| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 1,232.5 | 994.7 | 925.4 | 872.6 | 1,091.1 | 1,380.3 | 403.1 | 112.3 | 133.3 | 81.6 | 20.9 | 25.3 | 133.0 | 43.3 | 35.7 | 30.2 |
| Restricted Cash | - | - | 0.0 | 6.6 | 6.6 | 6.6 | 6.6 | 21.9 | 27.8 | 27.8 | 27.8 | 27.8 | 32.1 | 34.8 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,232.5 | 994.7 | 925.4 | 872.6 | 1,091.1 | 1,380.3 | 403.1 | 112.3 | 133.3 | 81.6 | 20.9 | 25.3 | 133.0 | 43.3 | 35.7 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 105.3 | 88.1 | 74.4 | 71.1 | 54.1 | 62.2 | 91.5 | 58.8 | 71.6 | 43.3 | 38.6 | 49.7 | 35.7 | 41.7 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 1,311.9 | 1,250.8 | 1,087.8 | 1,182.0 | 1,021.0 | 740.8 | 777.2 | 954.2 | 752.6 | 701.9 | 783.5 | 788.7 | 720.1 | 680.2 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 5,465.3 | 4,426.6 | 3,833.3 | 3,385.9 | 3,203.7 | 2,937.5 | 2,765.5 | 2,543.9 | 2,325.1 | 2,176.8 | 2,045.8 | 1,903.3 | 1,728.0 | 1,601.2 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 1,019.2 | 1,038.1 | 956.4 | 955.8 | 1,080.8 | 862.6 | 759.1 | 848.6 | 736.3 | 640.3 | 598.2 | 621.7 | 543.0 | 500.4 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 2,027.7 | 1,700.1 | 1,390.6 | 1,488.1 | 1,528.9 | 2,066.4 | 961.4 | - | - | - | - | - | 1,369.2 | 1,335.5 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 2,078.3 | 1,700.1 | 1,390.6 | 1,488.1 | 1,528.9 | 2,066.4 | 961.4 | - | - | - | - | - | 1,428.2 | 1,336.3 | - | - |
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 747.4 | 1,232.5 | 584.1 | 747.6 | 371.1 | 994.7 | 857.8 | 659.9 | 742.3 | 925.4 | 615.9 | 521.0 | 532.4 | 872.6 | 428.6 | |||||||||||||||||||||||||
| 30.2 |
| - |
| Prepaid Expenses | 118.4 | 263.1 | 216.2 | 131.7 | 370.5 | 314.2 | 136.7 | 124.8 | 115.1 | 73.8 | 62.2 | 58.7 | 82.2 | 66.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 3.4 | 32.2 | 23.3 | 19.8 | 4.4 | 6.7 | 2.3 | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,771.5 | 2,628.8 | 2,327.0 | 2,283.8 | 2,547.6 | 2,510.6 | 1,417.4 | 1,271.9 | 1,100.4 | 928.3 | 933.0 | 987.5 | 1,016.5 | 879.7 | - | - |
| - |
| - |
| Accumulated Depreciation | 2,301.0 | 2,056.9 | 1,953.0 | 1,717.9 | 1,651.4 | 1,498.7 | 1,362.3 | 1,290.2 | 1,190.3 | 1,127.3 | 1,027.2 | 932.9 | 825.3 | 722.9 | - | - |
| Property,Plant & Equipment Net | 3,164.2 | 2,369.7 | 1,880.3 | 1,668.0 | 1,552.2 | 1,438.9 | 1,403.2 | 1,253.7 | 1,134.8 | 1,049.4 | 1,018.6 | 970.4 | 902.7 | 878.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | - | - |
| Intangible Assets | - | - | - | - | - | - | 0.7 | 164.3 | 188.9 | 213.2 | 238.8 | 266.4 | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 704.7 | 81.4 | 74.4 | 169.9 | 162.0 | 103.8 | 93.5 | 95.0 | - | - |
