| (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 | 772.7 | 900.9 | 517.6 | 823.1 | 1,104.9 | 723.1 | 675.6 | 547.2 | 588.6 | 520.7 | 643.5 | 583.5 | 826.4 | 670.0 | 518.7 |
| Restricted Cash | - | - | 10.0 | 11.2 | 19.3 | 22.7 | 22.4 | 20.4 | 20.6 | 14.8 | 31.1 | 30.0 | 26.3 | - | - |
| Short Term Investments | 116.2 | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 84.7 | 0.0 | 32.4 | - |
| Cash And Short Term Investments | 888.9 | 900.9 | 517.6 | 823.1 | 1,104.9 | 723.1 | 675.6 | 547.2 | 588.6 | 520.7 | 643.5 | 668.1 | 826.4 | 702.3 | 518.7 |
| Receivables | |||||||||||||||
| Accounts Receivable | 105.3 | 78.3 | 104.5 | 69.1 | 83.9 | 73.1 | 79.7 | 93.4 | 56.9 | 52.9 | 99.6 | 89.4 | 74.8 | 90.9 | - |
| Current Assets | |||||||||||||||
| Inventory | 575.0 | 469.5 | 505.6 | 525.9 | 404.1 | 437.9 | 424.4 | 399.8 | 436.7 | 460.8 | 427.0 | 679.9 | 464.6 | 310.6 | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 2,605.9 | 2,509.2 | 2,517.9 | 2,453.5 | 2,489.0 | 2,829.3 | 2,821.7 | 2,772.1 | 2,792.4 | 2,797.3 | 2,915.1 | 2,655.2 | 2,461.2 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 364.5 | 297.0 | 258.9 | 374.8 | 289.4 | 226.9 | 168.9 | 187.0 | 184.2 | 141.7 | 140.4 | 211.4 | 137.2 | 150.1 | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 0.0 | 222.1 | 296.9 | 303.6 | 343.9 | 250.4 | 249.7 | 263.0 | 286.2 | 291.3 | 0.0 | 57.9 | 68.6 | 71.2 | - |
| 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 | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 0.0 | 222.1 | 296.9 | 303.6 | 343.9 | 250.4 | 249.7 | 263.0 | 286.2 | 293.4 | 0.0 | 57.9 | 68.6 | 71.2 | - |
| (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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 594.1 | 759.5 | 572.7 | 510.6 | 900.9 | 738.4 | 864.2 | 649.5 | 617.3 | 447.0 | 517.6 | 257.3 | 370.0 | 468.4 | 823.1 | |||||||||||||||||||||||||
| Prepaid Expenses |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 104.2 | 88.6 | 100.3 | 89.7 | 68.9 | 101.8 | 84.9 | 98.9 | 96.8 | 116.6 | 105.2 | 84.3 | 79.4 | 77.3 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,673.4 | 1,537.3 | 1,228.0 | 1,507.8 | 1,661.6 | 1,336.0 | 1,264.5 | 1,139.3 | 1,179.0 | 1,165.0 | 1,307.8 | 1,557.7 | 1,426.8 | 1,225.7 | - |
| - |
| Accumulated Depreciation | 2,030.1 | 1,971.2 | 1,966.3 | 1,945.2 | 1,938.4 | 2,134.4 | 2,083.5 | 1,947.4 | 1,898.3 | 1,830.2 | 1,606.8 | 1,457.9 | 1,306.5 | - | - |
