| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 575.3 | 700.4 | 969.3 | 1,307.3 | 954.3 | 709.2 | 732.2 | 1,017.4 | 1,070.2 | 652.1 | 261.3 | 298.0 | 444.0 | 558.8 | 799.1 | 1,295.2 | 988.8 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 575.3 | 700.4 | 969.3 | 1,307.3 | 954.3 | 709.2 | 732.2 | 1,017.4 | 1,070.2 | 652.1 | 261.3 | 298.0 | 444.0 | 558.8 | 799.1 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 314.9 | 359.3 | 389.7 | 465.5 | 350.5 | 244.8 | 329.5 | 450.4 | - | - | 228.8 | 563.1 | 557.9 | 737.8 | 922.5 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 383.2 | 393.4 | 351.8 | 296.1 | 226.7 | 261.6 | 331.5 | 280.2 | - | - | 307.8 | 406.5 | 506.7 | 548.4 | 444.4 | 327.2 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 1.9 | 1.9 | 1.9 | 1.9 | - | - | - | - | - | - | - | - | - | - | - | 2.8 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 43.2 | ||||
| (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 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 492.5 | 575.3 | 603.3 | 585.9 | 696.5 | 700.4 | 772.9 | 621.7 | 855.7 | 969.3 | 988.5 | 1,080.5 | 892.2 | 1,307.3 | 1,354.5 | |||||||||||||||||||||||||
| 449.7 |
| 45.3 |
| 326.5 |
| - |
| - |
| - |
| - |
| - |
| 1,295.2 |
| 988.8 |
| 449.7 |
| 45.3 |
| 326.5 |
| 555.8 |
| 303.0 |
| 382.2 |
| - |
| - |
| 325.1 |
| 276.2 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 285.4 | 327.6 | 308.9 | 303.6 | 270.2 | 204.7 | 220.7 | 243.1 | - | - | 447.6 | 305.8 | 381.6 | 621.7 | 768.0 | 467.1 | 255.3 | 198.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | (2.3) | 0.0 | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,558.8 | 1,780.7 | 2,019.7 | 2,372.5 | 1,801.7 | 1,420.3 | 1,613.9 | 1,955.6 | - | - | 1,322.5 | 1,711.0 | 1,992.7 | 2,575.5 | 3,005.9 | 2,958.2 | 2,189.0 | 1,971.3 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 1,409.8 | 957.4 | - | - | 5,031.6 | 4,698.6 | 4,244.5 | 3,629.5 | 3,320.4 | 2,987.6 | 2,595.0 | 2,155.3 | - | - |
| Property,Plant & Equipment Net | 3,153.3 | 3,081.5 | 2,844.1 | 2,865.0 | 2,950.6 | 3,051.1 | 4,679.1 | 5,207.0 | 5,111.9 | - | 9,258.5 | 10,577.3 | 11,082.5 | 11,801.7 | 11,251.6 | 7,263.3 | 7,261.5 | 7,297.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 47.5 | 58.5 | 49.6 | 34.1 | 62.2 | 24.6 | 56.9 | 45.9 | - | - | 1.5 | 65.3 | 180.1 | 298.6 | 526.6 | 2.7 | 5.1 | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 121.2 | 119.3 | 61.9 | 26.9 | 35.5 | 49.9 | 82.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.2 | 0.0 | 0.0 | 74.7 | 0.0 | 4.9 | 28.3 | 48.5 | - | - | 2.2 | 0.7 | 7.8 | 0.0 | - | - | 0.0 | - | - | - |