| Other Non-Current Assets | 71.3 | 97.7 | 79.2 | 83.6 | 62.1 | 72.8 | 85.7 | 99.8 | 96.7 | 90.5 | 96.4 | 115.2 | 124.3 | 113.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,919.1 | 8,770.4 | 7,706.8 | 7,269.6 | 7,089.5 | 6,781.1 | 5,593.9 | 3,079.2 | 2,812.8 | 2,574.5 | 2,571.8 | 2,624.6 | 2,621.1 | 2,478.1 | - | - |
| - |
| Short Term Debt | 50.6 | - | - | - | - | - | - | - | - | - | - | - | 59.0 | 0.8 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 425.5 | 406.9 | 411.4 | 401.1 | 358.8 | 304.6 | 302.2 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 734.0 | 656.6 | 647.3 | 541.4 | 493.7 | 512.8 | 397.0 | 396.3 | 370.2 | 354.9 | 287.0 | 310.3 | 301.8 | 238.9 | - | - |
| Total Current Liabilities | 2,249.2 | 2,272.5 | 2,028.8 | 1,912.0 | 1,947.6 | 1,684.0 | 1,461.9 | 1,247.7 | 1,119.6 | 996.8 | 886.6 | 933.1 | 903.8 | 740.1 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 3,497.3 | 3,253.8 | 2,984.8 | 2,825.3 | 2,539.4 | 2,400.8 | 2,322.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 277.8 | 259.3 | 227.6 | 206.0 | 220.0 | 199.9 | 182.3 | 178.8 | 179.5 | 207.9 | 201.7 | 234.4 | 242.7 | 253.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 75.7 | 74.4 | 73.8 | 69.4 | 80.9 | 103.9 | 97.8 | 346.3 | 313.1 | 290.7 | 287.4 | 273.8 | 255.9 | 229.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 8,111.8 | 7,399.9 | 6,709.9 | 6,474.7 | 6,329.1 | 6,316.3 | 5,065.7 | 2,756.5 | 2,726.1 | 2,624.3 | 2,670.8 | 2,690.5 | 2,771.6 | 3,587.5 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 1,370.5 | 1,346.3 | - | - | - |
| Retained Earnings | 2,097.9 | 1,487.7 | 984.1 | 644.4 | 414.3 | (11.7) | 204.8 | (260.9) | (675.7) | (1,060.1) | (1,276.0) | (1,426.5) | (1,492.4) | (1,109.5) | - | - |
| Accumulated Other Comprehensive Income | 17.4 | 42.5 | 33.5 | 28.7 | (4.4) | (23.0) | (19.0) | (3.6) | (1.9) | (7.2) | (9.0) | (1.7) | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | 403.1 | 209.9 | 8.3 | 4.3 | 0.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,807.3 | 1,370.5 | 996.9 | 794.9 | 760.4 | 464.8 | 528.1 | 322.7 | 86.8 | (49.8) | (99.0) | (66.0) | (150.5) | (1,109.5) | (995.9) | (603.2) |
| Total Equity | 1,807.3 | 1,370.5 | 996.9 | 794.9 | 760.4 | 464.8 | 528.1 | 322.7 | 86.8 | (49.8) | (99.0) | (66.0) | (150.5) | (1,109.5) | (995.9) | (603.2) |
| Net debt | 845.8 | 705.4 | 465.2 | 615.5 | 437.8 | 686.1 | 558.3 | - | - | - | - | - | 1,295.2 | 1,293.0 | - | - |
| Working Capital | 522.3 | 356.3 | 298.2 | 371.8 | 600.0 | 826.6 | (44.5) | 24.2 | (19.2) | (68.5) | 46.4 | 54.4 | 112.7 | 139.6 | - | - |
| Book Value | 1,807.3 | 1,370.5 | 996.9 | 794.9 | 760.4 | 464.8 | 528.1 | 322.7 | 86.8 | (49.8) | (99.0) | (66.0) | (150.5) | (1,109.5) | (995.9) | (603.2) |
| Tangible Book Value | 1,760.2 | 1,323.4 | 949.9 | 747.8 | 713.4 | 417.7 | 480.4 | 111.3 | (149.2) | (310.1) | (384.8) | (379.4) | (197.5) | (1,156.5) | - | - |
| 455.0 |
| 627.1 |
| 1,091.1 |
| 1,185.4 |
| 1,344.3 |
| 1,530.6 |
| 1,380.3 |
| 1,348.7 |
| 1,077.1 |
| 1,488.5 |
| 403.1 |
| 140.5 |
| 97.2 |
| 105.0 |
| 112.3 |
| 85.4 |
| 89.6 |
| 83.0 |
| 133.3 |
| 48.1 |
| 32.6 |
| 29.6 |
| 81.6 |
| 32.8 |
| 30.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 21.9 | 21.9 | 21.9 | 21.9 | 21.9 | 21.9 | 27.8 | 27.8 | 27.8 | 27.8 | 27.8 | 27.8 | 27.8 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 747.4 | 1,232.5 | 584.1 | 747.6 | 371.1 | 994.7 | 857.8 | 659.9 | 742.3 | 925.4 | 615.9 | 521.0 | 532.4 | 872.6 | 428.6 | 455.0 | 627.1 | 1,091.1 | 1,185.4 | 1,344.3 | 1,530.6 | 1,380.3 | 1,348.7 | 1,077.1 | 1,488.5 | 403.1 | 140.5 | 97.2 | 105.0 | 112.3 | 85.4 | 89.6 | 83.0 | 133.3 | 48.1 | 32.6 | 29.6 | 81.6 | 32.8 | 30.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 114.0 | 105.3 | 116.2 | 111.2 | 106.7 | 88.1 | 102.9 | 99.7 | 100.7 | 74.4 | 91.6 | 80.7 | 78.5 | 71.1 | 80.6 | 70.9 | 77.7 | 54.1 | 90.7 | 78.8 | 83.4 | 62.2 | 72.7 | 50.3 | 12.4 | 91.5 | 117.5 | 98.2 | 99.5 | 58.8 | 86.1 | 71.0 | 82.8 | 71.6 | 79.0 | 58.9 | 53.0 | 43.3 | 59.8 | 41.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,444.2 | 1,311.9 | 1,658.4 | 1,414.8 | 1,315.3 | 1,250.8 | 1,440.7 | 1,222.7 | 1,140.8 | 1,087.8 | 1,329.1 | 1,161.5 | 1,231.1 | 1,182.0 | 1,445.1 | 1,266.7 | 1,257.1 | 1,021.0 | 1,059.7 | 828.2 | 767.6 | 740.8 | 867.0 | 607.6 | 625.9 | 777.2 | 1,004.4 | 823.8 | 895.8 | 954.2 | 1,056.6 | 843.9 | 786.6 | 752.6 | 903.7 | 727.0 | 725.5 | 701.9 | 822.5 | 745.0 |
| Prepaid Expenses | 196.7 | 118.4 | 299.9 | 300.0 | 255.3 | 263.1 | 256.6 | 247.7 | 226.4 | 216.2 | 155.0 | 148.7 | 136.8 | 131.7 | 131.8 | 135.0 | 209.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | 2.9 | 3.4 | 3.4 | 0.4 | 23.7 | 32.2 | 32.4 | 28.0 | 28.0 | 23.3 | 23.3 | 5.1 | 5.1 | 19.8 | 7.1 | 1.9 | 3.8 | |||||||||||||||||||||||
| Total Current Assets | 2,505.2 | 2,771.5 | 2,662.0 | 2,574.0 | 2,072.2 | 2,628.8 | 2,690.4 | 2,257.9 | 2,238.1 | 2,327.0 | 2,214.8 | 1,917.1 | 1,990.5 | 2,283.8 | 2,099.8 | 1,936.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,262.0 | 3,164.2 | 2,939.0 | 2,836.0 | 2,698.8 | 2,369.7 | 2,109.0 | 2,063.8 | 1,934.5 | 1,880.3 | 1,767.6 | 1,699.5 | 1,678.5 | 1,668.0 | 1,666.5 | 1,609.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | 47.1 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 85.0 | 71.3 | 69.5 | 68.9 | 76.4 | 97.7 | 91.6 | 68.3 | 86.0 | 79.2 | 92.7 | 85.4 | 78.6 | 83.6 | 94.9 | 67.3 | 79.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,777.2 | 9,919.1 | 9,596.7 | 9,309.3 | 8,549.9 | 8,770.4 | 8,442.9 | 7,821.4 | 7,695.3 | 7,706.8 | 7,493.7 | 6,915.5 | 7,003.9 | 7,269.6 | 7,101.5 | 6,733.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,050.1 | 1,019.2 | 1,118.4 | 1,024.3 | 914.6 | 1,038.1 | 1,101.9 | 1,017.4 | 929.8 | 956.4 | 939.7 | 773.5 | 829.2 | 955.8 | 953.7 | 800.7 | 962.2 | 1,080.8 | 1,174.3 | 980.0 | 907.0 | 862.6 | 920.9 | 492.3 | 701.9 | 759.1 | 888.4 | 690.6 | 707.7 | 848.6 | 967.2 | 761.7 | 726.6 | 736.3 | 764.6 | 604.0 | 608.9 | 640.3 | 692.0 | 546.0 |
| Short Term Debt | - | 50.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 437.7 | 425.5 | 405.3 | 392.9 | 397.6 | 406.9 | 401.8 | 388.8 | 395.9 | 411.4 | 412.3 | 400.3 | 402.6 | 401.1 | 391.1 | 375.3 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 644.7 | 734.0 | 659.6 | 656.7 | 629.9 | 656.6 | 626.9 | 604.5 | 603.0 | 647.3 | 588.6 | 456.1 | 472.9 | 541.4 | 520.1 | 418.4 | 378.1 | |||||||||||||||||||||||
| Total Current Liabilities | 2,152.4 | 2,249.2 | 2,203.2 | 2,093.8 | 1,956.8 | 2,272.5 | 2,301.4 | 2,178.7 | 2,097.3 | 2,028.8 | 1,954.6 | 1,643.7 | 1,718.5 | 1,912.0 | 1,878.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3,516.5 | 3,497.3 | 3,504.0 | 3,406.5 | 3,279.9 | 3,253.8 | 3,124.1 | 3,020.6 | 3,016.0 | 2,984.8 | 2,982.5 | 2,801.1 | 2,842.8 | 2,825.3 | 2,828.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 299.6 | 277.8 | 272.2 | 265.6 | 249.8 | 259.3 | 254.0 | 243.3 | 240.6 | 227.6 | 237.9 | 226.4 | 220.6 | 206.0 | 222.5 | 224.6 | 232.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 74.7 | 75.7 | 74.3 | 77.1 | 74.1 | 74.4 | 74.1 | 74.1 | 73.2 | 73.8 | 70.6 | 70.8 | 70.1 | 69.4 | 68.7 | 69.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,940.6 | 8,111.8 | 8,069.2 | 7,862.4 | 7,197.7 | 7,399.9 | 7,296.4 | 6,751.1 | 6,663.8 | 6,709.9 | 6,643.2 | 6,089.7 | 6,202.4 | 6,474.7 | 6,462.8 | 6,099.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,212.6 | 2,097.9 | 1,787.5 | 1,682.7 | 1,588.5 | 1,487.7 | 1,226.9 | 1,136.3 | 1,062.6 | 984.1 | 756.6 | 708.1 | 677.2 | 644.4 | 459.2 | 442.4 | 430.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 22.6 | 17.4 | 13.8 | 16.8 | 27.0 | 42.5 | 38.0 | 25.5 | 37.9 | 33.5 | 42.4 | 36.2 | 28.9 | 28.7 | 37.0 | 13.8 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,836.6 | 1,807.3 | 1,527.5 | 1,446.8 | 1,352.2 | 1,370.5 | 1,146.5 | 1,070.3 | 1,031.4 | 996.9 | 850.5 | 825.9 | 801.5 | 794.9 | 638.7 | 633.9 | ||||||||||||||||||||||||
| Total Equity | 1,836.6 | 1,807.3 | 1,527.5 | 1,446.8 | 1,352.2 | 1,370.5 | 1,146.5 | 1,070.3 | 1,031.4 | 996.9 | 850.5 | 825.9 | 801.5 | 794.9 | 638.7 | 633.9 | 716.2 | 760.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | 50.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | (1,181.9) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 352.7 | 522.3 | 458.8 | 480.3 | 115.3 | 356.3 | 389.0 | 79.3 | 140.8 | 298.2 | 260.3 | 273.4 | 272.0 | 371.8 | 221.4 | 327.1 | 451.7 | 600.0 | ||||||||||||||||||||||
| Book Value | 1,836.6 | 1,807.3 | 1,527.5 | 1,446.8 | 1,352.2 | 1,370.5 | 1,146.5 | 1,070.3 | 1,031.4 | 996.9 | 850.5 | 825.9 | 801.5 | 794.9 | 638.7 | 633.9 | 716.2 | 760.4 | ||||||||||||||||||||||
| Tangible Book Value | 1,789.5 | 1,760.2 | 1,480.4 | 1,399.8 | 1,305.1 | 1,323.4 | 1,099.4 | 1,023.3 | 984.4 | 949.9 | 803.4 | 778.8 | 754.4 | 747.8 | 591.7 | 586.8 | 669.1 | |||||||||||||||||||||||
| 370.5 |
| 425.3 |
| 403.6 |
| 343.3 |
| 314.2 |
| 339.9 |
| 150.3 |
| 94.3 |
| 136.7 |
| 146.2 |
| 144.8 |
| 129.6 |
| 124.8 |
| 148.7 |
| 147.6 |
| 126.7 |
| 115.1 |
| 91.9 |
| 102.1 |
| 78.8 |
| 73.8 |
| 104.1 |
| 86.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 4.4 |
| 2.5 |
| 6.7 |
| 6.7 |
| - |
| - |
| 2.3 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,181.2 |
| 2,547.6 |
| 2,772.1 |
| 2,663.9 |
| 2,738.1 |
| 2,510.6 |
| 2,634.9 |
| 1,891.8 |
| 2,229.9 |
| 1,417.4 |
| 1,415.1 |
| 1,185.9 |
| 1,251.8 |
| 1,271.9 |
| 1,398.6 |
| 1,174.0 |
| 1,100.9 |
| 1,100.4 |
| 1,150.5 |
| 948.5 |
| 914.7 |
| 928.3 |
| 1,046.9 |
| 932.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,567.4 |
| 1,552.2 |
| 1,499.8 |
| 1,467.4 |
| 1,454.5 |
| 1,438.9 |
| 1,442.4 |
| 1,431.5 |
| 1,407.1 |
| 1,403.2 |
| 1,375.5 |
| 1,317.6 |
| 1,288.2 |
| 1,253.7 |
| 1,239.5 |
| 1,179.0 |
| 1,148.3 |
| 1,134.8 |
| 1,111.9 |
| 1,080.2 |
| 1,055.2 |
| 1,049.4 |
| 1,040.3 |
| 1,024.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| 47.1 |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.9 |
| 164.3 |
| 173.1 |
| 178.4 |
| 183.6 |
| 188.9 |
| 195.4 |
| 201.2 |
| 207.2 |
| 213.2 |
| 220.7 |
| 226.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.1 |
| 63.0 |
| 64.9 |
| 68.2 |
| 72.8 |
| 75.9 |
| 299.4 |
| 276.5 |
| 85.7 |
| 88.9 |
| 92.1 |
| 90.3 |
| 99.8 |
| 105.6 |
| 107.6 |
| 100.9 |
| 96.7 |
| 92.6 |
| 89.6 |
| 89.1 |
| 90.5 |
| 95.2 |
| 97.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,933.5 |
| 7,089.5 |
| 7,277.8 |
| 6,992.5 |
| 7,051.0 |
| 6,781.1 |
| 6,908.8 |
| 6,369.9 |
| 6,640.7 |
| 5,593.9 |
| 5,507.6 |
| 5,046.4 |
| 5,065.2 |
| 3,079.2 |
| 3,206.9 |
| 2,930.6 |
| 2,825.4 |
| 2,812.8 |
| 2,843.4 |
| 2,611.8 |
| 2,558.9 |
| 2,574.5 |
| 2,688.1 |
| 2,566.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 374.7 |
| 358.8 |
| 346.2 |
| 326.3 |
| 312.9 |
| 304.6 |
| 293.8 |
| 277.2 |
| 269.0 |
| 302.2 |
| 293.8 |
| 277.4 |
| 273.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 493.7 |
| 544.9 |
| 483.1 |
| 504.5 |
| 512.8 |
| 522.1 |
| 451.9 |
| 380.8 |
| 397.0 |
| 422.2 |
| 344.6 |
| 359.8 |
| 396.3 |
| 433.4 |
| 355.7 |
| 352.0 |
| 370.2 |
| 361.2 |
| 317.5 |
| 336.7 |
| 354.9 |
| 326.1 |
| 291.4 |
| 1,609.1 |
| 1,729.5 |
| 1,947.6 |
| 2,079.5 |
| 1,803.5 |
| 1,728.7 |
| 1,684.0 |
| 1,740.6 |
| 1,225.2 |
| 1,355.4 |
| 1,461.9 |
| 1,607.6 |
| 1,315.8 |
| 1,343.9 |
| 1,247.7 |
| 1,403.4 |
| 1,120.1 |
| 1,091.6 |
| 1,119.6 |
| 1,127.7 |
| 923.3 |
| 947.3 |
| 996.8 |
| 1,019.7 |
| 838.9 |
| 2,724.1 |
| 2,709.0 |
| 2,539.4 |
| 2,560.7 |
| 2,429.3 |
| 2,428.9 |
| 2,400.8 |
| 2,396.3 |
| 2,390.3 |
| 2,370.9 |
| 2,322.0 |
| 2,258.1 |
| 2,069.6 |
| 2,045.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 220.0 |
| 211.7 |
| 204.0 |
| 171.6 |
| 199.9 |
| 204.7 |
| 217.4 |
| 219.1 |
| 182.3 |
| 171.6 |
| 171.5 |
| 180.3 |
| 178.8 |
| 180.2 |
| 181.2 |
| 181.6 |
| 179.5 |
| 222.1 |
| 218.0 |
| 212.5 |
| 207.9 |
| 206.1 |
| 195.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.0 |
| 80.9 |
| 94.5 |
| 105.7 |
| 101.0 |
| 103.9 |
| 111.0 |
| 113.6 |
| 112.1 |
| 97.8 |
| 96.2 |
| 94.6 |
| 83.4 |
| 346.3 |
| 340.9 |
| 320.3 |
| 318.4 |
| 313.1 |
| 309.8 |
| 289.9 |
| 287.8 |
| 290.7 |
| 294.7 |
| 284.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,217.3 |
| 6,329.1 |
| 6,561.0 |
| 6,316.8 |
| 6,511.2 |
| 6,316.3 |
| 6,622.2 |
| 6,107.7 |
| 6,361.6 |
| 5,065.7 |
| 5,116.0 |
| 4,731.3 |
| 4,786.7 |
| 2,756.5 |
| 3,013.5 |
| 2,777.3 |
| 2,714.2 |
| 2,726.1 |
| 2,953.9 |
| 2,707.7 |
| 2,599.8 |
| 2,624.3 |
| 2,823.5 |
| 2,670.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 414.3 |
| 292.7 |
| 279.0 |
| 176.5 |
| (11.7) |
| (167.7) |
| (175.7) |
| (128.9) |
| 204.8 |
| (1.5) |
| (98.0) |
| (182.6) |
| (260.9) |
| (445.3) |
| (522.1) |
| (593.1) |
| (675.7) |
| (916.4) |
| (961.2) |
| (1,008.1) |
| (1,060.1) |
| (1,185.7) |
| (1,218.1) |
| 18.5 |
| (4.4) |
| (13.1) |
| (22.6) |
| (20.0) |
| (23.0) |
| (24.7) |
| (27.4) |
| (27.5) |
| (19.0) |
| (17.6) |
| (17.1) |
| (7.1) |
| (3.6) |
| 0.6 |
| 0.1 |
| (0.2) |
| (1.9) |
| (4.5) |
| (6.5) |
| (6.8) |
| (7.2) |
| (11.2) |
| (11.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 567.3 |
| 453.6 |
| 403.1 |
| 352.5 |
| 276.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 716.2 |
| 760.4 |
| 716.8 |
| 675.7 |
| 539.9 |
| 464.8 |
| 286.6 |
| 262.3 |
| 279.1 |
| 528.1 |
| 391.6 |
| 315.1 |
| 278.5 |
| 322.7 |
| 193.4 |
| 153.3 |
| 111.3 |
| 86.8 |
| (110.5) |
| (95.9) |
| (40.9) |
| (49.8) |
| (135.4) |
| (103.7) |
| 716.8 |
| 675.7 |
| 539.9 |
| 464.8 |
| 286.6 |
| 262.3 |
| 279.1 |
| 528.1 |
| 391.6 |
| 315.1 |
| 278.5 |
| 322.7 |
| 193.4 |
| 153.3 |
| 111.3 |
| 86.8 |
| (110.5) |
| (95.9) |
| (40.9) |
| (49.8) |
| (135.4) |
| (103.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 692.6 |
| 860.4 |
| 1,009.4 |
| 826.6 |
| 894.2 |
| 666.6 |
| 874.5 |
| (44.5) |
| (192.5) |
| (129.9) |
| (92.1) |
| 24.2 |
| (4.8) |
| 53.9 |
| 9.3 |
| (19.2) |
| 22.8 |
| 25.2 |
| (32.6) |
| (68.5) |
| 27.2 |
| 93.1 |
| 716.8 |
| 675.7 |
| 539.9 |
| 464.8 |
| 286.6 |
| 262.3 |
| 279.1 |
| 528.1 |
| 391.6 |
| 315.1 |
| 278.5 |
| 322.7 |
| 193.4 |
| 153.3 |
| 111.3 |
| 86.8 |
| (110.5) |
| (95.9) |
| (40.9) |
| (49.8) |
| (135.4) |
| (103.7) |
| 713.4 |
| 669.7 |
| 628.6 |
| 492.8 |
| 417.7 |
| 238.9 |
| 214.6 |
| 231.4 |
| 480.4 |
| 343.7 |
| 267.2 |
| 230.5 |
| 111.3 |
| (26.8) |
| (72.2) |
| (119.4) |
| (149.2) |
| (353.0) |
| (344.2) |
| (295.1) |
| (310.1) |
| (403.1) |
| (377.4) |