| Property,Plant & Equipment Net | 575.8 | 538.0 | 551.6 | 508.3 | 550.6 | 694.9 | 738.2 | 824.7 | 894.2 | 967.0 | 1,308.2 | 1,197.3 | 1,154.8 | 1,244.0 | - |
| 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 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 803.1 | 678.3 | 723.6 | 698.2 | 894.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 64.0 | 91.1 | 89.7 | 97.0 | 50.4 | 29.2 | 16.8 | - | - |
| Other Non-Current Assets | 247.6 | 220.7 | 209.9 | 225.2 | 208.7 | 354.8 | 323.0 | 331.7 | 359.9 | 373.2 | 371.3 | 347.2 | 259.3 | 210.4 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,299.9 | 2,974.2 | 2,713.1 | 2,939.5 | 3,314.9 | 2,385.6 | 2,325.7 | 2,295.8 | 2,433.0 | 2,505.2 | 2,987.4 | 3,117.0 | 2,941.4 | 2,821.9 | - |
| Short Term Debt | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 2.1 | 0.0 | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 211.6 | 179.6 | 214.0 | 222.8 | 248.8 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 504.9 | 436.7 | 413.3 | 395.8 | 396.4 | 293.6 | 308.6 | 273.0 | 321.2 | 282.7 | 398.9 | 369.1 | 300.1 | 246.3 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,126.9 | 966.8 | 902.2 | 1,015.2 | 959.4 | 558.9 | 507.5 | 486.0 | 534.7 | 486.0 | 690.8 | 699.4 | 552.4 | 449.4 | - |
| Operating Lease Liabilities Non-Current |
| 740.0 |
| 646.6 |
| 713.4 |
| 697.3 |
| 957.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 58.8 | 2.6 | - | - | - | - | 4.1 | 33.5 | 47.1 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 81.6 | 88.7 | 94.1 | 86.1 | 104.7 | 235.1 | 189.7 | 172.0 | 179.7 | 181.3 | 246.0 | 245.4 | 203.6 | 214.2 | - |
| Total Non-Current Liabilities | 821.6 | 957.4 | 1,104.3 | 1,086.9 | 1,406.2 | 608.1 | 565.7 | 557.7 | 602.6 | 629.5 | 478.3 | 486.3 | 498.3 | 544.6 | - |
| Total Liabilities | 1,948.6 | 1,924.2 | 2,006.5 | 2,102.2 | 2,365.6 | 1,167.0 | 1,073.2 | 1,043.7 | 1,137.3 | 1,115.5 | 1,169.1 | 1,185.7 | 998.0 | 993.9 | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 3,196.7 | 2,643.6 | 2,368.8 | 2,386.2 | 2,149.5 | 2,418.5 | 2,420.6 | 2,474.7 | 2,530.2 | 2,550.7 | 2,567.3 | 2,389.6 | 2,272.3 | 2,183.7 | - |
| Accumulated Other Comprehensive Income | (139.2) | (136.0) | (137.5) | (114.7) | (102.3) | (102.5) | (95.1) | (121.3) | (114.6) | (83.6) | (13.3) | 6.3 | (6.5) | (9.0) | - |
| Treasury Stock | 2,145.9 | 1,895.1 | 1,953.7 | 1,859.6 | 1,512.9 | 1,513.6 | 1,490.5 | 1,507.6 | 1,532.6 | 1,512.6 | 1,140.0 | 834.8 | 725.3 | 687.3 | - |
| Minority Interest | 15.7 | 14.8 | 11.7 | 11.2 | 12.7 | 9.7 | 10.1 | 8.6 | 4.7 | 0.0 | - | - | - | - | - |
| Total Stockholders Equity | 1,335.6 | 1,035.2 | 694.8 | 826.1 | 936.6 | 1,208.9 | 1,252.5 | 1,252.0 | 1,295.7 | 1,389.7 | 1,818.3 | 1,931.3 | 1,943.4 | 1,827.9 | 1,845.6 |
| Total Equity | 1,351.3 | 1,050.0 | 706.6 | 837.3 | 949.3 | 1,218.6 | 1,252.5 | 1,252.0 | 1,295.7 | 1,389.7 | 1,818.3 | 1,931.3 | 1,943.4 | 1,827.9 | 1,845.6 |
| Net debt |
| (888.9) |
| (678.8) |
| (220.8) |
| (519.6) |
| (761.0) |
| (472.7) |
| (425.9) |
| (284.2) |
| (302.3) |
| (227.3) |
| (643.5) |
| (610.3) |
| (757.8) |
| (631.1) |
| - |
| Working Capital | 546.5 | 570.4 | 325.8 | 492.5 | 702.2 | 777.0 | 757.0 | 653.3 | 644.3 | 679.0 | 617.0 | 858.2 | 874.4 | 776.3 | - |
| Book Value | 1,335.6 | 1,035.2 | 694.8 | 826.1 | 936.6 | 1,208.9 | 1,252.5 | 1,252.0 | 1,295.7 | 1,389.7 | 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 | - | - | - | - | - |
| 865.6 |
| 921.5 |
| 1,104.9 |
| 812.9 |
| 704.0 |
| 723.1 |
| 499.8 |
| 586.1 |
| 675.6 |
| 581.2 |
| 592.0 |
| 459.3 |
| 421.9 |
| 421.4 |
| 547.2 |
| 469.7 |
| 455.6 |
| 491.0 |
| 588.6 |
| 405.6 |
| 408.3 |
| 600.1 |
| 310.7 |
| 357.1 |
| 643.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 0.3 | 4.5 | 4.3 | 0.0 | 22.7 | 2.5 | 21.5 | 22.4 | 0.0 | 22.7 | - | - | - | - | - | - | - | - | - | - | 26.7 | 16.8 | 17.7 | 31.1 |
| Short Term Investments | 25.1 | 25.0 | 30.8 | 97.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 |
| Cash And Short Term Investments | 619.2 | 784.6 | 603.5 | 607.6 | 900.9 | 738.4 | 864.2 | 649.5 | 617.3 | 447.0 | 517.6 | 257.3 | 370.0 | 468.4 | 823.1 | 865.6 | 921.5 | 1,104.9 | 812.9 | 704.0 | 723.1 | 499.8 | 586.1 | 675.6 | 581.2 | 592.0 | 459.3 | 421.9 | 421.4 | 547.2 | 469.7 | 455.6 | 491.0 | 588.6 | 405.6 | 408.3 | 600.1 | 310.7 | 357.1 | 643.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 146.0 | 146.8 | 174.0 | 113.3 | 78.3 | 115.1 | 93.6 | 96.8 | 112.6 | 106.1 | 104.5 | 108.5 | 79.8 | 88.8 | 69.1 | 83.4 | 87.2 | 83.9 | 89.1 | 88.6 | 73.1 | 98.7 | 82.0 | 79.7 | 91.7 | 72.8 | 78.6 | 110.6 | 90.3 | 93.4 | 71.2 | 79.0 | 61.7 | 56.9 | 62.1 | 59.2 | 68.0 | 75.7 | 70.0 | 99.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 532.7 | 601.2 | 593.0 | 542.1 | 469.5 | 539.8 | 449.3 | 595.1 | 493.5 | 447.8 | 505.6 | 742.0 | 708.0 | 562.5 | 525.9 | 543.7 | 415.6 | 404.1 | 545.5 | 426.6 | 437.9 | 487.1 | 432.4 | 424.4 | 454.9 | 405.1 | 570.5 | 471.0 | 398.8 | 399.8 | 516.1 | 453.2 | 435.7 | 436.7 | 601.5 | 441.0 | 530.2 | 550.2 | 486.0 | 427.