.2 | - | - |
| Net debt | - | (888.9) | (678.8) | (220.8) | (519.6) | (761.0) | (439.3) | (472.7) | (425.9) | (284.2) | (302.3) | (227.3) | (465.1) | (643.5) | (610.3) | (757.8) | (631.1) | - | |
| Working Capital | 544.5 | 546.5 | 570.4 | 325.8 | 492.5 | 702.2 | 449.4 | 777.0 | 757.0 | 653.3 | 644.3 | 679.0 | 752.3 | 617.0 | 858.2 | 874.4 | 776.3 | - | |
| Book Value | 1,403.9 | 1,335.6 | 1,035.2 | 694.8 | 826.1 | 936.6 | 1,058.8 | 1,208.9 | 1,252.5 | 1,252.0 | 1,295.7 | 1,389.7 | 1,729.5 | 1,818.3 | 1,931.3 | 1,943.4 | 1,827.9 | 1,845.6 | |
| Tangible Book Value | - | - | - | - | - | - | - | - | 1,240.0 | 1,238.6 | 1,281.3 | 1,374.4 | 1,713.2 | - | - | - | - | ||
| 370.0 |
| 468.4 |
| 823.1 |
| 865.6 |
| 921.5 |
| 909.0 |
| 1,104.9 |
| 812.9 |
| 766.7 |
| 704.0 |
| 671.3 |
| 410.8 |
| 499.8 |
| 586.1 |
| 723.1 |
| 520.5 |
| 581.2 |
| 592.0 |
| 675.6 |
| 459.3 |
| 421.9 |
| 421.4 |
| 547.2 |
| 469.7 |
| 455.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 0.3 | 0.5 | 4.5 | 4.3 | 0.0 | 0.0 | 2.3 | 2.6 | 2.5 | 21.5 | 22.7 | 0.0 | 0.0 | 22.7 | 22.4 | - | - | - | - | - | - |
| Short Term Investments | 25.1 | 25.0 | 25.3 | 30.8 | 97.0 | 116.2 | 55.8 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 619.2 | 784.6 | 631.0 | 603.5 | 607.6 | 888.9 | 738.9 | 738.4 | 864.2 | 900.9 | 649.5 | 617.3 | 447.0 | 517.6 | 257.3 | 370.0 | 468.4 | 823.1 | 865.6 | 921.5 | 909.0 | 1,104.9 | 812.9 | 766.7 | 704.0 | 671.3 | 410.8 | 499.8 | 586.1 | 723.1 | 520.5 | 581.2 | 592.0 | 675.6 | 459.3 | 421.9 | 421.4 | 547.2 | 469.7 | 455.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 146.0 | 146.8 | 131.7 | 174.0 | 113.3 | 105.3 | 111.6 | 115.1 | 93.6 | 78.3 | 96.8 | 112.6 | 106.1 | 104.5 | 108.5 | 79.8 | 88.8 | 69.1 | 83.4 | 87.2 | 107.8 | 83.9 | 89.1 | 88.3 | 88.6 | 80.3 | 92.7 | 98.7 | 82.0 | 73.1 | 87.7 | 91.7 | 72.8 | 79.7 | 78.6 | 110.6 | 90.3 | 93.4 | 71.2 | 79.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 532.7 | 601.2 | 730.5 | 593.0 | 542.1 | 575.0 | 692.6 | 539.8 | 449.3 | 469.5 | 595.1 | 493.5 | 447.8 | 505.6 | 742.0 | 708.0 | 562.5 | 525.9 | 543.7 | 415.6 | 388.6 | 404.1 | 545.5 | 453.2 | 426.6 | 434.3 | 590.9 | 487.1 | 432.4 | 437.9 | 572.2 | 454.9 | 405.1 | 424.4 | 570.5 | 471.0 | 398.8 | 399.8 | 516.1 | 453.2 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 117.2 | 117.9 | 116.3 | 118.6 | 111.2 | 104.2 | 112.7 | 123.4 | 102.5 | 88.6 | 100.1 | 87.9 | 107.7 | 100.3 | 112.6 | 104.9 | 93.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,415.2 | 1,650.5 | 1,609.5 | 1,489.1 | 1,374.2 | 1,673.4 | 1,655.8 | 1,516.7 | 1,509.6 | 1,537.3 | 1,441.4 | 1,311.3 | 1,108.6 | 1,228.0 | 1,220.4 | 1,262.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,865.3 | 2,815.7 | 2,795.1 | 2,743.4 | 2,686.5 | 2,605.9 | 2,602.1 | 2,554.7 | 2,529.4 | 2,509.2 | 2,499.8 | 2,497.9 | 2,532.6 | 2,517.9 | 2,502.0 | 2,462.1 | 2,436.0 | 2,453.5 | 2,490.6 | 2,485.6 | 2,478.9 | 2,489.0 | 2,741.2 | 2,780.6 | 2,751.5 | 2,745.0 | 2,773.9 | 2,719.4 | 2,740.3 | 2,829.3 | 2,814.4 | 2,802.3 | 2,799.8 | 2,821.7 | 2,810.5 | 2,812.4 | 2,766.6 | 2,772.1 | 2,805.4 | 2,825.7 |
| Accumulated Depreciation | 2,178.7 | 2,141.7 | 2,133.4 | 2,104.8 | 2,080.4 | 2,030.1 | 2,031.7 | 2,002.2 | 1,988.7 | 1,971.2 | 1,952.8 | 1,944.3 | 1,981.8 | 1,966.3 | 1,959.9 | 1,950.9 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 686.6 | 674.1 | 661.6 | 638.6 | 606.1 | 575.8 | 570.4 | 552.5 | 540.7 | 538.0 | 546.9 | 553.7 | 550.8 | 551.6 | 542.1 | 511.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,115.8 | 997.4 | 965.9 | 933.6 | 868.1 | 803.1 | 798.3 | 746.8 | 699.5 | 678.3 | 682.6 | 715.0 | 692.7 | 723.6 | 713.2 | 740.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 235.4 | 219.9 | 242.8 | 240.7 | 247.8 | 247.6 | 245.4 | 233.7 | 220.3 | 220.7 | 226.7 | 216.8 | 206.0 | 209.9 | 218.3 | 219.6 | 224.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,453.0 | 3,541.9 | 3,479.9 | 3,301.9 | 3,096.2 | 3,299.9 | 3,269.9 | 3,049.6 | 2,970.1 | 2,974.2 | 2,897.6 | 2,796.7 | 2,558.1 | 2,713.1 | 2,694.0 | 2,734.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 257.9 | 377.5 | 461.5 | 368.1 | 296.7 | 364.5 | 466.3 | 406.8 | 266.9 | 297.0 | 373.9 | 323.2 | 221.6 | 258.9 | 322.1 | 408.3 | 311.4 | 374.8 | 424.6 | 289.5 | 236.7 | 289.4 | 334.8 | 284.2 | 162.7 | 219.9 | 269.6 | 226.2 | 180.0 | 226.9 | 266.9 | 213.2 | 166.6 | 168.9 | 249.0 | 208.4 | 147.5 | 187.0 | 228.9 | 180.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 262.3 | 241.3 | 225.8 | 223.0 | 215.5 | 211.6 | 210.3 | 202.8 | 188.9 | 179.6 | 195.0 | 191.7 | 188.5 | 214.0 | 211.3 | 202.7 | ||||||||||||||||||||||||
| Accrued Expenses | 425.1 | 465.5 | 458.1 | 429.6 | 433.7 | 504.9 | 469.1 | 422.5 | 402.8 | 436.7 | 402.6 | 375.5 | 340.3 | 413.3 | 378.4 | 342.7 | 320.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 977.1 | 1,106.0 | 1,163.0 | 1,038.0 | 998.9 | 1,126.9 | 1,182.1 | 1,051.7 | 919.7 | 966.8 | 1,027.1 | 936.5 | 769.5 | 902.2 | 935.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 0.0 | 0.0 | 213.1 | 222.1 | 248.0 | 297.4 | 297.2 | 296.9 | 296.5 | 304.2 | 303.9 | 303.6 | 303.2 | 303.0 | 344.3 | 343.9 | 343.6 | 343.3 | 232.2 | 232.0 | 241.3 | 251.0 | 250.7 | 250.4 | 250.1 | 249.9 | 250.0 | 249.7 | 263.9 | 263.7 | 263.4 | 263.0 | 285.0 | 285.5 |
| Operating Lease Liabilities Non-Current | 1,030.2 | 926.8 | 905.0 | 876.5 | 810.4 | 740.0 | 734.9 | 688.0 | 656.9 | 646.6 | 658.9 | 692.0 | 683.0 | 713.4 | 708.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 91.8 | 88.6 | 80.5 | 80.2 | 84.3 | 81.6 | 92.4 | 88.7 | 89.3 | 88.7 | 87.4 | 92.0 | 97.5 | 94.1 | 97.4 | 83.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 1,122.0 | 1,015.5 | 985.5 | 956.7 | 894.7 | 821.6 | 827.3 | 776.8 | 959.2 | 957.4 | 994.4 | 1,081.5 | 1,077.6 | 1,104.3 | 1,102.4 | 1,101.9 | ||||||||||||||||||||||||
| Total Liabilities | 2,099.1 | 2,121.5 | 2,148.5 | 1,994.7 | 1,893.6 | 1,948.6 | 2,009.4 | 1,828.4 | 1,878.9 | 1,924.2 | 2,021.5 | 2,017.9 | 1,847.1 | 2,006.5 | 2,037.9 | 2,061.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,757.1 | 3,697.8 | 3,525.9 | 3,414.0 | 3,272.7 | 3,196.7 | 3,009.7 | 2,878.0 | 2,745.4 | 2,643.6 | 2,486.2 | 2,400.0 | 2,344.5 | 2,368.8 | 2,330.7 | 2,333.9 | 2,350.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (125.2) | (126.2) | (133.0) | (137.8) | (141.0) | (139.2) | (133.4) | (135.0) | (137.3) | (136.0) | (136.2) | (138.4) | (136.8) | (137.5) | (142.3) | |||||||||||||||||||||||||
| Treasury Stock | 2,688.4 | 2,590.4 | 2,489.9 | 2,389.9 | 2,340.3 | 2,145.9 | 2,046.8 | 1,945.8 | 1,931.1 | 1,895.1 | 1,898.5 | 1,904.8 | 1,907.6 | 1,953.7 | 1,954.3 | 1,948.2 | 1,931.5 | |||||||||||||||||||||||
| Minority Interest | 13.8 | 16.5 | 14.6 | 14.9 | 13.5 | 15.7 | 13.3 | 14.6 | 12.3 | 14.8 | 10.0 | 10.5 | 9.1 | 11.7 | 9.8 | 11.1 | 9.4 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,340.1 | 1,403.9 | 1,316.8 | 1,292.3 | 1,189.1 | 1,335.6 | 1,247.1 | 1,206.5 | 1,078.9 | 1,035.2 | 866.1 | 768.3 | 701.9 | 694.8 | 646.2 | 661.8 | ||||||||||||||||||||||||
| Total Equity | 1,353.9 | 1,420.4 | 1,331.4 | 1,307.2 | 1,202.6 | 1,351.3 | 1,260.5 | 1,221.2 | 1,091.2 | 1,050.0 | 876.1 | 778.8 | 711.0 | 706.6 | 656.1 | 672.9 | 704.8 | 837.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 0.0 | 0.0 | 213.1 | 222.1 | 248.0 | 297.4 | 297.2 | 296.9 | 296.5 | 304.2 | 303.9 | 303.6 | 303.2 | 303.0 | 344.3 | 343.9 | 343.6 | 343.3 | 442.2 | 232.0 | 241.3 | 251.0 | 250.7 | 250.4 | 250.1 | 249.9 | 250.0 | 249.7 | 263.9 | 263.7 | 263.4 | 263.0 | 287.2 | 287.0 |
| Net debt | - | - | - | - | - | - | (738.9) | (738.4) | (651.1) | (678.8) | (401.5) | (320.0) | (149.8) | (220.8) | 39.2 | (65.7) | (164.5) | (519.6) | ||||||||||||||||||||||
| Working Capital | 438.0 | 544.5 | 446.5 | 451.1 | 375.3 | 546.5 | 473.7 | 465.0 | 589.9 | 570.4 | 414.3 | 374.8 | 339.1 | 325.8 | 284.9 | 303.4 | 359.8 | 492.5 | ||||||||||||||||||||||
| Book Value | 1,340.1 | 1,403.9 | 1,316.8 | 1,292.3 | 1,189.1 | 1,335.6 | 1,247.1 | 1,206.5 | 1,078.9 | 1,035.2 | 866.1 | 768.3 | 701.9 | 694.8 | 646.2 | 661.8 | 695.4 | 826.1 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| 1,225.7 |
| - |
| - |
| - |
| - |
| - |
| 1,244.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,821.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 552.4 |
| 449.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.2 |
| - |
| - |
| 544.6 |
| - |
| - |
| 993.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.5) |
| (9.0) |
| - |
| - |
| - |
| - |
| - |
| 1,827.9 |
| 1,845.6 |
| 1,618.3 |
| 1,618.3 |
| - |
| - |
| 1,618.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.7 |
| 111.4 |
| 77.4 |
| 78.7 |
| 68.9 |
| 73.8 |
| 75.2 |
| 67.4 |
| 78.9 |
| 86.3 |
| 86.6 |
| 71.8 |
| 101.8 |
| 109.9 |
| 115.3 |
| 104.8 |
| 84.9 |
| 68.9 |
| 72.2 |
| 91.6 |
| 98.9 |
| 93.2 |
| 108.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,212.9 |
| 1,507.8 |
| 1,604.2 |
| 1,501.7 |
| 1,484.2 |
| 1,661.6 |
| 1,521.3 |
| 1,383.4 |
| 1,286.6 |
| 1,264.7 |
| 1,180.7 |
| 1,172.1 |
| 1,172.3 |
| 1,336.0 |
| 1,290.3 |
| 1,243.1 |
| 1,174.7 |
| 1,264.5 |
| 1,177.2 |
| 1,075.7 |
| 1,002.1 |
| 1,139.3 |
| 1,150.3 |
| 1,096.7 |
| 1,938.0 |
| 1,945.2 |
| 1,974.4 |
| 1,952.8 |
| 1,945.1 |
| 1,938.4 |
| 2,147.2 |
| 2,144.9 |
| 2,096.7 |
| 2,079.7 |
| 2,108.0 |
| 2,070.0 |
| 2,106.7 |
| 2,134.4 |
| 2,129.9 |
| 2,110.3 |
| 2,090.8 |
| 2,083.5 |
| 2,042.5 |
| 2,019.0 |
| 1,960.5 |
| 1,947.4 |
| 1,977.5 |
| 1,975.6 |
| 498.0 |
| 508.3 |
| 516.2 |
| 532.8 |
| 533.8 |
| 550.6 |
| 593.9 |
| 635.7 |
| 654.8 |
| 665.3 |
| 665.9 |
| 649.4 |
| 633.7 |
| 694.9 |
| 684.5 |
| 691.9 |
| 709.0 |
| 738.2 |
| 767.9 |
| 793.4 |
| 806.1 |
| 824.7 |
| 828.0 |
| 850.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 672.0 |
| 698.2 |
| 762.6 |
| 791.0 |
| 839.0 |
| 894.0 |
| 955.8 |
| 1,073.5 |
| 1,133.6 |
| 1,231.0 |
| 1,223.5 |
| 1,217.0 |
| 1,252.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 225.2 |
| 229.5 |
| 229.9 |
| 213.6 |
| 208.7 |
| 206.0 |
| 216.2 |
| 216.8 |
| 388.7 |
| 416.0 |
| 368.5 |
| 364.7 |
| 354.8 |
| 308.2 |
| 325.8 |
| 327.8 |
| 323.0 |
| 352.7 |
| 358.8 |
| 349.8 |
| 331.7 |
| 358.2 |
| 385.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,607.3 |
| 2,939.5 |
| 3,112.5 |
| 3,055.4 |
| 3,070.6 |
| 3,314.9 |
| 3,277.0 |
| 3,308.8 |
| 3,291.8 |
| 3,549.7 |
| 3,486.0 |
| 3,407.0 |
| 3,423.0 |
| 2,385.6 |
| 2,283.1 |
| 2,260.8 |
| 2,211.5 |
| 2,325.7 |
| 2,297.9 |
| 2,227.9 |
| 2,158.0 |
| 2,295.8 |
| 2,336.5 |
| 2,332.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 210.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 2.2 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 195.6 |
| 222.8 |
| 209.8 |
| 219.5 |
| 231.8 |
| 248.8 |
| 255.8 |
| 278.5 |
| 307.2 |
| 282.8 |
| 284.7 |
| 274.0 |
| 278.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 395.8 |
| 355.1 |
| 352.0 |
| 321.9 |
| 396.4 |
| 356.4 |
| 351.8 |
| 285.8 |
| 302.2 |
| 269.3 |
| 279.1 |
| 240.1 |
| 293.6 |
| 293.4 |
| 311.9 |
| 263.0 |
| 308.6 |
| 292.5 |
| 267.7 |
| 248.9 |
| 273.0 |
| 266.8 |
| 279.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 959.3 |
| 853.0 |
| 1,015.2 |
| 1,029.4 |
| 887.2 |
| 817.0 |
| 959.4 |
| 953.6 |
| 921.0 |
| 974.0 |
| 815.4 |
| 837.3 |
| 790.2 |
| 714.5 |
| 558.9 |
| 590.2 |
| 552.7 |
| 461.6 |
| 507.5 |
| 566.9 |
| 498.8 |
| 421.2 |
| 486.0 |
| 526.1 |
| 499.3 |
| 714.3 |
| 662.3 |
| 697.3 |
| 764.3 |
| 791.8 |
| 844.4 |
| 957.6 |
| 1,010.1 |
| 1,122.9 |
| 1,184.4 |
| 1,252.6 |
| 1,234.5 |
| 1,229.6 |
| 1,207.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83.2 |
| 86.1 |
| 97.2 |
| 106.5 |
| 114.9 |
| 104.7 |
| 111.0 |
| 108.1 |
| 103.2 |
| 178.5 |
| 178.5 |
| 132.9 |
| 145.7 |
| 235.1 |
| 182.7 |
| 187.7 |
| 188.5 |
| 189.7 |
| 174.0 |
| 171.9 |
| 169.6 |
| 172.0 |
| 179.1 |
| 185.3 |
| 1,049.5 |
| 1,086.9 |
| 1,164.8 |
| 1,201.3 |
| 1,303.6 |
| 1,406.2 |
| 1,464.6 |
| 1,574.2 |
| 1,519.8 |
| 1,663.1 |
| 1,654.3 |
| 1,613.5 |
| 1,603.5 |
| 608.1 |
| 558.6 |
| 560.7 |
| 561.1 |
| 565.7 |
| 560.8 |
| 562.8 |
| 555.9 |
| 557.7 |
| 590.7 |
| 600.8 |
| 1,902.5 |
| 2,102.2 |
| 2,194.2 |
| 2,088.5 |
| 2,120.6 |
| 2,365.6 |
| 2,418.2 |
| 2,495.2 |
| 2,493.8 |
| 2,478.5 |
| 2,491.6 |
| 2,403.7 |
| 2,318.0 |
| 1,167.0 |
| 1,148.8 |
| 1,113.5 |
| 1,022.7 |
| 1,073.2 |
| 1,127.7 |
| 1,061.6 |
| 977.2 |
| 1,043.7 |
| 1,116.8 |
| 1,100.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,386.2 |
| 2,320.8 |
| 2,275.0 |
| 2,169.7 |
| 2,149.5 |
| 2,067.5 |
| 2,025.9 |
| 2,022.4 |
| 2,313.7 |
| 2,244.2 |
| 2,251.0 |
| 2,296.3 |
| 2,418.5 |
| 2,345.7 |
| 2,337.1 |
| 2,356.9 |
| 2,420.6 |
| 2,361.1 |
| 2,364.6 |
| 2,393.7 |
| 2,474.7 |
| 2,440.1 |
| 2,446.3 |
| (130.0) |
| (123.4) |
| (114.7) |
| (101.5) |
| (100.3) |
| (101.0) |
| (102.3) |
| (102.2) |
| (99.1) |
| (105.4) |
| (108.9) |
| (108.2) |
| (105.9) |
| (105.3) |
| (102.5) |
| (98.7) |
| (94.9) |
| (91.1) |
| (95.1) |
| (109.3) |
| (111.4) |
| (120.3) |
| (121.3) |
| (113.2) |
| (104.9) |
| 1,859.6 |
| 1,717.7 |
| 1,619.1 |
| 1,523.9 |
| 1,512.9 |
| 1,513.5 |
| 1,514.4 |
| 1,517.6 |
| 1,552.1 |
| 1,553.4 |
| 1,548.8 |
| 1,493.2 |
| 1,513.6 |
| 1,529.8 |
| 1,507.4 |
| 1,488.4 |
| 1,490.5 |
| 1,481.4 |
| 1,482.8 |
| 1,489.9 |
| 1,507.6 |
| 1,510.4 |
| 1,511.4 |
| 11.2 |
| 9.4 |
| 10.4 |
| 8.8 |
| 12.7 |
| 9.4 |
| 7.9 |
| 7.8 |
| 12.4 |
| 10.9 |
| 11.3 |
| 10.1 |
| 9.7 |
| 9.8 |
| 10.1 |
| 10.6 |
| 10.1 |
| 9.4 |
| 9.3 |
| 8.8 |
| 8.6 |
| 8.0 |
| 6.3 |
| 695.4 |
| 826.1 |
| 908.9 |
| 956.6 |
| 941.2 |
| 936.6 |
| 849.4 |
| 805.7 |
| 790.2 |
| 1,058.8 |
| 983.5 |
| 992.0 |
| 1,094.8 |
| 1,208.9 |
| 1,124.5 |
| 1,137.3 |
| 1,178.3 |
| 1,242.4 |
| 1,160.8 |
| 1,157.1 |
| 1,172.0 |
| 1,243.4 |
| 1,211.7 |
| 1,225.9 |
| 918.3 |
| 966.9 |
| 950.0 |
| 949.3 |
| 858.8 |
| 813.6 |
| 798.1 |
| 1,071.2 |
| 994.4 |
| 1,003.3 |
| 1,105.0 |
| 1,218.6 |
| 1,134.3 |
| 1,147.4 |
| 1,188.8 |
| 1,252.5 |
| 1,170.2 |
| 1,166.3 |
| 1,180.8 |
| 1,252.0 |
| 1,219.6 |
| 1,232.2 |
| (562.4) |
| (618.5) |
| (564.7) |
| (761.0) |
| (469.3) |
| (423.5) |
| (261.8) |
| (439.3) |
| (169.4) |
| (248.7) |
| (335.4) |
| (472.7) |
| (270.4) |
| (331.2) |
| (342.0) |
| (425.9) |
| (195.4) |
| (158.2) |
| (158.1) |
| (284.2) |
| (182.5) |
| (168.6) |
| 574.8 |
| 614.5 |
| 667.2 |
| 702.2 |
| 567.7 |
| 462.5 |
| 312.7 |
| 449.4 |
| 343.3 |
| 382.0 |
| 457.8 |
| 777.0 |
| 700.1 |
| 690.3 |
| 713.1 |
| 757.0 |
| 610.3 |
| 577.0 |
| 580.9 |
| 653.3 |
| 624.1 |
| 597.3 |
| 908.9 |
| 956.6 |
| 941.2 |
| 936.6 |
| 849.4 |
| 805.7 |
| 790.2 |
| 1,058.8 |
| 983.5 |
| 992.0 |
| 1,094.8 |
| 1,208.9 |
| 1,124.5 |
| 1,137.3 |
| 1,178.3 |
| 1,242.4 |
| 1,160.8 |
| 1,157.1 |
| 1,172.0 |
| 1,243.4 |
| 1,211.7 |
| 1,225.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |