| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 442.0 | 531.9 | 350.3 | 430.2 | 763.4 | 790.7 | 686.0 | 451.8 | 673.2 | 551.4 | 369.8 | 413.6 | 437.5 | 290.8 | 241.0 | 234.3 | 386.7 | 230.6 |
| Restricted Cash | - | - | - | - | - | - | 0.0 | 14.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 348.8 | 283.6 | 414.2 | 0.7 | 131.1 | 1.2 | 1.7 | 262.8 | 95.0 | 0.5 | 0.6 | 27.3 | 91.8 | 44.7 | 2.9 | 68.8 | - | |
| Cash And Short Term Investments | 790.8 | 815.5 | 764.5 | 431.0 | 894.5 | 791.9 | 687.7 | 714.6 | 768.1 | 551.9 | 370.4 | 440.8 | 529.2 | 335.4 | 243.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 403.2 | 417.5 | 423.1 | 547.6 | 487.8 | 452.9 | 488.2 | 449.4 | 364.9 | 333.7 | 372.0 | 344.4 | 306.9 | 334.3 | 351.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 689.5 | 690.5 | 746.3 | 1,028.5 | 645.4 | 556.5 | 606.0 | 521.8 | 457.9 | 488.0 | 473.6 | 384.7 | 329.2 | 363.3 | 365.2 | 314.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,043.2 | 992.7 | 959.2 | 915.1 | 893.7 | 884.0 | 869.7 | 781.0 | 737.2 | 688.3 | 655.0 | 637.2 | 605.8 | 563.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 385.6 | 385.7 | 235.9 | 322.5 | 283.3 | 206.7 | 255.4 | 274.4 | 252.3 | 215.0 | 217.2 | 214.3 | 173.6 | 142.2 | 149.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 12.7 | 0.0 | 20.2 | 4.9 | 0.0 | 45.8 | 53.8 | 34.8 | 72.7 | 52.3 | 24.8 | 3.0 | 5.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (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 | 319.3 | 442.0 | 228.8 | 427.8 | 323.3 | 531.9 | 306.7 | 341.8 | 418.5 | 350.3 | 213.3 | 231.6 | 361.0 | 430.2 | 159.2 | |||||||||||||||||||||||||
| - |
| 303.1 |
| 386.7 |
| 230.6 |
| 300.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 89.1 | 85.1 | 80.8 | 129.9 | 86.3 | 54.2 | 93.9 | 79.5 | 58.6 | 38.5 | 33.4 | 39.2 | 33.1 | 38.6 | 36.4 | 28.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,972.5 | 2,008.6 | 2,014.7 | 2,136.9 | 2,114.0 | 1,855.6 | 1,875.7 | 1,765.3 | 1,649.5 | 1,412.0 | 1,249.4 | 1,266.0 | 1,250.5 | 1,122.6 | 1,049.5 | 990.9 | - | - |
| 526.8 |
| 472.8 |
| - |
| - |
| Accumulated Depreciation | 764.0 | 709.8 | 671.9 | 623.9 | 602.7 | 574.2 | 523.1 | 489.4 | 455.8 | 408.7 | 363.3 | 345.6 | 326.4 | 303.0 | 275.9 | 251.0 | - | - |
| Property,Plant & Equipment Net | 279.1 | 282.9 | 287.3 | 291.2 | 291.1 | 309.8 | 346.7 | 291.6 | 281.4 | 279.7 | 291.7 | 291.6 | 279.4 | 260.5 | 250.9 | 221.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5.7 | 26.7 | 26.7 | 51.7 | 68.6 | 68.6 | 68.6 | 68.6 | 68.6 | 68.6 | 68.6 | 68.6 | 14.4 | 14.4 | 14.4 | 14.5 | - | - |
| Intangible Assets | 71.2 | 79.2 | 79.9 | 81.6 | 101.9 | 103.6 | 123.6 | 126.6 | 129.6 | 133.4 | 138.6 | 143.7 | 36.3 | 37.6 | 39.0 | 40.4 | - | - |
| Operating Lease Right Of Use Assets | 425.5 | 399.7 | 357.3 | 324.4 | 330.9 | 339.2 | 394.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 96.1 | 78.8 | 9.5 | - | - | - | 2.8 | 4.0 | 6.3 | 11.6 | 14.8 | - | - |
| Other Non-Current Assets | 66.3 | 74.0 | 67.6 | 71.6 | 68.5 | 63.6 | 43.7 | 38.5 | 27.1 | 27.7 | 21.7 | 19.5 | 25.0 | 23.7 | 28.6 | 27.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,928.5 | 2,975.3 | 2,939.0 | 3,051.5 | 3,067.1 | 2,836.6 | 2,931.6 | 2,368.7 | 2,212.9 | 2,013.9 | 1,846.2 | 1,792.2 | 1,605.6 | 1,458.8 | 1,382.5 | 1,294.8 | - | - |
| 130.6 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 88.5 | 75.9 | 71.1 | 68.7 | 67.4 | 65.5 | 64.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 278.4 | 273.3 | 272.1 | 328.8 | 316.5 | 257.3 | 295.7 | 275.7 | 182.2 | 142.2 | 141.9 | 144.3 | 120.4 | 105.2 | 104.5 | 102.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 760.8 | 766.5 | 596.6 | 738.7 | 680.4 | 552.6 | 630.9 | 572.9 | 453.6 | 362.9 | 366.1 | 373.1 | 301.3 | 252.1 | 267.0 | 251.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 389.2 | 373.3 | 336.8 | 310.6 | 317.7 | 353.2 | 371.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 5.2 | 6.4 | 9.5 | 0.2 | 0.1 | 0.2 | 3.3 | 8.0 | 1.8 | 1.8 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 52.2 | 41.9 | 41.3 | 33.0 | 35.3 | 42.9 | 24.9 | 45.2 | 48.7 | 42.6 | 40.2 | 35.4 | 29.5 | 27.2 | 23.9 | 21.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,218.4 | 1,195.2 | 1,000.4 | 1,115.8 | 1,077.9 | 1,003.8 | 1,082.1 | 678.4 | 560.6 | 432.4 | 430.3 | 437.0 | 352.7 | 292.7 | 308.0 | 292.8 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,775.8 | 1,843.3 | 1,984.4 | 1,953.7 | 1,993.6 | 1,811.8 | 1,848.9 | 1,677.9 | 1,585.0 | 1,529.6 | 1,385.9 | 1,255.1 | 1,157.7 | 1,094.7 | 1,024.6 | 950.2 | - | - |
| Accumulated Other Comprehensive Income | (65.7) | (63.2) | (45.8) | (30.6) | (4.4) | 0.8 | (4.4) | (4.1) | (8.9) | (22.6) | (20.8) | 15.8 | 35.4 | 46.7 | 46.9 | 46.7 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | 0.0 | 16.5 | 30.3 | 20.7 | 16.0 | 11.6 | 7.4 | 0.0 | - | - | - | - |
| Total Stockholders Equity | 1,710.1 | 1,780.0 | 1,938.6 | 1,935.8 | 1,989.3 | 1,832.8 | 1,849.4 | 1,673.9 | 1,622.0 | 1,560.8 | 1,399.8 | 1,343.6 | 1,245.4 | 1,166.2 | 1,074.5 | 1,002.0 | 997.2 | 944.1 |
| Total Equity | 1,710.1 | 1,780.0 | 1,938.6 | 1,935.8 | 1,989.3 | 1,832.8 | 1,849.4 | 1,690.3 | 1,652.3 | 1,581.5 | 1,415.8 | 1,355.2 | 1,252.9 | 1,166.2 | 1,074.5 | 1,002.0 | 997.2 | 944.1 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 1,211.7 | 1,242.0 | 1,418.1 | 1,398.2 | 1,433.6 | 1,303.0 | 1,244.8 | 1,192.4 | 1,195.9 | 1,049.2 | 883.3 | 892.9 | 949.2 | 870.5 | 782.5 | 739.3 | - | - |
