| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 402.4 | 223.8 | 223.6 | 141.7 | 122.9 | 300.1 | 242.0 | 261.8 | 712.6 | 466.3 | 489.9 | 399.8 | 309.9 | 229.8 | 377.6 | 376.4 | 333.0 | ||
| Restricted Cash | 0.6 | 0.5 | 0.5 | 1.0 | 0.0 | 4.8 | 5.0 | 5.0 | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 7.1 | 2.3 | 0.0 | 0.0 | 0.7 | 0.2 | 0.0 | - | - | - | 29.8 | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 409.5 | 226.2 | 223.6 | 141.7 | 123.7 | 300.4 | 242.0 | 261.8 | 712.6 | 466.3 | 519.7 | 399.8 | 309.9 | 229.8 | 377.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | 658.1 | 677.8 | 677.0 | 671.0 | 567.0 | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 537.8 | 461.8 | 513.1 | 486.8 | 441.5 | 379.4 | 375.8 | 381.1 | 337.2 | 296.9 | 294.9 | 311.1 | 353.2 | 321.9 | 285.2 | 272.3 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 3,416.6 | 3,051.2 | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 183.9 | 176.0 | 81.8 | 3.8 | 147.3 | 52.2 | 44.3 | 101.3 | 4.3 | 169.2 | 5.1 | 233.3 | 138.4 | 45.2 | 179.6 | 45.4 | |||
| 192.1 |
| 313.7 |
| - |
| - |
| - |
| 376.4 |
| 333.0 |
| 192.1 |
| 313.7 |
| - |
| - |
| - |
| - |
| 230.8 |
| - |
| - |
| Prepaid Expenses | 142.4 | 132.3 | 134.8 | 124.8 | 121.7 | 122.6 | 115.0 | 118.2 | 109.8 | 73.8 | 88.8 | 96.1 | 97.2 | 90.5 | 92.2 | 58.2 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,893.6 | 1,478.4 | 1,549.3 | 1,430.3 | 1,358.2 | 1,369.0 | 1,291.2 | 1,330.8 | 1,670.1 | 1,270.2 | 1,295.0 | 1,213.9 | 1,198.4 | 1,038.9 | 1,144.0 | 1,064.0 | 943.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 2,217.8 | 1,963.5 | 1,855.8 | 1,811.8 | 1,545.4 | 1,465.9 | 1,484.5 | 1,518.9 | 1,397.6 | 1,295.2 | 1,231.6 | 1,190.6 | - | - |
| Property,Plant & Equipment Net | 1,676.5 | 1,447.2 | 1,478.1 | 1,343.7 | 1,275.9 | 1,198.7 | 1,087.7 | 991.6 | 867.9 | 784.3 | 765.4 | 811.7 | 864.7 | 848.2 | 754.7 | 725.0 | 764.1 | - | - |
| Long Term Investments | 131.0 | 146.3 | 49.2 | 52.3 | 59.5 | 50.1 | 8.4 | 25.4 | 9.4 | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,077.9 | 936.3 | 963.4 | 945.6 | 974.2 | 898.5 | 763.5 | 712.1 | 443.9 | 407.5 | 310.2 | 329.7 | 358.9 | 351.6 | 233.7 | 227.0 | 230.6 | - | - |
| Intangible Assets | 255.3 | 254.8 | 283.2 | 315.7 | 362.3 | 344.3 | 291.1 | 254.9 | 95.5 | 94.5 | 31.5 | 40.0 | 50.0 | 52.0 | 4.4 | 5.2 | 9.1 | - | - |