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 117.2 | 117.9 | 118.6 | 111.2 | 88.6 | 123.4 | 102.5 | 100.1 | 87.9 | 107.7 | 100.3 | 112.6 | 104.9 | 93.2 | 89.7 | 111.4 | 77.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,415.2 | 1,650.5 | 1,489.1 | 1,374.2 | 1,537.3 | 1,516.7 | 1,509.6 | 1,441.4 | 1,311.3 | 1,108.6 | 1,228.0 | 1,220.4 | 1,262.7 | 1,212.9 | 1,507.8 | 1,604.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,865.3 | 2,815.7 | 2,743.4 | 2,686.5 | 2,509.2 | 2,554.7 | 2,529.4 | 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 | 2,489.0 | 2,741.2 | 2,751.5 | 2,829.3 | 2,719.4 | 2,740.3 | 2,821.7 | 2,802.3 | 2,799.8 | 2,810.5 | 2,812.4 | 2,766.6 | 2,772.1 | 2,805.4 | 2,825.7 | 2,831.9 | 2,792.4 | 2,830.0 | 2,787.0 | 2,885.7 | 2,904.0 | 2,888.3 | 2,915.1 |
| Accumulated Depreciation | 2,178.7 | 2,141.7 | 2,104.8 | 2,080.4 | 1,971.2 | 2,002.2 | 1,988.7 | 1,952.8 | 1,944.3 | 1,981.8 | 1,966.3 | 1,959.9 | 1,950.9 | 1,938.0 | 1,945.2 | 1,974.4 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 686.6 | 674.1 | 638.6 | 606.1 | 538.0 | 552.5 | 540.7 | 546.9 | 553.7 | 550.8 | 551.6 | 542.1 | 511.2 | 498.0 | 508.3 | 516.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,115.8 | 997.4 | 933.6 | 868.1 | 678.3 | 746.8 | 699.5 | 682.6 | 715.0 | 692.7 | 723.6 | 713.2 | 740.6 | 672.0 | 698.2 | 762.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 235.4 | 219.9 | 240.7 | 247.8 | 220.7 | 233.7 | 220.3 | 226.7 | 216.8 | 206.0 | 209.9 | 218.3 | 219.6 | 224.5 | 225.2 | 229.5 | 229.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,453.0 | 3,541.9 | 3,301.9 | 3,096.2 | 2,974.2 | 3,049.6 | 2,970.1 | 2,897.6 | 2,796.7 | 2,558.1 | 2,713.1 | 2,694.0 | 2,734.1 | 2,607.3 | 2,939.5 | 3,112.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 257.9 | 377.5 | 368.1 | 296.7 | 297.0 | 406.8 | 266.9 | 373.9 | 323.2 | 221.6 | 258.9 | 322.1 | 408.3 | 311.4 | 374.8 | 424.6 | 289.5 | 289.4 | 334.8 | 162.7 | 226.9 | 226.2 | 180.0 | 168.9 | 213.2 | 166.6 | 249.0 | 208.4 | 147.5 | 187.0 | 228.9 | 180.8 | 157.0 | 184.2 | 304.0 | 122.8 | 130.7 | 160.3 | 122.1 | 140.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 262.3 | 241.3 | 223.0 | 215.5 | 179.6 | 202.8 | 188.9 | 195.0 | 191.7 | 188.5 | 214.0 | 211.3 | 202.7 | 195.6 | 222.8 | 209.8 | ||||||||||||||||||||||||
| Accrued Expenses | 425.1 | 465.5 | 429.6 | 433.7 | 436.7 | 422.5 | 402.8 | 402.6 | 375.5 | 340.3 | 413.3 | 378.4 | 342.7 | 320.7 | 395.8 | 355.1 | 352.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 977.1 | 1,106.0 | 1,038.0 | 998.9 | 966.8 | 1,051.7 | 919.7 | 1,027.1 | 936.5 | 769.5 | 902.2 | 935.5 | 959.3 | 853.0 | 1,015.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | 222.1 | 0.0 | 213.1 | 248.0 | 297.4 | 297.2 | 296.9 | 296.5 | 304.2 | 303.9 | 303.6 | 303.2 | 303.0 | 343.9 | 343.6 | 232.2 | 250.4 | 251.0 | 250.7 | 249.7 | 249.9 | 250.0 | 263.9 | 263.7 | 263.4 | 263.0 | 285.0 | 285.5 | 285.9 | 286.2 | 288.1 | 290.3 | 120.0 | 112.5 | 116.3 | 0.0 |
| Operating Lease Liabilities Non-Current | 1,030.2 | 926.8 | 876.5 | 810.4 | 646.6 | 688.0 | 656.9 | 658.9 | 692.0 | 683.0 | 713.4 | 708.5 | 714.3 | 662.3 | 697.3 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 91.8 | 88.6 | 80.2 | 84.3 | 88.7 | 88.7 | 89.3 | 87.4 | 92.0 | 97.5 | 94.1 | 97.4 | 83.4 | 83.2 | 86.1 | 97.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 1,122.0 | 1,015.5 | 956.7 | 894.7 | 957.4 | 776.8 | 959.2 | 994.4 | 1,081.5 | 1,077.6 | 1,104.3 | 1,102.4 | 1,101.9 | 1,049.5 | 1,086.9 | 1,164.8 | ||||||||||||||||||||||||
| Total Liabilities | 2,099.1 | 2,121.5 | 1,994.7 | 1,893.6 | 1,924.2 | 1,828.4 | 1,878.9 | 2,021.5 | 2,017.9 | 1,847.1 | 2,006.5 | 2,037.9 | 2,061.2 | 1,902.5 | 2,102.2 | 2,194.2 | ||||||||||||||||||||||||
| 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 | 3,414.0 | 3,272.7 | 2,643.6 | 2,878.0 | 2,745.4 | 2,486.2 | 2,400.0 | 2,344.5 | 2,368.8 | 2,330.7 | 2,333.9 | 2,350.8 | 2,386.2 | 2,320.8 | 2,275.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (125.2) | (126.2) | (137.8) | (141.0) | (136.0) | (135.0) | (137.3) | (136.2) | (138.4) | (136.8) | (137.5) | (142.3) | (130.0) | (123.4) | (114.7) | |||||||||||||||||||||||||
| Treasury Stock | 2,688.4 | 2,590.4 | 2,389.9 | 2,340.3 | 1,895.1 | 1,945.8 | 1,931.1 | 1,898.5 | 1,904.8 | 1,907.6 | 1,953.7 | 1,954.3 | 1,948.2 | 1,931.5 | 1,859.6 | 1,717.7 | 1,619.1 | |||||||||||||||||||||||
| Minority Interest | 13.8 | 16.5 | 14.9 | 13.5 | 14.8 | 14.6 | 12.3 | 10.0 | 10.5 | 9.1 | 11.7 | 9.8 | 11.1 | 9.4 | 11.2 | 9.4 | 10.4 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,340.1 | 1,403.9 | 1,292.3 | 1,189.1 | 1,035.2 | 1,206.5 | 1,078.9 | 866.1 | 768.3 | 701.9 | 694.8 | 646.2 | 661.8 | 695.4 | 826.1 | 908.9 | ||||||||||||||||||||||||
| Total Equity | 1,353.9 | 1,420.4 | 1,307.2 | 1,202.6 | 1,050.0 | 1,221.2 | 1,091.2 | 876.1 | 778.8 | 711.0 | 706.6 | 656.1 | 672.9 | 704.8 | 837.3 | 918.3 | 966.9 | 949.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | 222.1 | 0.0 | 213.1 | 248.0 | 297.4 | 297.2 | 296.9 | 296.5 | 304.2 | 303.9 | 303.6 | 303.2 | 303.0 | 343.9 | 343.6 | 232.2 | 250.4 | 251.0 | 250.7 | 249.7 | 249.9 | 250.0 | 263.9 | 263.7 | 263.4 | 263.0 | 287.2 | 287.0 | 286.6 | 286.2 | 289.6 | 292.4 | 135.0 | 187.5 | 131.3 | 0.0 |
| Net debt | - | - | - | - | (678.8) | (738.4) | (651.1) | (401.5) | (320.0) | (149.8) | (220.8) | 39.2 | (65.7) | (164.5) | (519.6) | (562.4) | (618.5) | (761.0) | ||||||||||||||||||||||
| Working Capital | 438.0 | 544.5 | 451.1 | 375.3 | 570.4 | 465.0 | 589.9 | 414.3 | 374.8 | 339.1 | 325.8 | 284.9 | 303.4 | 359.8 | 492.5 | 574.8 | 614.5 | 702.2 | ||||||||||||||||||||||
| Book Value | 1,340.1 | 1,403.9 | 1,292.3 | 1,189.1 | 1,035.2 | 1,206.5 | 1,078.9 | 866.1 | 768.3 | 701.9 | 694.8 | 646.2 | 661.8 | 695.4 | 826.1 | 908.9 | 956.6 | 936.6 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.9 |
| 73.8 |
| 67.4 |
| 101.8 |
| 86.6 |
| 71.8 |
| 84.9 |
| 115.3 |
| 104.8 |
| 68.9 |
| 72.2 |
| 91.6 |
| 98.9 |
| 93.2 |
| 108.9 |
| 106.2 |
| 96.8 |
| 109.5 |
| 118.6 |
| 100.5 |
| 106.0 |
| 103.1 |
| 105.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,501.7 |
| 1,661.6 |
| 1,521.3 |
| 1,286.6 |
| 1,336.0 |
| 1,172.1 |
| 1,172.3 |
| 1,264.5 |
| 1,243.1 |
| 1,174.7 |
| 1,177.2 |
| 1,075.7 |
| 1,002.1 |
| 1,139.3 |
| 1,150.3 |
| 1,096.7 |
| 1,094.5 |
| 1,179.0 |
| 1,213.2 |
| 1,046.7 |
| 1,320.6 |
| 1,076.9 |
| 1,053.0 |
| 1,307.8 |
| 1,952.8 |
| 1,938.4 |
| 2,147.2 |
| 2,096.7 |
| 2,134.4 |
| 2,070.0 |
| 2,106.7 |
| 2,083.5 |
| 2,110.3 |
| 2,090.8 |
| 2,042.5 |
| 2,019.0 |
| 1,960.5 |
| 1,947.4 |
| 1,977.5 |
| 1,975.6 |
| 1,945.5 |
| 1,898.3 |
| 1,911.1 |
| 1,837.4 |
| 1,754.4 |
| 1,805.7 |
| 1,766.5 |
| 1,606.8 |
| 532.8 |
| 550.6 |
| 593.9 |
| 654.8 |
| 694.9 |
| 649.4 |
| 633.7 |
| 738.2 |
| 691.9 |
| 709.0 |
| 767.9 |
| 793.4 |
| 806.1 |
| 824.7 |
| 828.0 |
| 850.1 |
| 886.3 |
| 894.2 |
| 918.9 |
| 949.6 |
| 1,131.3 |
| 1,098.2 |
| 1,121.8 |
| 1,308.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.3 |
| - |
| - |
| - |
| 791.0 |
| 894.0 |
| 955.8 |
| 1,133.6 |
| 0.0 |
| 1,217.0 |
| 1,252.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.6 |