| Book Value | 1,710.1 | 1,780.0 | 1,938.6 | 1,935.8 | 1,989.3 | 1,832.8 | 1,849.4 | 1,673.9 | 1,622.0 | 1,560.8 | 1,399.8 | 1,343.6 | 1,245.4 | 1,166.2 | 1,074.5 | 1,002.0 | 997.2 | 944.1 |
| Tangible Book Value | 1,633.2 | 1,674.1 | 1,832.0 | 1,802.5 | 1,818.8 | 1,660.6 | 1,657.3 | 1,478.7 | 1,423.8 | 1,358.8 | 1,192.6 | 1,131.3 | 1,194.7 | 1,114.1 | 1,021.1 | 947.1 | - | - |
| 413.1 |
| 435.2 |
| 763.4 |
| 599.5 |
| 819.8 |
| 873.6 |
| 763.4 |
| 313.4 |
| 474.8 |
| 671.1 |
| 686.0 |
| 239.3 |
| 386.2 |
| 430.4 |
| 437.8 |
| 182.2 |
| 510.7 |
| 717.2 |
| 673.2 |
| 411.8 |
| 620.6 |
| 556.0 |
| 551.4 |
| 219.2 |
| 415.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 14.0 | 14.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Short Term Investments | 216.0 | 348.8 | 7.2 | 151.2 | 335.1 | 283.6 | 67.2 | 369.3 | 369.3 | 414.2 | 1.5 | 71.2 | 99.5 | 0.7 | 1.0 | 1.1 | 175.0 | 131.1 | 1.1 | 1.1 | 0.9 | 1.2 | 1.1 | 1.0 | 35.8 | 1.7 | 1.5 | 138.2 | 272.6 | 262.8 | 269.3 | 264.0 | 91.0 | 95.0 | 18.5 | 1.6 | 34.5 | 0.5 | 0.5 | 12.9 |
| Cash And Short Term Investments | 535.4 | 790.8 | 236.0 | 579.0 | 658.4 | 815.5 | 373.9 | 711.1 | 787.7 | 764.5 | 214.8 | 302.8 | 460.6 | 431.0 | 160.2 | 414.2 | 610.3 | 894.5 | 600.6 | 820.9 | 874.6 | 764.6 | 314.5 | 475.8 | 706.9 | 687.7 | 240.8 | 524.3 | 703.1 | 700.6 | 451.5 | 774.7 | 808.2 | 768.1 | 430.3 | 622.2 | 590.5 | 551.9 | 219.7 | 428.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 368.3 | 403.2 | 610.5 | 290.6 | 387.9 | 417.5 | 581.7 | 222.6 | 366.4 | 423.1 | 686.8 | 343.8 | 466.7 | 547.6 | 600.5 | 296.6 | 408.2 | 487.8 | 500.5 | 279.8 | 338.8 | 452.9 | 479.4 | 217.5 | 313.0 | 488.2 | 646.4 | 280.6 | 341.1 | 449.4 | 552.4 | 238.7 | 316.4 | 364.9 | 466.9 | 181.1 | 260.5 | 333.7 | 486.2 | 192.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 624.0 | 689.5 | 800.4 | 926.9 | 623.7 | 690.5 | 798.2 | 823.6 | 607.4 | 746.3 | 885.2 | 1,162.5 | 959.2 | 1,028.5 | 1,056.9 | 962.9 | 714.4 | 645.4 | 720.9 | 676.0 | 525.7 | 556.5 | 771.7 | 806.9 | 577.1 | 606.0 | 717.4 | 756.4 | 520.6 | 521.8 | 617.2 | 570.5 | 406.0 | 457.9 | 558.6 | 559.5 | 398.8 | 488.0 | 588.0 | 653.6 |
| Prepaid Expenses | 90.5 | 89.1 | 99.5 | 97.5 | 71.4 | 85.1 | 72.4 | 90.5 | 84.7 | 80.8 | 96.0 | 92.0 | 100.9 | 129.9 | 142.1 | 121.4 | 105.3 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,618.2 | 1,972.5 | 1,746.3 | 1,894.0 | 1,741.3 | 2,008.6 | 1,826.3 | 1,847.8 | 1,846.2 | 2,014.7 | 1,882.8 | 1,901.1 | 1,987.4 | 2,136.9 | 1,959.6 | 1,795.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 766.7 | 764.0 | 751.6 | 746.8 | 725.9 | 709.8 | 707.3 | 689.5 | 681.5 | 671.9 | 653.5 | 644.6 | 635.3 | 623.9 | 608.5 | 604.2 | 603.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 273.2 | 279.1 | 282.4 | 283.2 | 282.6 | 282.9 | 285.0 | 277.5 | 277.9 | 287.3 | 283.1 | 280.6 | 282.9 | 291.2 | 287.3 | 288.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5.7 | 5.7 | 5.7 | 26.7 | 26.7 | 26.7 | 26.7 | 26.7 | 26.7 | 26.7 | 51.7 | 51.7 | 51.7 | 51.7 | 68.6 | 68.6 | 68.6 | 68.6 | ||||||||||||||||||||||
| Intangible Assets | 71.2 | 71.2 | 71.2 | 79.2 | 79.2 | 79.2 | 79.2 | 79.2 | 79.5 | 79.9 | 80.3 | 80.7 | 81.1 | 81.6 | 100.7 | 101.1 | 101.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 422.8 | 425.5 | 429.6 | 432.8 | 408.0 | 399.7 | 370.8 | 360.7 | 361.1 | 357.3 | 339.5 | 313.7 | 318.7 | 324.4 | 328.9 | 325.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 70.8 | 66.3 | 64.7 | 63.1 | 64.8 | 74.0 | 69.0 | 71.4 | 70.6 | 67.6 | 71.7 | 67.3 | 70.3 | 71.6 | 68.1 | 66.6 | 66.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,563.6 | 2,928.5 | 2,712.5 | 2,890.4 | 2,707.4 | 2,975.3 | 2,760.7 | 2,760.8 | 2,762.2 | 2,939.0 | 2,798.9 | 2,789.8 | 2,889.0 | 3,051.5 | 2,890.2 | 2,726.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 233.7 | 385.6 | 244.4 | 478.9 | 268.5 | 385.7 | 221.7 | 267.9 | 150.1 | 235.9 | 162.2 | 247.4 | 220.2 | 322.5 | 336.8 | 312.4 | 262.3 | 283.3 | 241.1 | 267.7 | 165.6 | 206.7 | 164.3 | 255.7 | 151.0 | 255.4 | 201.8 | 309.9 | 186.9 | 274.4 | 237.3 | 290.8 | 167.3 | 252.3 | 190.6 | 264.9 | 95.3 | 215.0 | 136.7 | 274.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | 4.4 | - | - | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 84.7 | 88.5 | 82.7 | 78.5 | 76.3 | 75.9 | 73.0 | 72.1 | 71.6 | 71.1 | 72.7 | 69.8 | 69.5 | 68.7 | 65.9 | 65.7 | ||||||||||||||||||||||||
| Accrued Expenses | 201.8 | 278.4 | 260.5 | 201.7 | 205.3 | 273.3 | 266.2 | 201.7 | 216.9 | 272.1 | 283.8 | 239.0 | 271.6 | 328.8 | 279.2 | 239.2 | 234.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 527.1 | 760.8 | 592.7 | 761.3 | 558.8 | 766.5 | 566.9 | 544.4 | 447.3 | 596.6 | 526.0 | 557.3 | 568.7 | 738.7 | 696.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 387.9 | 389.2 | 397.6 | 402.7 | 380.6 | 373.3 | 348.8 | 339.3 | 340.3 | 336.8 | 323.5 | 298.1 | 303.6 | 310.6 | 314.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 49.5 | 52.2 | 51.6 | 58.1 | 43.9 | 41.9 | 42.9 | 39.4 | 38.9 | 41.3 | 29.9 | 36.4 | 35.0 | 33.0 | 30.9 | 32.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 981.6 | 1,218.4 | 1,056.6 | 1,236.5 | 997.6 | 1,195.2 | 973.3 | 936.9 | 852.8 | 1,000.4 | 903.6 | 915.1 | 941.2 | 1,115.8 | 1,075.3 | 995.1 | ||||||||||||||||||||||||
| 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 | 1.1 | 12.7 | 5.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.2 | 20.2 | 13.1 | 5.4 | 0.6 | 4.9 | 0.0 | 0.1 | 0.1 | 0.0 | 0.2 | 23.2 | 36.2 | 45.8 | 39.0 | 31.0 | 28.0 | 53.8 | 49.1 | 44.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,646.6 | 1,775.8 | 1,722.0 | 1,720.7 | 1,771.2 | 1,843.3 | 1,836.9 | 1,879.0 | 1,960.6 | 1,984.4 | 1,942.7 | 1,916.0 | 1,981.3 | 1,953.7 | 1,846.6 | 1,753.5 | 1,828.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (64.6) | (65.7) | (66.1) | (66.8) | (61.5) | (63.2) | (49.4) | (55.0) | (51.2) | (45.8) | (47.4) | (41.3) | (34.6) | (30.6) | (37.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,582.0 | 1,710.1 | 1,655.9 | 1,653.9 | 1,709.8 | 1,780.0 | 1,787.5 | 1,824.0 | 1,909.4 | 1,938.6 | 1,895.3 | 1,874.7 | 1,947.8 | 1,935.8 | 1,814.8 | 1,731.7 | ||||||||||||||||||||||||
| Total Equity | 1,582.0 | 1,710.1 | 1,655.9 | 1,653.9 | 1,709.8 | 1,780.0 | 1,787.5 | 1,824.0 | 1,909.4 | 1,938.6 | 1,895.3 | 1,874.7 | 1,947.8 | 1,935.8 | 1,814.8 | 1,731.7 | 1,818.9 | 1,989.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | 4.4 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | (214.8) | - | - | (431.0) | (155.8) | - | - | (894.5) | (600.6) | |||||||||||||||||||||
| Working Capital | 1,091.1 | 1,211.7 | 1,153.7 | 1,132.7 | 1,182.6 | 1,242.0 | 1,259.3 | 1,303.4 | 1,398.9 | 1,418.1 | 1,356.8 | 1,343.9 | 1,418.7 | 1,398.2 | 1,263.0 | 1,176.7 | 1,267.1 | |||||||||||||||||||||||
| Book Value | 1,582.0 | 1,710.1 | 1,655.9 | 1,653.9 | 1,709.8 | 1,780.0 | 1,787.5 | 1,824.0 | 1,909.4 | 1,938.6 | 1,895.3 | 1,874.7 | 1,947.8 | 1,935.8 | 1,814.8 | 1,731.7 | 1,818.9 | 1,989.3 | ||||||||||||||||||||||
| Tangible Book Value | 1,505.1 | 1,633.2 | 1,579.0 | 1,548.0 | 1,603.9 | 1,674.1 | 1,681.6 | 1,718.0 | 1,803.3 | 1,832.0 | 1,763.3 | 1,742.2 | 1,814.9 | 1,802.5 | 1,645.5 | 1,562.0 | 1,648.8 | |||||||||||||||||||||||
| 86.3 |
| 98.1 |
| 102.0 |
| 66.2 |
| 54.2 |
| 82.2 |
| 102.6 |
| 113.7 |
| 93.9 |
| 94.3 |
| 100.8 |
| 73.9 |
| 79.5 |
| 77.8 |
| 76.4 |
| 72.8 |
| 58.6 |
| 36.1 |
| 42.1 |
| 40.9 |
| 38.5 |
| 33.5 |
| 35.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,838.1 |
| 2,114.0 |
| 1,920.1 |
| 1,878.7 |
| 1,805.2 |
| 1,855.6 |
| 1,647.8 |
| 1,602.8 |
| 1,710.7 |
| 1,875.7 |
| 1,698.9 |
| 1,662.2 |
| 1,638.7 |
| 1,765.3 |
| 1,712.9 |
| 1,660.2 |
| 1,603.4 |
| 1,649.5 |
| 1,491.8 |
| 1,404.9 |
| 1,290.6 |
| 1,412.0 |
| 1,327.4 |
| 1,310.5 |
| 602.7 |
| 591.8 |
| 585.1 |
| 576.6 |
| - |
| 550.1 |
| 546.4 |
| 530.3 |
| 523.1 |
| 515.3 |
| 510.3 |
| 500.0 |
| 489.4 |
| 483.9 |
| 472.4 |
| 467.0 |
| 455.8 |
| 435.6 |
| 435.6 |
| 421.8 |
| 408.7 |
| 403.2 |
| 390.1 |
| 290.1 |
| 291.1 |
| 293.7 |
| 297.2 |
| 300.1 |
| 309.8 |
| 322.2 |
| 328.9 |
| 333.0 |
| 346.7 |
| 349.3 |
| 312.9 |
| 298.4 |
| 291.6 |
| 284.7 |
| 280.7 |
| 281.2 |
| 281.4 |
| 285.6 |
| 286.0 |
| 279.7 |
| 279.7 |
| 285.5 |
| 287.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 68.6 |
| 101.9 |
| 102.3 |
| 102.7 |
| 103.1 |
| 103.6 |
| 121.5 |
| 122.1 |
| 122.9 |
| 123.6 |
| 124.3 |
| 125.1 |
| 125.8 |
| 126.6 |
| 127.3 |
| 128.1 |
| 128.8 |
| 129.6 |
| 130.3 |
| 131.0 |
| 132.2 |
| 133.4 |
| 134.7 |
| 136.0 |
| 333.4 |
| 330.9 |
| 344.9 |
| 350.8 |
| 363.7 |
| 339.2 |
| 351.3 |
| 365.5 |
| 388.0 |
| 394.5 |
| 389.6 |
| 368.9 |
| 362.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.5 |
| 97.7 |
| 86.8 |
| 96.1 |
| 77.1 |
| 73.4 |
| 73.8 |
| 78.8 |
| 80.2 |
| 82.4 |
| 77.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.5 |
| 67.3 |
| 67.5 |
| 66.4 |
| 63.6 |
| 64.0 |
| 61.1 |
| 54.5 |
| 43.7 |
| 40.2 |
| 42.4 |
| 41.9 |
| 38.5 |
| 36.9 |
| 39.0 |
| 29.7 |
| 27.1 |
| 26.5 |
| 26.1 |
| 26.9 |
| 27.7 |
| 25.6 |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,788.0 |
| 3,067.1 |
| 2,889.4 |
| 2,863.3 |
| 2,793.9 |
| 2,836.6 |
| 2,652.3 |
| 2,622.4 |
| 2,751.5 |
| 2,931.6 |
| 2,751.1 |
| 2,662.4 |
| 2,613.7 |
| 2,368.7 |
| 2,299.3 |
| 2,247.0 |
| 2,188.7 |
| 2,212.9 |
| 2,100.8 |
| 2,011.2 |
| 1,888.1 |
| 2,013.9 |
| 1,921.8 |
| 1,907.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.1 |
| 67.4 |
| 67.1 |
| 71.1 |
| 81.3 |
| 65.5 |
| 73.4 |
| 70.9 |
| 64.5 |
| 64.0 |
| 62.8 |
| 60.8 |
| 59.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 316.5 |
| 273.6 |
| 227.2 |
| 224.7 |
| 257.3 |
| 257.0 |
| 203.8 |
| 214.0 |
| 295.7 |
| 279.9 |
| 200.8 |
| 224.4 |
| 275.7 |
| 255.7 |
| 191.5 |
| 206.1 |
| 182.2 |
| 170.9 |
| 114.8 |
| 126.9 |
| 142.2 |
| 166.5 |
| 121.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 618.4 |
| 571.0 |
| 680.4 |
| 590.7 |
| 567.6 |
| 475.0 |
| 552.6 |
| 499.6 |
| 535.8 |
| 610.4 |
| 630.9 |
| 558.1 |
| 578.0 |
| 479.8 |
| 572.9 |
| 509.6 |
| 486.3 |
| 383.7 |
| 453.6 |
| 384.5 |
| 382.9 |
| 227.9 |
| 362.9 |
| 332.5 |
| 401.8 |
| 312.0 |
| 321.3 |
| 317.7 |
| 330.8 |
| 344.2 |
| 356.8 |
| 353.2 |
| 337.1 |
| 348.0 |
| 364.3 |
| 371.5 |
| 366.5 |
| 345.1 |
| 337.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.2 |
| 4.4 |
| 5.2 |
| 7.1 |
| 7.9 |
| 8.9 |
| 6.4 |
| 7.7 |
| 8.5 |
| 9.1 |
| 9.5 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.5 |
| 35.3 |
| 38.2 |
| 40.9 |
| 38.7 |
| 42.9 |
| 36.5 |
| 29.0 |
| 23.0 |
| 24.9 |
| 23.0 |
| 22.5 |
| 15.7 |
| 45.2 |
| 46.1 |
| 45.4 |
| 51.9 |
| 48.7 |
| 47.1 |
| 44.8 |
| 42.9 |
| 42.6 |
| 43.1 |
| 43.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 969.1 |
| 1,077.9 |
| 1,009.0 |
| 1,001.6 |
| 925.1 |
| 1,003.8 |
| 929.5 |
| 969.6 |
| 1,054.9 |
| 1,082.1 |
| 1,004.0 |
| 1,007.3 |
| 893.1 |
| 678.4 |
| 617.7 |
| 592.6 |
| 497.3 |
| 560.6 |
| 442.4 |
| 439.0 |
| 296.1 |
| 432.4 |
| 401.2 |
| 469.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,993.6 |
| 1,883.3 |
| 1,863.8 |
| 1,850.4 |
| 1,811.8 |
| 1,716.0 |
| 1,653.3 |
| 1,704.0 |
| 1,848.9 |
| 1,754.4 |
| 1,656.4 |
| 1,723.9 |
| 1,677.9 |
| 1,669.4 |
| 1,623.6 |
| 1,629.3 |
| 1,585.0 |
| 1,604.2 |
| 1,529.1 |
| 1,553.1 |
| 1,529.6 |
| 1,457.5 |
| 1,385.8 |
| (21.7) |
| (9.2) |
| (4.4) |
| (3.0) |
| (2.2) |
| (3.8) |
| 0.8 |
| (6.4) |
| (5.9) |
| (8.0) |
| (4.4) |
| (7.3) |
| (1.3) |
| (3.3) |
| (4.1) |
| (4.2) |
| (6.4) |
| (8.9) |
| (8.9) |
| (13.9) |
| (13.3) |
| (12.9) |
| (22.6) |
| (6.9) |
| (10.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 16.5 |
| 16.2 |
| 14.0 |
| 34.8 |
| 30.3 |
| 29.1 |
| 25.4 |
| 23.7 |
| 20.7 |
| 21.0 |
| 18.1 |
| 1,818.9 |
| 1,989.3 |
| 1,880.3 |
| 1,861.7 |
| 1,868.8 |
| 1,832.8 |
| 1,722.8 |
| 1,652.8 |
| 1,696.6 |
| 1,849.4 |
| 1,747.1 |
| 1,655.2 |
| 1,720.6 |
| 1,673.9 |
| 1,665.4 |
| 1,640.4 |
| 1,656.5 |
| 1,622.0 |
| 1,629.3 |
| 1,546.8 |
| 1,568.3 |
| 1,560.8 |
| 1,499.7 |
| 1,419.5 |
| 1,880.3 |
| 1,861.7 |
| 1,868.8 |
| 1,832.8 |
| 1,722.8 |
| 1,652.8 |
| 1,696.6 |
| 1,849.4 |
| 1,747.1 |
| 1,655.2 |
| 1,720.6 |
| 1,690.3 |
| 1,681.6 |
| 1,654.4 |
| 1,691.4 |
| 1,652.3 |
| 1,658.4 |
| 1,572.2 |
| 1,592.0 |
| 1,581.5 |
| 1,520.7 |
| 1,437.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,433.6 |
| 1,329.4 |
| 1,311.1 |
| 1,330.3 |
| 1,303.0 |
| 1,148.2 |
| 1,066.9 |
| 1,100.4 |
| 1,244.8 |
| 1,140.7 |
| 1,084.2 |
| 1,158.8 |
| 1,192.4 |
| 1,203.3 |
| 1,173.9 |
| 1,219.6 |
| 1,195.9 |
| 1,107.3 |
| 1,022.0 |
| 1,062.7 |
| 1,049.2 |
| 994.9 |
| 908.7 |
| 1,880.3 |
| 1,861.7 |
| 1,868.8 |
| 1,832.8 |
| 1,722.8 |
| 1,652.8 |
| 1,696.6 |
| 1,849.4 |
| 1,747.1 |
| 1,655.2 |
| 1,720.6 |
| 1,673.9 |
| 1,665.4 |
| 1,640.4 |
| 1,656.5 |
| 1,622.0 |
| 1,629.3 |
| 1,546.8 |
| 1,568.3 |
| 1,560.8 |
| 1,499.7 |
| 1,419.5 |
| 1,818.8 |
| 1,709.4 |
| 1,690.3 |
| 1,697.1 |
| 1,660.6 |
| 1,532.8 |
| 1,462.1 |
| 1,505.1 |
| 1,657.3 |
| 1,554.2 |
| 1,461.5 |
| 1,526.2 |
| 1,478.7 |
| 1,469.5 |
| 1,443.7 |
| 1,459.1 |
| 1,423.8 |
| 1,430.4 |
| 1,347.2 |
| 1,367.5 |
| 1,358.8 |
| 1,296.3 |
| 1,214.9 |