| Operating Lease Right Of Use Assets | 65.7 | 64.2 | 59.1 | 58.7 | 62.5 | 69.8 | 72.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,682.7 | 1,506.7 | 1,424.5 | 1,429.5 | 1,507.3 | 1,422.3 | 1,183.2 | 1,055.3 | 599.8 | 552.3 | 376.7 | 36.1 | 17.6 | 30.0 | 18.8 | 10.6 | 8.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,252.7 | 4,432.3 | 4,451.9 | 4,203.5 | 4,141.4 | 3,990.1 | 3,562.1 | 3,377.7 | 3,137.8 | 2,606.8 | 2,437.0 | 2,437.2 | 2,497.8 | 2,324.4 | 2,159.3 | 2,032.7 | 1,956.2 | - | - |
| - |
| - |
| - |
| Short Term Debt | 183.9 | 176.0 | 81.8 | 3.8 | 147.3 | 52.2 | 44.3 | 101.3 | 4.3 | 169.2 | 5.1 | 233.3 | 138.4 | 45.2 | 179.6 | 45.4 | 103.2 | - | - |
| Deferred Revenue Current | 74.8 | 64.4 | 60.5 | 80.2 | 86.3 | 87.2 | 79.3 | 68.1 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 17.7 | 17.0 | 14.1 | 17.0 | 15.4 | 18.8 | 16.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 232.6 | 211.4 | 222.0 | 209.6 | 195.3 | 177.1 | 163.8 | 168.3 | 144.2 | 119.8 | 125.7 | 125.2 | 126.8 | 120.7 | 114.7 | 95.3 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,166.4 | 1,068.3 | 1,251.3 | 917.2 | 982.5 | 780.3 | 683.3 | 689.2 | 527.7 | 543.0 | 411.9 | 604.7 | 542.8 | 455.3 | 518.8 | 423.3 | 417.3 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 47.9 | 49.7 | 45.3 | 42.9 | 48.0 | 52.2 | 55.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 49.9 | 40.6 | 37.8 | 25.4 | 21.9 | 21.6 | 9.8 | 11.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 19.6 | 14.3 | 19.0 | 20.6 | 27.5 | 37.2 | 41.4 | 53.9 | 21.0 | 16.8 | 20.5 | 25.5 | 42.1 | 33.5 | 27.4 | 22.1 | 21.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | 6.3 | 4.6 | 5.9 | 6.4 | 8.6 | 9.4 | 14.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,566.7 | 1,946.4 | 2,130.6 | 2,135.3 | 2,156.8 | 2,139.3 | 1,989.9 | 1,954.9 | 1,825.8 | 1,432.5 | 1,287.3 | 1,333.3 | 1,017.5 | 943.9 | 868.7 | 752.9 | 702.6 | - | - |
| 0.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,642.6 | 2,370.5 | 2,109.8 | 1,929.2 | 1,789.4 | 1,643.8 | 1,523.8 | 1,371.8 | 1,301.1 | 1,197.2 | 1,185.7 | 1,740.0 | 1,619.4 | 1,513.6 | 1,409.4 | 1,279.0 | 1,150.0 | - | - |
| Accumulated Other Comprehensive Income | (186.4) | (429.5) | (308.7) | (341.4) | (316.0) | (281.7) | (341.9) | (310.5) | (253.3) | (319.7) | (262.3) | (110.0) | 109.8 | 60.7 | 60.3 | 123.8 | 186.1 | - | - |
| Treasury Stock | - | - | - | - | 421.2 | 361.6 | 381.2 | 318.2 | 346.2 | 250.9 | 270.1 | 1,026.1 | 738.6 | 622.1 | 545.6 | 443.0 | 356.5 | - | - |