| - |
| - |
| 50.4 |
| 208.7 |
| 206.0 |
| 216.8 |
| 354.8 |
| 368.5 |
| 364.7 |
| 323.0 |
| 325.8 |
| 327.8 |
| 352.7 |
| 358.8 |
| 349.8 |
| 331.7 |
| 358.2 |
| 385.6 |
| 363.3 |
| 359.9 |
| 380.7 |
| 368.3 |
| 399.1 |
| 388.0 |
| 391.6 |
| 371.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,055.4 |
| 3,314.9 |
| 3,277.0 |
| 3,291.8 |
| 2,385.6 |
| 3,407.0 |
| 3,423.0 |
| 2,325.7 |
| 2,260.8 |
| 2,211.5 |
| 2,297.9 |
| 2,227.9 |
| 2,158.0 |
| 2,295.8 |
| 2,336.5 |
| 2,332.4 |
| 2,344.2 |
| 2,433.0 |
| 2,512.7 |
| 2,364.6 |
| 2,851.0 |
| 2,563.2 |
| 2,566.4 |
| 2,987.4 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 1.5 |
| 0.7 |
| 0.0 |
| 1.5 |
| 2.0 |
| 15.0 |
| 75.0 |
| 15.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 219.5 |
| 248.8 |
| 255.8 |
| 307.2 |
| 0.0 |
| 274.0 |
| 278.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 396.4 |
| 356.4 |
| 285.8 |
| 293.6 |
| 279.1 |
| 240.1 |
| 308.6 |
| 311.9 |
| 263.0 |
| 292.5 |
| 267.7 |
| 248.9 |
| 273.0 |
| 266.8 |
| 279.9 |
| 294.3 |
| 321.2 |
| 309.2 |
| 280.0 |
| 322.8 |
| 277.6 |
| 282.9 |
| 398.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,029.4 |
| 887.2 |
| 959.4 |
| 953.6 |
| 974.0 |
| 558.9 |
| 790.2 |
| 714.5 |
| 507.5 |
| 552.7 |
| 461.6 |
| 566.9 |
| 498.8 |
| 421.2 |
| 486.0 |
| 526.1 |
| 499.3 |
| 477.6 |
| 534.7 |
| 644.4 |
| 437.5 |
| 568.2 |
| 559.2 |
| 470.1 |
| 690.8 |
| 764.3 |
| 791.8 |
| 957.6 |
| 1,010.1 |
| 1,184.4 |
| 0.0 |
| 1,229.6 |
| 1,207.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.8 |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.5 |
| 104.7 |
| 111.0 |
| 103.2 |
| 235.1 |
| 132.9 |
| 145.7 |
| 189.7 |
| 187.7 |
| 188.5 |
| 174.0 |
| 171.9 |
| 169.6 |
| 172.0 |
| 179.1 |
| 185.3 |
| 187.6 |
| 179.7 |
| 166.0 |
| 177.3 |
| 231.8 |
| 211.5 |
| 228.2 |
| 246.0 |
| 1,201.3 |
| 1,406.2 |
| 1,464.6 |
| 1,519.8 |
| 608.1 |
| 1,613.5 |
| 1,603.5 |
| 565.7 |
| 560.7 |
| 561.1 |
| 560.8 |
| 562.8 |
| 555.9 |
| 557.7 |
| 590.7 |
| 600.8 |
| 611.7 |
| 602.6 |
| 599.5 |
| 619.8 |
| 553.3 |
| 512.6 |
| 543.7 |
| 478.3 |
| 2,088.5 |
| 2,365.6 |
| 2,418.2 |
| 2,493.8 |
| 1,167.0 |
| 2,403.7 |
| 2,318.0 |
| 1,073.2 |
| 1,113.5 |
| 1,022.7 |
| 1,127.7 |
| 1,061.6 |
| 977.2 |
| 1,043.7 |
| 1,116.8 |
| 1,100.2 |
| 1,089.4 |
| 1,137.3 |
| 1,243.9 |
| 1,057.3 |
| 1,121.5 |
| 1,071.8 |
| 1,013.8 |
| 1,169.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,149.5 |