| Other Non-Current Assets | 127.6 | 162.4 | 78.8 | 84.3 | 138.2 | 140.9 | 139.1 | 212.6 | - | - | 363.7 | 902.1 | 1,050.4 | 1,431.8 | 2,475.5 | 1,026.8 | 504.8 | 427.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,807.2 | 5,953.7 | 5,962.1 | 5,610.8 | 4,949.8 | 4,667.1 | 6,542.8 | 7,423.7 | 8,181.2 | - | 10,946.9 | 13,191.1 | 14,133.4 | 15,809.0 | 16,733.0 | 11,363.1 | 9,955.3 | 9,695.6 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 43.2 | 14.1 | 17.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 36.0 | 32.4 | 17.3 | 16.8 | 16.4 | 24.5 | 29.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 187.6 | 176.8 | 174.3 | 199.4 | 170.5 | 163.9 | 186.2 | 209.3 | - | - | 191.9 | 268.7 | 248.0 | 256.8 | - | 155.7 | 135.0 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 842.2 | 827.5 | 979.0 | 918.7 | 931.7 | 790.6 | 975.3 | 1,058.5 | - | - | 7,336.8 | 1,863.1 | 1,801.8 | 1,674.1 | 1,823.7 | 1,513.7 | 1,312.4 | 1,856.2 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 87.5 | 86.7 | 47.7 | 11.0 | 27.2 | 42.1 | 52.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 26.3 | 40.9 | 28.6 | 20.4 | 27.3 | 35.0 | 28.8 | 9.7 | - | - | 235.9 | 0.0 | 40.9 | 577.3 | 523.2 | 545.1 | 299.1 | 20.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 145.8 | 169.3 | 181.6 | 223.0 | 197.7 | 251.5 | 273.4 | 339.3 | - | - | 846.7 | 1,042.6 | 996.3 | 765.5 | 645.6 | 453.6 | 483.5 | 737.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,225.0 | 2,244.9 | 2,354.6 | 2,316.0 | 3,129.0 | 3,685.8 | 3,870.3 | 3,972.1 | 4,525.4 | - | 10,195.2 | 10,464.6 | 10,185.5 | 10,870.2 | 11,217.2 | 6,673.8 | 6,199.4 | 6,576.1 | - | - |
| 2.8 |
| 2.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,355.9 | 1,445.8 | 1,112.7 | 383.9 | (913.2) | (1,273.3) | 597.0 | 1,074.5 | - | - | 670.2 | 0.0 | (2,449.8) | (3,066.4) | 3,744.0 | 2,878.4 | 2,183.8 | 1,802.4 | - | - |
| Accumulated Other Comprehensive Income | 101.1 | 138.8 | 189.6 | 242.5 | 297.9 | 205.8 | 31.6 | 40.1 | - | - | (618.9) | (764.8) | (419.2) | 11.0 | (142.4) | (67.9) | (183.5) | (388.5) | (67.1) | - |
| Treasury Stock | 1,927.3 | 1,926.5 | 1,740.2 | 1,372.9 | 1,370.3 | 1,368.9 | 1,367.3 | 1,025.1 | - | - | 371.7 | 467.1 | 464.7 | 461.6 | 353.3 | 334.6 | 321.1 | 318.8 | - | - |
| Minority Interest | 45.8 | 58.3 | 60.5 | 63.5 | 59.0 | 51.7 | 58.7 | 56.0 | - | - | 1.6 | 1.7 | 39.2 | 33.9 | 30.7 | 28.6 | 6.2 | 1.4 | - | - |
| Total Stockholders Equity | 3,536.4 | 3,650.5 | 3,547.0 | 3,231.3 | 1,761.8 | 929.6 | 2,613.8 | 3,395.6 | 3,655.8 | - | 750.1 | 2,724.8 | 3,908.7 | 4,904.9 | 5,485.1 | 4,660.7 | 3,749.7 | 3,118.1 | 2,735.3 | 2,587.0 |
| Total Equity | 3,582.2 | 3,708.8 | 3,607.5 | 3,294.8 | 1,820.8 | 981.3 | 2,672.5 | 3,451.6 | 3,655.8 | - | 751.7 | 2,529.0 | 3,696.6 | 4,938.8 | 5,515.8 | 4,689.3 | 3,755.9 | 3,119.5 | 2,735.3 | 2,587.0 |
| 14.1 |
| 17.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1,252.0) | (974.7) | (432.7) | - | - |
| Working Capital | 716.6 | 953.2 | 1,040.7 | 1,453.8 | 870.0 | 629.7 | 638.6 | 897.1 | - | - | (6,014.3) | (152.1) | 190.9 | 901.4 | 1,182.2 | 1,444.5 | 876.6 | 115.1 | - | - |
| Book Value | 3,536.4 | 3,650.5 | 3,547.0 | 3,231.3 | 1,761.8 | 929.6 | 2,613.8 | 3,395.6 | 3,655.8 | - | 750.1 | 2,724.8 | 3,908.7 | 4,904.9 | 5,485.1 | 4,660.7 | 3,749.7 | 3,118.1 | 2,735.3 | 2,587.0 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,120.7 |
| 823.3 |
| 954.3 |
| 587.0 |
| 548.3 |
| 580.2 |
| 709.2 |
| 814.6 |
| 848.5 |
| 682.5 |
| 732.2 |
| 759.1 |
| 853.0 |
| 798.1 |
| 981.9 |
| - |
| - |
| - |
| 1,070.2 |
| 1,068.1 |
| 652.1 |
| 1,167.8 |
| 1,274.3 |
| 745.6 |
| 261.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 66.9 | - | 22.8 | 47.1 | 84.9 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 492.5 | 575.3 | 603.3 | 585.9 | 696.5 | 700.4 | 772.9 | 621.7 | 855.7 | 969.3 | 988.5 | 1,080.5 | 892.2 | 1,307.3 | 1,354.5 | 1,120.7 | 823.3 | 954.3 | 587.0 | 548.3 | 580.2 | 709.2 | 814.6 | 848.5 | 682.5 | 732.2 | 759.1 | 853.0 | 798.1 | 981.9 | - | - | - | 1,070.2 | 1,068.1 | 652.1 | 1,167.8 | 1,274.3 | 745.6 | 261.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 309.5 | 314.9 | 307.2 | 322.7 | 277.7 | 359.3 | 304.2 | 511.6 | 343.1 | 389.7 | 348.4 | 325.5 | 394.7 | 465.5 | 426.4 | 530.4 | 357.4 | 350.5 | 276.0 | 250.7 | 167.8 | 244.8 | 192.9 | 191.4 | 265.2 | 329.5 | 293.4 | 395.7 | 554.6 | 450.4 | - | - | - | - | 312.1 | - | 351.9 | 350.6 | 263.7 | 228.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 405.5 | 383.2 | 405.2 | 417.5 | 418.0 | 393.4 | 444.3 | 422.1 | 404.3 | 351.8 | 352.0 | 312.9 | 331.5 | 296.1 | 277.4 | 252.9 | 269.1 | 226.7 | 224.5 | 232.5 | 241.4 | 261.6 | 319.7 | 301.6 | 269.2 | 331.5 | 294.8 | 322.1 | 268.5 | 280.2 | - | - | - | - | 250.8 | - | 259.6 | 303.7 | 315.8 | 307.8 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 303.8 | 285.4 | 273.5 | 301.2 | 280.2 | 327.6 | 286.6 | 296.8 | 298.4 | 308.9 | 244.1 | 244.3 | 260.1 | 303.6 | 305.8 | 346.0 | 331.8 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,511.3 | 1,558.8 | 1,589.2 | 1,627.3 | 1,672.4 | 1,780.7 | 1,808.0 | 1,852.2 | 1,901.5 | 2,019.7 | 1,933.0 | 1,963.2 | 1,878.5 | 2,372.5 | 2,364.1 | 2,250.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 44.0 | 47.5 | 49.3 | 51.6 | 49.9 | 58.5 | 53.9 | 51.6 | 48.4 | 49.6 | 47.5 | 40.9 | 37.6 | 34.1 | 32.8 | 12.3 | 62.9 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 128.9 | 121.2 | 99.6 | 74.6 | 84.1 | 119.3 | 121.1 | 114.1 | 78.6 | 61.9 | 36.0 | 27.2 | 22.7 | 26.9 | 29.0 | 36.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 2.3 | 2.2 | - | - | - | - | - | - | - | - | 2.5 | 19.0 | 28.5 | 74.7 | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 126.3 | 127.6 | 129.0 | 158.1 | 153.9 | 162.4 | 85.3 | 83.8 | 82.1 | 78.8 | 79.1 | 73.8 | 85.6 | 84.3 | 220.3 | 157.0 | 201.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,710.0 | 5,807.2 | 5,744.3 | 5,763.4 | 5,783.7 | 5,953.7 | 5,866.9 | 5,878.3 | 5,728.4 | 5,962.1 | 5,722.2 | 5,828.1 | 5,799.9 | 5,610.8 | 5,431.0 | 5,299.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 809.9 | 842.2 | 797.3 | 737.0 | 707.6 | 827.5 | 778.6 | 743.2 | 805.0 | 979.0 | 839.5 | 905.1 | 866.4 | 918.7 | 1,318.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 94.4 | 87.5 | 70.3 | 50.3 | 54.9 | 86.7 | 94.6 | 88.2 | 61.5 | 47.7 | 21.6 | 11.7 | 6.9 | 11.0 | 13.3 | 24.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 3.5 | 26.3 | 29.5 | 38.4 | 37.0 | 40.9 | 17.8 | 47.3 | 37.2 | 28.6 | 20.0 | 20.0 | 20.2 | 20.4 | 24.5 | 25.9 | 20.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 138.0 | 145.8 | 150.8 | 143.2 | 149.1 | 169.3 | 171.3 | 170.7 | 179.5 | 181.6 | 187.4 | 224.1 | 230.4 | 223.0 | 226.9 | 231.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,169.9 | 2,225.0 | 2,160.6 | 2,089.3 | 2,068.6 | 2,244.9 | 2,176.5 | 2,163.3 | 2,201.8 | 2,354.6 | 2,209.7 | 2,304.8 | 2,270.2 | 2,316.0 | 2,769.8 | 3,006.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 137.3 | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,314.2 | 1,355.9 | 1,354.7 | 1,434.1 | 1,470.9 | 1,445.8 | 1,424.3 | 1,332.5 | 1,142.5 | 1,112.7 | 930.6 | 820.7 | 652.4 | 383.9 | (248.1) | (623.2) | (1,032.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 99.4 | 101.1 | 110.8 | 120.6 | 129.0 | 138.8 | 150.7 | 161.7 | 174.5 | 189.6 | 200.6 | 215.1 | 228.9 | 242.5 | 256.2 | |||||||||||||||||||||||||
| Treasury Stock | 1,930.6 | 1,927.3 | 1,927.3 | 1,927.3 | 1,927.3 | 1,926.5 | 1,926.5 | 1,825.5 | 1,824.8 | 1,740.2 | 1,655.7 | 1,572.4 | 1,386.1 | 1,372.9 | 1,372.9 | 1,372.9 | 1,372.3 | |||||||||||||||||||||||
| Minority Interest | 44.9 | 45.8 | 43.9 | 48.8 | 47.2 | 58.3 | 51.1 | 57.2 | 47.4 | 60.5 | 53.9 | 78.6 | 55.0 | 63.5 | 50.0 | 45.2 | 44.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 3,495.2 | 3,536.4 | 3,539.8 | 3,625.3 | 3,667.9 | 3,650.5 | 3,639.3 | 3,657.8 | 3,479.2 | 3,547.0 | 3,458.6 | 3,444.7 | 3,474.7 | 3,231.3 | 2,611.2 | 2,248.2 | ||||||||||||||||||||||||
| Total Equity | 3,540.1 | 3,582.2 | 3,583.7 | 3,674.1 | 3,715.1 | 3,708.8 | 3,690.4 | 3,715.0 | 3,526.6 | 3,607.5 | 3,512.5 | 3,523.3 | 3,529.7 | 3,294.8 | 2,661.2 | 2,293.4 | 1,896.9 | 1,820.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 701.4 | 716.6 | 791.9 | 890.3 | 964.8 | 953.2 | 1,029.4 | 1,109.0 | 1,096.5 | 1,040.7 | 1,093.5 | 1,058.1 | 1,012.1 | 1,453.8 | 1,046.0 | 1,261.1 | 989.0 | |||||||||||||||||||||||
| Book Value | 3,495.2 | 3,536.4 | 3,539.8 | 3,625.3 | 3,667.9 | 3,650.5 | 3,639.3 | 3,657.8 | 3,479.2 | 3,547.0 | 3,458.6 | 3,444.7 | 3,474.7 | 3,231.3 | 2,611.2 | 2,248.2 | 1,852.8 | 1,761.8 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 270.2 |
| 223.8 |
| 225.4 |
| 239.2 |
| 204.7 |
| 209.2 |
| 241.2 |
| 202.3 |
| 220.7 |
| 218.4 |
| 229.0 |
| 239.5 |
| 243.1 |
| - |
| - |
| - |
| - |
| 493.9 |
| - |
| 368.9 |
| 335.4 |
| 467.4 |
| 447.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,806.3 |
| 1,801.7 |
| 1,311.3 |
| 1,270.5 |
| 1,272.1 |
| 1,420.3 |
| 1,536.4 |
| 1,582.7 |
| 1,419.2 |
| 1,613.9 |
| 1,565.7 |
| 1,799.8 |
| 1,860.7 |
| 1,955.6 |
| - |
| - |
| - |
| - |
| 3,206.2 |
| - |
| 2,245.8 |
| 2,381.9 |
| 1,952.1 |
| 1,322.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,189.3 |
| 1,509.6 |
| 1,409.8 |
| 1,383.9 |
| 1,267.3 |
| 1,112.6 |
| 957.4 |
| - |
| - |
| - |
| - |
| 5,266.9 |
| - |
| 5,346.7 |
| 5,236.2 |
| 5,140.4 |
| 5,031.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,178.4 |
| 4,607.8 |
| 4,679.1 |
| 4,899.2 |
| 4,974.8 |
| 5,069.5 |
| 5,207.0 |
| - |
| - |
| - |
| 5,111.9 |
| 8,653.9 |
| - |
| 9,215.5 |
| 9,061.9 |
| 9,162.8 |
| 9,258.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.2 |
| 26.8 |
| 17.5 |
| 21.2 |
| 24.6 |
| 54.7 |
| 63.1 |
| 47.1 |
| 56.9 |
| 29.3 |
| 44.0 |
| - |
| 45.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.7 |
| - |
| - |
| 40.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.0 |
| 35.5 |
| 38.4 |
| 42.4 |
| 46.8 |
| 49.9 |
| 44.9 |
| 50.7 |
| 78.0 |
| 82.4 |
| 85.6 |
| 93.1 |
| 97.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 4.9 |
| 4.9 |
| 4.9 |
| 4.9 |
| 28.3 |
| 48.5 |
| 48.5 |
| 48.5 |
| 48.5 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 2.3 |
| 2.2 |
| 2.3 |
| 2.2 |
| 162.0 |
| 140.8 |
| 132.2 |
| 142.0 |
| 140.9 |
| 122.4 |
| 132.1 |
| 120.5 |
| 139.1 |
| 193.5 |
| 205.0 |
| 211.8 |
| 212.6 |
| - |
| - |
| - |
| - |
| 976.4 |
| - |
| 771.6 |
| 619.2 |
| 377.8 |
| 363.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,943.8 |
| 4,949.8 |
| 4,442.5 |
| 4,453.4 |
| 4,486.3 |
| 4,667.1 |
| 4,860.9 |
| 4,948.8 |
| 6,230.4 |
| 6,542.8 |
| 6,792.5 |
| 7,121.2 |
| 7,287.5 |
| 7,423.7 |
| - |
| - |
| - |
| 8,181.2 |
| 12,836.5 |
| - |
| 12,235.2 |
| 12,065.2 |
| 11,495.0 |
| 10,946.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.1 |
| 16.4 |
| 17.0 |
| 18.7 |
| 21.1 |
| 24.5 |
| 54.4 |
| 24.9 |
| 25.2 |
| 29.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 988.9 |
| 817.3 |
| 931.7 |
| 821.2 |
| 805.0 |
| 791.0 |
| 790.6 |
| 2,374.4 |
| 799.8 |
| 806.0 |
| 975.3 |
| 900.9 |
| 991.7 |
| 1,049.2 |
| 1,058.5 |
| - |
| - |
| - |
| - |
| 986.2 |
| - |
| 1,348.5 |
| 1,256.3 |
| 8,124.4 |
| 7,336.8 |
| 24.6 |
| 27.2 |
| 31.6 |
| 34.8 |
| 37.5 |
| 42.1 |
| 7.1 |
| 42.0 |
| 44.5 |
| 52.8 |
| 55.1 |
| 58.0 |
| 58.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.3 |