| Minority Interest | 17.9 | 14.0 | 14.5 | 14.3 | 15.2 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.6 | 0.6 | 0.8 | 0.9 | 0.8 | - | - |
| Total Stockholders Equity | 2,668.1 | 2,471.9 | 2,306.8 | 2,053.9 | 1,969.4 | 1,850.4 | 1,571.9 | 1,422.6 | 1,311.7 | 1,174.0 | 1,149.4 | 1,103.4 | 1,479.8 | 1,379.9 | 1,289.8 | 1,278.9 | 1,252.8 | 1,131.8 | 1,119.6 |
| Total Equity | 2,686.0 | 2,485.9 | 2,321.3 | 2,068.2 | 1,984.6 | 1,850.8 | 1,572.3 | 1,422.9 | 1,312.0 | 1,174.2 | 1,149.7 | 1,103.9 | 1,480.3 | 1,380.5 | 1,290.6 | 1,279.8 | 1,253.6 | 1,131.8 | 1,119.6 |
| 103.2 |
| - |
| - |
| Net debt | (225.6) | (50.1) | (141.8) | (137.9) | 23.6 | (248.2) | (197.7) | (160.5) | (708.3) | (297.1) | (514.6) | (166.5) | (171.4) | (184.6) | (198.1) | (331.0) | (229.7) | - | - |
| Working Capital | 727.1 | 410.1 | 298.0 | 513.1 | 375.7 | 588.7 | 608.0 | 641.6 | 1,142.3 | 727.2 | 883.1 | 609.2 | 655.6 | 583.6 | 625.1 | 640.7 | 526.2 | - | - |
| Book Value | 2,668.1 | 2,471.9 | 2,306.8 | 2,053.9 | 1,969.4 | 1,850.4 | 1,571.9 | 1,422.6 | 1,311.7 | 1,174.0 | 1,149.4 | 1,103.4 | 1,479.8 | 1,379.9 | 1,289.8 | 1,278.9 | 1,252.8 | 1,131.8 | 1,119.6 |
| Tangible Book Value | 1,334.9 | 1,280.9 | 1,060.2 | 792.6 | 632.9 | 607.6 | 517.4 | 455.6 | 772.4 | 671.9 | 807.6 | 733.6 | 1,070.9 | 976.4 | 1,051.7 | 1,046.7 | 1,013.2 | - | - |
| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 222.5 | 402.4 | 257.1 | 161.7 | 125.8 | 223.8 | 325.5 | 221.5 | 199.8 | 223.6 | 151.6 | 121.0 | 126.8 | 141.7 | 124.8 | |||||||||||||||||||||||||
| 240.5 |
| 355.6 |
| 122.9 |
| 114.6 |
| 291.5 |
| 254.9 |
| 300.1 |
| 226.5 |
| 247.7 |
| 410.8 |
| - |
| 270.6 |
| 303.0 |
| 217.4 |
| - |
| 291.4 |
| 718.1 |
| 741.1 |
| 712.6 |
| 1,018.7 |
| 336.9 |
| 284.7 |
| 466.3 |
| 432.7 |
| 361.7 |
| Restricted Cash | 0.6 | - | - | - | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.5 | 1.0 | 1.0 | - | 1.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 4.8 | - | 4.8 | 9.7 | 4.0 | - | 0.0 | - | - | - | 5.0 | - | 3.7 | - | - | - | - | - | - | - |
| Short Term Investments | 6.9 | 7.1 | 7.8 | 8.0 | 11.0 | 2.3 | 2.4 | 2.4 | 1.2 | 0.0 | - | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.7 | 0.7 | 0.3 | 0.0 | 0.0 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 229.5 | 409.5 | 264.8 | 169.8 | 136.8 | 226.2 | 327.9 | 223.9 | 201.1 | 223.6 | 151.6 | 121.0 | 126.8 | 141.7 | 124.8 | 240.5 | 356.3 | 123.7 | 114.9 | 291.5 | 254.9 | 300.4 | 226.5 | 247.7 | 410.8 | - | 270.6 | 303.0 | 217.4 | - | 291.4 | 718.1 | 741.1 | 712.6 | 1,018.7 | 336.9 | 284.7 | 466.3 | 432.7 | 361.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 551.5 | 537.8 | 547.3 | 527.4 | 483.5 | 461.8 | 488.5 | 484.6 | 496.8 | 513.1 | 490.9 | 516.3 | 512.7 | 486.8 | 462.8 | 470.6 | 459.6 | 441.5 | 437.3 | 429.4 | 394.2 | 379.4 | 375.2 | 381.9 | 371.9 | - | 383.5 | 399.3 | 390.4 | 330.2 | 394.3 | 343.2 | 347.8 | 337.2 | 323.4 | 320.1 | 309.6 | 296.9 | 322.0 | 325.7 |
| Prepaid Expenses | 154.0 | 142.4 | 172.5 | 165.6 | 148.7 | 132.3 | 150.2 | 147.4 | 138.1 | 134.8 | 142.8 | 160.1 | 146.9 | 124.8 | 121.4 | 144.6 | 131.8 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,768.3 | 1,893.6 | 1,783.6 | 1,663.0 | 1,511.8 | 1,478.4 | 1,665.6 | 1,593.7 | 1,560.0 | 1,549.3 | 1,502.8 | 1,516.0 | 1,481.5 | 1,430.3 | 1,399.7 | 1,558.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,484.7 | 3,465.9 | 3,383.5 | 3,416.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | 130.8 | 131.0 | 130.3 | 154.1 | 147.7 | 146.3 | 51.1 | 48.5 | 48.9 | 49.2 | 48.0 | 53.9 | 52.6 | 52.3 | 51.5 | 53.8 | 57.1 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,072.6 | 1,077.9 | 1,066.8 | 996.5 | 954.3 | 936.3 | 968.3 | 950.1 | 953.3 | 963.4 | 943.0 | 956.9 | 955.6 | 945.6 | 910.0 | 936.1 | 961.8 | 974.2 | ||||||||||||||||||||||
| Intangible Assets | 244.5 | 255.3 | 260.4 | 249.9 | 250.0 | 254.8 | 271.2 | 258.3 | 269.4 | 283.2 | 287.2 | 299.5 | 310.8 | 315.7 | 317.1 | 329.3 | 348.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 61.2 | 65.7 | 67.4 | 67.1 | 66.6 | 64.2 | 75.4 | 58.8 | 59.2 | 59.1 | 53.5 | 58.2 | 59.7 | 58.7 | 57.1 | 62.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,668.6 | 1,682.7 | 1,677.7 | 1,617.8 | 1,525.9 | 1,506.7 | 1,454.4 | 1,393.3 | 1,412.7 | 1,424.5 | 1,406.8 | 1,435.9 | 1,443.4 | 1,429.5 | 1,400.9 | 1,442.5 | 1,488.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,097.8 | 5,252.7 | 5,100.8 | 4,865.4 | 4,527.1 | 4,432.3 | 4,625.2 | 4,453.3 | 4,437.1 | 4,451.9 | 4,298.2 | 4,347.7 | 4,302.8 | 4,203.5 | 4,026.5 | 4,258.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 189.0 | 183.9 | 367.7 | 264.7 | 159.2 | 176.0 | 222.8 | 136.3 | 164.0 | 81.8 | 124.5 | 61.8 | 12.7 | 3.8 | 53.2 | 2.3 | 0.8 | 147.3 | ||||||||||||||||||||||
| Deferred Revenue Current | 79.8 | 74.8 | 82.9 | 85.4 | 80.0 | 64.4 | 64.9 | 64.4 | 62.9 | 60.5 | 73.3 | 87.1 | 96.8 | 80.2 | 89.6 | 94.7 | 91.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,063.0 | 1,166.4 | 1,499.2 | 1,368.9 | 1,208.0 | 1,068.3 | 1,026.7 | 1,168.1 | 1,196.1 | 1,251.3 | 1,231.6 | 1,029.8 | 1,041.2 | 917.2 | 896.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 44.0 | 47.9 | 49.2 | 49.7 | 50.9 | 49.7 | 58.9 | 43.3 | 43.6 | 45.3 | 39.7 | 43.1 | 43.6 | 42.9 | 42.1 | 47.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 47.8 | 49.9 | 50.4 | 50.7 | 46.4 | 40.6 | 43.2 | 42.1 | 42.5 | 37.8 | 32.8 | 28.8 | 31.7 | 25.4 | 24.2 | 20.3 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 17.3 | 19.6 | 20.5 | 20.8 | 14.3 | 14.3 | 13.9 | 14.8 | 17.0 | 19.0 | 17.4 | 19.2 | 19.9 | 20.6 | 19.5 | 22.1 | 24.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,450.2 | 2,566.7 | 2,313.3 | 2,147.6 | 1,975.6 | 1,946.4 | 2,071.6 | 2,043.0 | 2,074.2 | 2,130.6 | 2,084.5 | 2,159.3 | 2,175.0 | 2,135.3 | 2,138.3 | 2,309.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | - | 0.7 | 0.7 | 0.7 | - | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,684.4 | 2,642.6 | 2,599.7 | 2,501.4 | 2,419.4 | 2,370.5 | 2,299.5 | 2,229.4 | 2,165.9 | 2,109.8 | 2,074.4 | 2,017.1 | 1,958.9 | 1,929.2 | 1,895.0 | 1,865.6 | 1,826.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (198.7) | (186.4) | (207.5) | (205.7) | (350.9) | (429.5) | (308.9) | (368.5) | (347.4) | (308.7) | (371.4) | (321.9) | (317.5) | (341.4) | (490.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 467.6 | 434.9 | 421.2 | ||||||||||||||||||||||
| Minority Interest | 18.1 | 17.9 | 17.8 | 17.7 | 14.0 | 14.0 | 14.6 | 13.8 | 14.1 | 14.5 | 14.0 | 14.0 | 14.9 | 14.3 | 13.4 | 14.4 | 15.2 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,629.5 | 2,668.1 | 2,769.7 | 2,700.1 | 2,537.6 | 2,471.9 | 2,539.0 | 2,396.4 | 2,348.9 | 2,306.8 | 2,199.7 | 2,174.4 | 2,112.8 | 2,053.9 | 1,874.7 | 1,934.1 | ||||||||||||||||||||||||
| Total Equity | 2,647.6 | 2,686.0 | 2,787.5 | 2,717.8 | 2,551.5 | 2,485.9 | 2,553.6 | 2,410.2 | 2,362.9 | 2,321.3 | 2,213.7 | 2,188.4 | 2,127.8 | 2,068.2 | 1,888.1 | 1,948.5 | 1,998.5 | 1,984.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 189.0 | 183.9 | 367.7 | 264.7 | 159.2 | 176.0 | 222.8 | 136.3 | 164.0 | 81.8 | 124.5 | 61.8 | 12.7 | 3.8 | 53.2 | 2.3 | 0.8 | 147.3 | 58.6 | 3.0 | 1.0 | 52.2 | 95.2 | 150.8 | 220.5 | - | 46.3 | 57.7 | 17.7 | - | 153.2 | 6.6 | 8.8 | 4.3 | 109.9 | 2.3 | 5.7 | 169.2 | 138.8 | 65.6 |
| Net debt | (40.4) | (225.6) | 102.9 | 94.9 | 22.3 | (50.1) | (105.1) | (87.6) | (37.0) | (141.8) | (27.1) | (59.2) | (114.1) | (137.9) | (71.6) | (238.2) | (355.5) | 23.6 | ||||||||||||||||||||||
| Working Capital | 705.2 | 727.1 | 284.4 | 294.1 | 303.7 | 410.1 | 639.0 | 425.5 | 363.9 | 298.0 | 271.1 | 486.2 | 440.3 | 513.1 | 503.1 | 736.6 | 780.6 | 375.7 | ||||||||||||||||||||||
| Book Value | 2,629.5 | 2,668.1 | 2,769.7 | 2,700.1 | 2,537.6 | 2,471.9 | 2,539.0 | 2,396.4 | 2,348.9 | 2,306.8 | 2,199.7 | 2,174.4 | 2,112.8 | 2,053.9 | 1,874.7 | 1,934.1 | 1,983.3 | 1,969.4 | ||||||||||||||||||||||
| Tangible Book Value | 1,312.4 | 1,334.9 | 1,442.6 | 1,453.7 | 1,333.3 | 1,280.9 | 1,299.5 | 1,188.0 | 1,126.2 | 1,060.2 | 969.5 | 918.0 | 846.4 | 792.6 | 647.5 | 668.7 | 673.4 | |||||||||||||||||||||||
| 121.7 |
| 129.7 |
| 135.7 |
| 136.9 |
| 122.6 |
| 132.1 |
| 138.3 |
| 129.9 |
| 116.9 |
| 118.4 |
| 116.7 |
| 122.1 |
| 116.2 |
| 118.6 |
| 105.0 |
| 117.7 |
| 109.8 |
| 89.2 |
| 87.8 |
| 87.5 |
| 73.8 |
| 84.0 |
| 89.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,642.1 |
| 1,358.2 |
| 1,344.1 |
| 1,492.5 |
| 1,407.0 |
| 1,369.0 |
| 1,327.2 |
| 1,343.6 |
| 1,514.7 |
| - |
| 1,324.7 |
| 1,418.5 |
| 1,329.4 |
| - |
| 1,384.7 |
| 1,749.8 |
| 1,793.1 |
| 1,670.1 |
| 1,941.4 |
| 1,244.5 |
| 1,156.7 |
| 1,270.2 |
| 1,302.2 |
| 1,265.2 |
| - |
| 2,235.7 |
| 2,241.5 |
| 2,200.5 |
| 2,217.8 |
| 2,117.7 |
| 2,028.1 |
| 1,961.7 |
| - |
| 1,893.5 |
| 1,920.1 |
| 1,866.9 |
| - |
| 1,842.9 |
| 1,819.2 |
| 1,873.5 |
| 1,811.8 |
| 1,744.6 |
| 1,676.1 |
| 1,587.7 |
| 1,545.4 |
| 1,584.9 |
| 1,542.3 |
| - |
| 1,249.0 |
| 1,224.5 |
| 1,183.0 |
| 1,198.7 |
| 1,139.9 |
| 1,097.9 |
| 1,071.4 |
| 997.5 |
| 1,042.7 |
| 1,051.5 |
| 1,007.1 |
| - |
| 981.1 |
| 867.5 |
| 884.6 |
| 867.9 |
| 858.4 |
| 831.7 |
| 798.6 |
| 784.3 |
| 818.0 |
| 816.4 |
| 59.5 |
| 62.3 |
| 65.2 |
| 66.1 |
| 50.1 |
| 47.0 |
| 44.2 |
| 39.2 |
| - |
| 8.3 |
| 8.8 |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 986.8 |
| 887.7 |
| 883.5 |
| 898.5 |
| 878.0 |
| 861.9 |
| 756.1 |
| - |
| 722.1 |
| 737.4 |
| 703.7 |
| - |
| 699.3 |
| 440.2 |
| 451.2 |
| 443.9 |
| 439.1 |
| 429.6 |
| 411.3 |
| 407.5 |
| 424.8 |
| 421.7 |
| 362.3 |
| 372.8 |
| 322.0 |
| 331.0 |
| 344.3 |
| 347.7 |
| 352.7 |
| 284.1 |
| - |
| 259.7 |
| 261.4 |
| 246.9 |
| - |
| 283.1 |
| 88.8 |
| 94.7 |
| 95.5 |
| 96.8 |
| 95.5 |
| 93.0 |
| 94.5 |
| 102.0 |
| 103.5 |
| 64.2 |
| 62.5 |
| 56.0 |
| 61.6 |
| 64.1 |
| 69.8 |
| 72.3 |
| 68.7 |
| 65.9 |
| 83.2 |
| 72.5 |
| 77.0 |
| 82.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,507.3 |
| 1,538.5 |
| 1,393.2 |
| 1,402.6 |
| 1,422.3 |
| 1,394.7 |
| 1,372.5 |
| 1,190.5 |
| - |
| 1,097.7 |
| 1,118.6 |
| 1,079.1 |
| - |
| 1,041.2 |
| 605.0 |
| 606.0 |
| 599.8 |
| 609.0 |
| 587.7 |
| 568.3 |
| 552.3 |
| 564.6 |
| 35.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,407.5 |
| 4,141.4 |
| 4,131.5 |
| 4,110.1 |
| 3,992.6 |
| 3,990.1 |
| 3,861.7 |
| 3,814.0 |
| 3,776.6 |
| - |
| 3,465.1 |
| 3,588.7 |
| 3,415.6 |
| - |
| 3,407.0 |
| 3,222.3 |
| 3,283.7 |
| 3,137.8 |
| 3,408.9 |
| 2,663.9 |
| 2,523.6 |
| 2,606.8 |
| 2,684.9 |
| 2,646.9 |
| 58.6 |
| 3.0 |
| 1.0 |
| 52.2 |
| 95.2 |
| 150.8 |
| 220.5 |
| - |
| 46.3 |
| 57.7 |
| 17.7 |
| - |
| 153.2 |
| 6.6 |
| 8.8 |
| 4.3 |
| 109.9 |
| 2.3 |
| 5.7 |
| 169.2 |
| 138.8 |
| 65.6 |
| 86.3 |
| 84.2 |
| 101.3 |
| 102.7 |
| 87.2 |
| 66.8 |
| 70.7 |
| 79.0 |
| - |
| 59.5 |
| 64.5 |
| 68.4 |
| 45.2 |
| 0.4 |
| 0.4 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.4 |
| 16.7 |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 822.0 |
| 861.5 |
| 982.5 |
| 908.4 |
| 782.6 |
| 755.9 |
| 780.3 |
| 787.1 |
| 829.8 |
| 891.3 |
| - |
| 648.8 |
| 670.9 |
| 623.9 |
| - |
| 741.8 |
| 580.9 |
| 566.8 |
| 527.7 |
| 705.0 |
| 479.1 |
| 412.9 |
| 543.0 |
| 504.4 |
| 500.8 |
| 47.9 |
| 48.0 |
| 41.4 |
| 45.8 |
| 47.5 |
| 52.2 |
| 54.9 |
| 52.0 |
| 49.0 |
| 61.3 |
| 55.3 |
| 59.2 |
| 64.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.1 |
| 21.9 |
| 21.7 |
| 23.1 |
| 25.7 |
| 21.6 |
| 22.0 |
| 20.7 |
| 15.0 |
| - |
| 12.7 |
| 13.9 |
| 11.9 |
| 1.5 |
| 0.5 |
| 0.5 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.5 |
| 41.7 |
| 26.2 |
| 32.8 |
| 37.2 |
| 40.1 |
| 39.4 |
| 39.8 |
| - |
| 36.1 |
| 32.4 |
| 29.9 |
| 22.3 |
| 48.9 |
| 19.6 |
| 20.6 |
| 21.0 |
| 18.4 |
| 16.8 |
| 16.3 |
| 16.8 |
| 23.5 |
| 26.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,409.0 |
| 2,156.8 |
| 2,135.5 |
| 2,123.4 |
| 2,091.8 |
| 2,139.3 |
| 2,101.8 |
| 2,168.0 |
| 2,188.9 |
| - |
| 1,911.2 |
| 2,007.3 |
| 1,947.9 |
| - |
| 2,014.9 |
| 1,874.7 |
| 1,878.9 |
| 1,825.8 |
| 2,087.0 |
| 1,354.7 |
| 1,283.0 |
| 1,432.5 |
| 1,398.5 |
| 1,388.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,789.4 |
| 1,756.8 |
| 1,734.6 |
| 1,704.3 |
| 1,643.8 |
| 1,613.9 |
| 1,573.4 |
| 1,554.7 |
| - |
| 1,498.3 |
| 1,464.6 |
| 1,413.5 |
| 1,304.1 |
| 1,345.9 |
| 1,328.0 |
| 1,332.2 |
| 1,301.1 |
| 1,271.6 |
| 1,238.1 |
| 1,215.0 |
| 1,197.2 |
| 1,209.1 |
| 1,207.2 |
| (404.6) |
| (338.7) |
| (316.0) |
| (330.3) |
| (303.1) |
| (327.0) |
| (281.7) |
| (317.4) |
| (361.3) |
| (381.1) |
| - |
| (351.7) |
| (310.1) |
| (319.8) |
| - |
| (301.3) |
| (291.7) |
| (228.7) |
| (253.3) |
| (251.1) |
| (266.3) |
| (295.6) |
| (319.7) |
| (215.6) |
| (230.2) |
| 371.9 |
| 344.4 |
| 352.3 |
| 361.6 |
| 364.9 |
| 370.7 |
| 372.6 |
| - |
| 350.6 |
| 317.4 |
| 327.9 |
| - |
| 324.1 |
| 336.3 |
| 338.0 |
| 346.2 |
| 299.2 |
| 257.7 |
| 243.4 |
| 250.9 |
| 252.9 |
| 256.5 |
| 15.2 |
| 38.1 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 1,983.3 |
| 1,969.4 |
| 1,957.9 |
| 1,986.3 |
| 1,900.4 |
| 1,850.4 |
| 1,759.6 |
| 1,645.6 |
| 1,587.3 |
| - |
| 1,553.7 |
| 1,581.1 |
| 1,467.4 |
| - |
| 1,391.7 |
| 1,347.2 |
| 1,404.5 |
| 1,311.7 |
| 1,321.5 |
| 1,308.9 |
| 1,240.3 |
| 1,174.0 |
| 1,286.1 |
| 1,258.3 |
| 1,996.0 |
| 1,986.7 |
| 1,900.8 |
| 1,850.8 |
| 1,760.0 |
| 1,646.0 |
| 1,587.6 |
| - |
| 1,554.0 |
| 1,581.4 |
| 1,467.7 |
| - |
| 1,392.1 |
| 1,347.5 |
| 1,404.8 |
| 1,312.0 |
| 1,321.8 |
| 1,309.2 |
| 1,240.6 |
| 1,174.2 |
| 1,286.3 |
| 1,258.6 |
| (56.3) |
| (288.5) |
| (253.8) |
| (248.2) |
| (131.3) |
| (96.8) |
| (190.3) |
| - |
| (224.3) |
| (245.3) |
| (199.7) |
| - |
| (138.1) |
| (711.5) |
| (732.2) |
| (708.3) |
| (908.8) |
| (334.6) |
| (279.0) |
| (297.1) |
| (294.0) |
| (296.1) |
| 435.7 |
| 709.9 |
| 651.0 |
| 588.7 |
| 540.1 |
| 513.8 |
| 623.4 |
| - |
| 675.9 |
| 747.6 |
| 705.5 |
| - |
| 642.9 |
| 1,168.9 |
| 1,226.4 |
| 1,142.3 |
| 1,236.4 |
| 765.4 |
| 743.8 |
| 727.2 |
| 797.8 |
| 764.4 |
| 1,957.9 |
| 1,986.3 |
| 1,900.4 |
| 1,850.4 |
| 1,759.6 |
| 1,645.6 |
| 1,587.3 |
| - |
| 1,553.7 |
| 1,581.1 |
| 1,467.4 |
| - |
| 1,391.7 |
| 1,347.2 |
| 1,404.5 |
| 1,311.7 |
| 1,321.5 |
| 1,308.9 |
| 1,240.3 |
| 1,174.0 |
| 1,286.1 |
| 1,258.3 |
| 632.9 |
| 598.3 |
| 776.5 |
| 685.8 |
| 607.6 |
| 533.9 |
| 431.0 |
| 547.1 |
| - |
| 571.9 |
| 582.3 |
| 516.8 |
| - |
| 409.3 |
| 818.2 |
| 858.5 |
| 772.4 |
| 785.6 |
| 783.8 |
| 736.1 |
| 671.9 |
| 759.3 |
| 733.0 |