| 2,067.5 |
| 2,022.4 |
| 2,418.5 |
| 2,251.0 |
| 2,296.3 |
| 2,420.6 |
| 2,337.1 |
| 2,356.9 |
| 2,361.1 |
| 2,364.6 |
| 2,393.7 |
| 2,474.7 |
| 2,440.1 |
| 2,446.3 |
| 2,476.9 |
| 2,530.2 |
| 2,485.9 |
| 2,473.3 |
| 2,556.3 |
| 2,516.2 |
| 2,517.9 |
| 2,567.3 |
| (101.5) |
| (100.3) |
| (102.3) |
| (102.2) |
| (105.4) |
| (102.5) |
| (105.9) |
| (105.3) |
| (95.1) |
| (94.9) |
| (91.1) |
| (109.3) |
| (111.4) |
| (120.3) |
| (121.3) |
| (113.2) |
| (104.9) |
| (104.1) |
| (114.6) |
| (106.2) |
| (89.0) |
| (20.9) |
| (15.1) |
| (9.2) |
| (13.3) |
| 1,512.9 |
| 1,513.5 |
| 1,517.6 |
| 1,513.6 |
| 1,548.8 |
| 1,493.2 |
| 1,490.5 |
| 1,507.4 |
| 1,488.4 |
| 1,481.4 |
| 1,482.8 |
| 1,489.9 |
| 1,507.6 |
| 1,510.4 |
| 1,511.4 |
| 1,519.9 |
| 1,532.6 |
| 1,544.2 |
| 1,500.8 |
| 1,240.5 |
| 1,438.6 |
| 1,380.7 |
| 1,140.0 |
| 12.7 |
| 9.4 |
| 7.8 |
| 9.7 |
| 11.3 |
| 10.1 |
| 10.1 |
| 10.1 |
| 10.6 |
| 9.4 |
| 9.3 |
| 8.8 |
| 8.6 |
| 8.0 |
| 6.3 |
| 5.1 |
| 4.7 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| 956.6 |
| 936.6 |
| 849.4 |
| 790.2 |
| 1,208.9 |
| 992.0 |
| 1,094.8 |
| 1,252.5 |
| 1,137.3 |
| 1,178.3 |
| 1,160.8 |
| 1,157.1 |
| 1,172.0 |
| 1,243.4 |
| 1,211.7 |
| 1,225.9 |
| 1,249.7 |
| 1,291.1 |
| 1,265.2 |
| 1,307.3 |
| 1,729.5 |
| 1,491.4 |
| 1,552.6 |
| 1,818.3 |
| 858.8 |
| 798.1 |
| 1,218.6 |
| 1,003.3 |
| 1,105.0 |
| 1,252.5 |
| 1,147.4 |
| 1,188.8 |
| 1,170.2 |
| 1,166.3 |
| 1,180.8 |
| 1,252.0 |
| 1,219.6 |
| 1,232.2 |
| 1,254.8 |
| 1,295.7 |
| 1,268.9 |
| 1,307.3 |
| 1,729.5 |
| 1,491.4 |
| 1,552.6 |
| 1,818.3 |
| (469.3) |
| (471.8) |
| (472.7) |
| (248.7) |
| (335.4) |
| (425.9) |
| (331.2) |
| (342.0) |
| (195.4) |
| (158.2) |
| (158.1) |
| (284.2) |
| (182.5) |
| (168.6) |
| (204.4) |
| (302.3) |
| (116.0) |
| (116.0) |
| (465.1) |
| (123.2) |
| (225.9) |
| (643.5) |
| 567.7 |
| 312.7 |
| 777.0 |
| 382.0 |
| 457.8 |
| 757.0 |
| 690.3 |
| 713.1 |
| 610.3 |
| 577.0 |
| 580.9 |
| 653.3 |
| 624.1 |
| 597.3 |
| 616.9 |
| 644.3 |
| 568.7 |
| 609.2 |
| 752.3 |
| 517.7 |
| 582.9 |
| 617.0 |
| 849.4 |
| 790.2 |
| 1,208.9 |
| 992.0 |
| 1,094.8 |
| 1,252.5 |
| 1,137.3 |
| 1,178.3 |
| 1,160.8 |
| 1,157.1 |
| 1,172.0 |
| 1,243.4 |
| 1,211.7 |
| 1,225.9 |
| 1,249.7 |
| 1,291.1 |
| 1,265.2 |
| 1,307.3 |
| 1,729.5 |
| 1,491.4 |
| 1,552.6 |
| 1,818.3 |
| - |
| - |
| - |
| - |
| - |
| 1,240.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,713.2 |
| - |
| - |
| - |