| 13.0 |
| 34.2 |
| 34.6 |
| 35.0 |
| 28.9 |
| 28.3 |
| 25.5 |
| 28.8 |
| 9.5 |
| 9.6 |
| 9.7 |
| 9.7 |
| - |
| - |
| - |
| - |
| 179.2 |
| - |
| 107.6 |
| 58.8 |
| 51.1 |
| 69.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 236.0 |
| 197.7 |
| 221.6 |
| 233.1 |
| 251.0 |
| 251.5 |
| 258.9 |
| 243.6 |
| 272.5 |
| 273.4 |
| 300.0 |
| 289.2 |
| 345.9 |
| 339.3 |
| - |
| - |
| - |
| - |
| 511.1 |
| - |
| 504.8 |
| 505.5 |
| 722.7 |
| 846.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,046.9 |
| 3,129.0 |
| 3,400.2 |
| 3,501.6 |
| 3,594.8 |
| 3,685.8 |
| 3,760.1 |
| 3,959.5 |
| 3,697.1 |
| 3,870.3 |
| 3,807.5 |
| 3,895.4 |
| 4,025.4 |
| 3,972.1 |
| - |
| - |
| - |
| 4,525.4 |
| 12,504.6 |
| - |
| 11,711.3 |
| 11,444.7 |
| 10,683.7 |
| 10,028.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (913.2) |
| (1,426.2) |
| (1,382.0) |
| (1,353.4) |
| (1,273.3) |
| (1,144.1) |
| (1,076.9) |
| - |
| 597.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,284.1) |
| - |
| (1,039.5) |
| (904.0) |
| (668.5) |
| (503.4) |
| 269.5 |
| 286.4 |
| 297.9 |
| 171.6 |
| 183.4 |
| 194.6 |
| 205.8 |
| 201.3 |
| 26.5 |
| - |
| 31.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (448.5) |
| - |
| (486.7) |
| (521.7) |
| (562.9) |
| (618.9) |
| 1,370.3 |
| 1,370.2 |
| 1,370.2 |
| 1,369.5 |
| 1,368.9 |
| 1,368.9 |
| 1,368.9 |
| - |
| 1,367.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 371.9 |
| - |
| 371.8 |
| 371.8 |
| 371.8 |
| 371.7 |
| 59.0 |
| 60.4 |
| 55.3 |
| 52.0 |
| 51.7 |
| 50.1 |
| 50.0 |
| 56.8 |
| 58.7 |
| 45.4 |
| 49.7 |
| 47.4 |
| 56.0 |
| - |
| - |
| - |
| - |
| 12.3 |
| - |
| 3.2 |
| 2.9 |
| 1.6 |
| 1.6 |
| 1,852.8 |
| 1,761.8 |
| 981.9 |
| 896.5 |
| 839.5 |
| 929.6 |
| 1,050.7 |
| 939.3 |
| 2,476.5 |
| 2,613.8 |
| 2,939.6 |
| 3,176.1 |
| 3,214.7 |
| 3,395.6 |
| 3,288.6 |
| 3,545.3 |
| 3,650.5 |
| 3,655.8 |
| 319.6 |
| - |
| 520.7 |
| 617.6 |
| 809.7 |
| 916.9 |
| 1,042.3 |
| 951.8 |
| 891.5 |
| 981.3 |
| 1,100.8 |
| 989.3 |
| 2,533.3 |
| 2,672.5 |
| 2,985.0 |
| 3,225.8 |
| 3,262.1 |
| 3,451.6 |
| 3,288.6 |
| 3,545.3 |
| 3,650.5 |
| 3,655.8 |
| 331.9 |
| - |
| 523.9 |
| 620.5 |
| 811.3 |
| 918.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 870.0 |
| 490.1 |
| 465.5 |
| 481.1 |
| 629.7 |
| (838.0) |
| 782.9 |
| 613.2 |
| 638.6 |
| 664.8 |
| 808.1 |
| 811.5 |
| 897.1 |
| - |
| - |
| - |
| - |
| 2,220.0 |
| - |
| 897.3 |
| 1,125.6 |
| (6,172.3) |
| (6,014.3) |
| 981.9 |
| 896.5 |
| 839.5 |
| 929.6 |
| 1,050.7 |
| 939.3 |
| 2,476.5 |
| 2,613.8 |
| 2,939.6 |
| 3,176.1 |
| 3,214.7 |
| 3,395.6 |
| 3,288.6 |
| 3,545.3 |
| 3,650.5 |
| 3,655.8 |
| 319.6 |
| - |
| 520.7 |
| 617.6 |
| 809.7 |
| 916.9 |
| - |
| - |
| - |
| - |
| 1,008.0 |
| - |
| - |
| 2,573.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |