| (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 | 917.7 | 606.1 | 566.3 | 642.3 | 1,052.6 | 817.6 | 446.2 | 1,137.0 | 441.5 | 94.5 | 86.1 | 71.8 | 43.2 | 8.1 | 2.6 | 4.9 | 3.6 | 12.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 1.0 | 1.0 | 0.9 | 1.7 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 92.7 | 23.3 | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 917.7 | 606.1 | 566.3 | 642.3 | 1,052.6 | 817.6 | 446.2 | 1,137.0 | 534.2 | 117.8 | 86.1 | 71.8 | 43.2 | 8.1 | 2.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 1,216.1 | 1,005.7 | 973.9 | 713.3 | 514.3 | 428.5 | 286.3 | 226.7 | 134.3 | 101.7 | 74.1 | 42.4 | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 629.1 | 542.6 | 559.6 | 306.7 | 357.3 | 234.7 | 119.8 | 70.7 | 45.2 | 45.4 | 35.2 | 16.0 | 9.0 | 7.4 | 8.2 | 8.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 1,033.3 | 669.5 | 426.3 | 262.9 | 200.4 | 156.6 | 92.9 | 64.0 | 47.3 | 40.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 4.6 | 6.8 | 7.0 | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | 4.6 | 6.8 | 7.0 | - | - | ||
| (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 | 1,118.2 | 917.7 | 1,835.7 | 1,159.0 | 904.9 | 606.1 | 621.2 | 939.2 | 851.2 | 566.3 | 643.7 | 1,194.9 | 623.2 | 642.3 | 698.1 | |||||||||||||||||||||||||
| - |
| 4.9 |
| 3.6 |
| 12.7 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 189.4 | 173.7 | 168.3 | 192.6 | 81.6 | 53.9 | 30.0 | 16.5 | 16.6 | 9.2 | 6.8 | 3.9 | 3.4 | 2.0 | 1.8 | 2.7 | - | - |
| Other Current Assets | 29.2 | 29.1 | 49.3 | 26.8 | 27.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,033.3 | 4,301.4 | 4,425.9 | 3,668.8 | 3,684.4 | 3,424.8 | 1,969.4 | 1,699.5 | 744.7 | 280.0 | 231.3 | 145.9 | 93.1 | 77.6 | 104.5 | 65.4 | - | - |
| 31.5 |
| 25.8 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | 231.5 | 154.2 | 105.0 | 79.8 | 54.8 | 47.2 | 38.2 | 32.8 | 26.6 | 21.1 | 16.5 | 15.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | 801.8 | 515.3 | 321.3 | 183.1 | 145.6 | 109.4 | 54.7 | 31.2 | 20.7 | 18.9 | 15.0 | 10.8 | - | - |
| Long Term Investments | 218.0 | 119.3 | 38.5 | 19.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 24.2 | 22.8 | 25.2 | 25.7 | 26.5 | 19.3 | 18.6 | 18.7 | 12.1 | 11.3 | 3.7 | 3.2 | 3.2 | 3.2 | 0.0 | - | - | - |
| Intangible Assets | 70.8 | 103.4 | 134.5 | 173.3 | 31.5 | - | - | - | - | 0.2 | 2.2 | 2.7 | 3.6 | 4.2 | 0.0 | - | - | - |
| Operating Lease Right Of Use Assets | 77.4 | 62.8 | 71.4 | 80.0 | 88.1 | 93.3 | 71.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 295.6 | 481.2 | 419.4 | 341.2 | 290.5 | 307.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 278.7 | 173.0 | 75.0 | 47.1 | 10.5 | 21.4 | 14.2 | 14.7 | 1.7 | 2.1 | 0.1 | 0.6 | 0.9 | 1.1 | 0.1 | 0.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,339.9 | 6,484.5 | 6,264.5 | 5,391.7 | 4,933.3 | 4,290.5 | 2,395.0 | 1,916.0 | 904.1 | 402.8 | 292.0 | 184.6 | 122.5 | 106.0 | 120.5 | 77.2 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | 8.0 | 18.4 | 10.1 | 2.1 | 2.2 | 1.7 | 2.9 | 3.2 | 0.9 | 0.8 | 0.7 | 0.7 | 1.4 | 1.6 | 3.5 | - | - |
| Operating Lease Liabilities Current | 21.6 | 22.5 | 21.1 | 20.5 | 20.5 | 16.5 | 13.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 169.2 | 112.0 | 171.0 | 134.3 | 125.2 | 114.3 | 88.5 | 72.4 | 48.5 | 33.4 | 24.9 | 17.2 | 15.1 | 9.2 | 6.8 | 5.7 | - | - |
| Other Current Liabilities | 7.7 | 8.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,142.5 | 2,932.0 | 1,556.0 | 1,839.3 | 720.8 | 614.1 | 360.2 | 222.4 | 138.9 | 102.4 | 66.9 | 40.6 | 32.1 | 19.5 | 14.7 | 15.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 73.4 | 65.0 | 80.1 | 94.6 | 98.6 | 101.8 | 72.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | 9.5 | 7.4 | 19.0 | 16.1 | 8.2 | 2.1 | 0.0 | - | - | - | - | 0.0 | 0.6 | 0.3 | 0.0 | - | - |
| Deferred Tax Liabilities | - | - | - | 4.9 | 5.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 137.1 | 147.9 | 125.6 | 128.3 | 90.0 | 80.9 | 20.1 | 20.0 | 18.2 | 16.6 | 3.9 | 1.5 | 1.7 | 2.1 | 1.0 | 1.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,593.9 | 4,381.9 | 4,195.9 | 3,259.9 | 2,891.2 | 2,464.0 | 1,512.4 | 1,252.7 | 484.7 | 119.0 | 70.8 | 44.4 | 38.4 | 29.0 | 16.0 | 16.2 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,433.9 | 1,597.6 | 1,021.4 | 479.9 | 138.7 | (78.2) | (695.7) | (798.9) | (671.8) | (621.0) | (555.4) | (497.8) | (475.4) | (445.6) | (391.1) | (346.4) | - | - |
| Accumulated Other Comprehensive Income | 115.0 | (8.0) | (16.7) | (11.6) | 0.5 | 3.2 | 2.3 | 1.5 | (2.6) | (1.0) | (0.3) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | - | - |
| Treasury Stock | - | - | - | - | 206.2 | 100.0 | 100.0 | 100.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,746.0 | 2,102.6 | 2,068.6 | 2,131.8 | 2,042.1 | 1,551.9 | 882.6 | 663.3 | 419.4 | 283.8 | 221.2 | 140.2 | 84.1 | 77.0 | 104.5 | 61.0 | (18.4) | (19.5) |
| Total Equity | 2,746.0 | 2,102.6 | 2,068.6 | 2,131.8 | 2,042.1 | 1,826.5 | 882.6 | 663.3 | 419.4 | 283.8 | 221.2 | 140.2 | 84.1 | 77.0 | 104.5 | 61.0 | (18.4) | (19.5) |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | (67.2) | (36.4) | (1.1) | - | - | - | - |
| Working Capital | 1,890.8 | 1,369.4 | 2,869.9 | 1,829.5 | 2,963.6 | 2,810.7 | 1,609.2 | 1,477.1 | 605.8 | 177.6 | 164.4 | 105.3 | 61.0 | 58.1 | 89.8 | 50.2 | - | - |
| Book Value | 2,746.0 | 2,102.6 | 2,068.6 | 2,131.8 | 2,042.1 | 1,551.9 | 882.6 | 663.3 | 419.4 | 283.8 | 221.2 | 140.2 | 84.1 | 77.0 | 104.5 | 61.0 | (18.4) | (19.5) |
| Tangible Book Value | 2,651.0 | 1,976.4 | 1,908.9 | 1,932.8 | 1,984.1 | 1,532.6 | 864.0 | 644.6 | 407.3 | 272.3 | 215.3 | 134.3 | 77.3 | 69.6 | 104.5 | - | - | - |
| 735.4 |
| 716.0 |
| 1,052.6 |
| 1,444.3 |
| 1,158.8 |
| 733.8 |
| 817.6 |
| 673.5 |
| 530.0 |
| 584.6 |
| - |
| 395.6 |
| 709.2 |
| 1,285.1 |
| 1,137.0 |
| 367.4 |
| 300.2 |
| 420.4 |
| 441.5 |
| 402.1 |
| 395.9 |
| 153.5 |
| 94.5 |
| 97.7 |
| 87.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.3 | - | 0.0 | 0.0 | 0.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 249.8 | 99.6 | - | 103.9 | 83.5 | 25.8 | - | 25.1 | 27.0 |
| Cash And Short Term Investments | 1,118.2 | 917.7 | 1,835.7 | 1,159.0 | 904.9 | 606.1 | 621.2 | 939.2 | 851.2 | 566.3 | 643.7 | 1,194.9 | 623.2 | 642.3 | 698.1 | 735.4 | 716.0 | 1,052.6 | 1,444.3 | 1,158.8 | 733.8 | 817.6 | 673.5 | 530.0 | 584.6 | - | 395.6 | 709.2 | 1,285.1 | 1,137.0 | 367.4 | 550.0 | 520.0 | 441.5 | 506.0 | 479.4 | 179.3 | 94.5 | 122.8 | 114.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,088.6 | 1,216.1 | 1,109.6 | 1,348.8 | 1,155.2 | 1,005.7 | 1,002.0 | 945.2 | 978.6 | 973.9 | 785.7 | 750.6 | 636.8 | 713.3 | 564.1 | 560.8 | 544.5 | 514.3 | 529.1 | 483.5 | 443.4 | 428.5 | 370.0 | 296.5 | 300.7 | - | 234.9 | 217.3 | 204.7 | 226.7 | 169.8 | 162.0 | 123.9 | 134.3 | 110.5 | 101.7 | 85.9 | 101.7 | 76.8 | 73.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 693.6 | 629.1 | 604.1 | 570.7 | 538.2 | 542.6 | 586.3 | 570.3 | 589.1 | 559.6 | 498.6 | 421.1 | 366.0 | 306.7 | 311.0 | 339.5 | 342.2 | 357.3 | 351.3 | 319.3 | 289.7 | 234.7 | 200.7 | 165.3 | 141.9 | - | 120.4 | 117.9 | 101.1 | 70.7 | 55.2 | 46.2 | 51.6 | 45.2 | 43.3 | 42.8 | 46.5 | 45.4 | 44.7 | 42.9 |
| Prepaid Expenses | 134.3 | 189.4 | 183.7 | 181.4 | 159.0 | 173.7 | 182.2 | 212.2 | 156.0 | 168.3 | 173.8 | 195.0 | 197.6 | 192.6 | 151.5 | 153.6 | 171.7 | |||||||||||||||||||||||
| Other Current Assets | 29.7 | 29.2 | 34.5 | 46.4 | 43.3 | 29.1 | 47.6 | 48.4 | 40.4 | 49.3 | 40.6 | 57.9 | 43.2 | 26.8 | 28.0 | 34.7 | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,331.7 | 4,033.3 | 5,219.5 | 5,030.2 | 4,553.8 | 4,301.4 | 4,262.8 | 4,848.4 | 4,620.7 | 4,425.9 | 4,698.4 | 5,002.9 | 3,767.4 | 3,668.8 | 3,398.5 | 3,808.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | 1,470.0 | 1,418.8 | 1,341.0 | 1,246.7 | 1,121.4 | 1,033.3 | 945.2 | 862.8 | 761.9 | 669.5 | 598.5 | 505.6 | 453.1 | - | 402.6 | 352.2 | 309.8 | 262.9 | 241.9 | 222.3 | 211.3 | 200.4 | 188.4 | 173.7 | - | 156.6 | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | 394.5 | 363.2 | 338.5 | 303.8 | 264.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | 1,075.5 | 1,055.6 | 1,002.5 | 942.9 | 856.5 | |||||||||||||||||||||||
| Long Term Investments | 219.5 | 218.0 | 216.9 | 115.8 | 115.8 | 119.3 | 46.3 | 43.6 | 39.8 | 38.5 | 38.5 | 35.0 | - | 19.0 | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 24.2 | 24.2 | 24.1 | 24.1 | 23.1 | 22.8 | 23.8 | 23.3 | 23.2 | 25.2 | 25.3 | 25.8 | 25.7 | 25.7 | 24.7 | 25.6 | 26.6 | 26.5 | ||||||||||||||||||||||
| Intangible Assets | 62.6 | 70.8 | 79.0 | 87.2 | 95.2 | 103.4 | 106.2 | 114.5 | 123.3 | 134.5 | 144.5 | 154.2 | 163.6 | 173.3 | 24.4 | 28.0 | 31.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 73.1 | 77.4 | 54.0 | 56.4 | 59.1 | 62.8 | 67.5 | 71.2 | 68.0 | 71.4 | 73.4 | 76.3 | 78.0 | 80.0 | 73.1 | 77.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 296.1 | 295.6 | 375.6 | 496.3 | 487.3 | 481.2 | 486.5 | 475.8 | 460.7 | 419.4 | 501.3 | 417.0 | 349.1 | 341.2 | 342.3 | 309.5 | 290.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 285.9 | 278.7 | 276.5 | 175.5 | 168.5 | 173.0 | 88.2 | 82.9 | 77.7 | 75.0 | 74.4 | 66.9 | 56.6 | 47.1 | 33.7 | 24.8 | 22.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,633.3 | 6,339.9 | 7,500.0 | 7,327.0 | 6,751.7 | 6,484.5 | 6,353.8 | 6,799.2 | 6,482.2 | 6,264.5 | 6,596.2 | 6,820.7 | 5,515.9 | 5,391.7 | 4,899.2 | 5,217.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | 2.9 | 6.1 | 7.8 | 8.0 | 13.9 | 14.7 | 16.4 | 18.4 | 9.0 | 9.0 | 9.6 | 10.1 | 2.7 | 2.7 | 2.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 20.5 | 21.6 | 23.6 | 23.4 | 22.6 | 22.5 | 22.3 | 21.6 | 20.7 | 21.1 | 21.0 | 21.8 | 22.2 | 20.5 | 20.9 | 21.2 | ||||||||||||||||||||||||
| Accrued Expenses | 121.8 | 169.2 | 170.2 | 129.3 | 110.8 | 112.0 | 105.8 | 116.1 | 110.5 | 171.0 | 151.3 | 108.6 | 94.8 | 134.3 | 112.7 | 94.8 | 84.7 | |||||||||||||||||||||||
| Other Current Liabilities | 7.6 | 7.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,223.8 | 2,142.5 | 3,336.0 | 3,308.7 | 3,037.1 | 2,932.0 | 1,734.5 | 1,722.2 | 1,594.2 | 1,556.0 | 1,678.6 | 2,069.7 | 1,865.0 | 1,839.3 | 900.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 69.0 | 73.4 | 50.6 | 54.7 | 59.7 | 65.0 | 71.1 | 76.8 | 75.8 | 80.1 | 83.4 | 86.9 | 89.7 | 94.6 | 82.1 | 87.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | 8.5 | 8.5 | 7.9 | 9.5 | 5.2 | 5.2 | 7.4 | 7.4 | 21.3 | 21.4 | 20.7 | 19.0 | 23.6 | 21.3 | 18.3 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 4.6 | 4.8 | 4.8 | 4.9 | 5.3 | 5.6 | 6.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 141.8 | 137.1 | 147.4 | 151.6 | 150.3 | 147.9 | 129.6 | 128.1 | 129.4 | 125.6 | 133.9 | 133.1 | 129.7 | 128.3 | 123.3 | 99.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,676.4 | 3,593.9 | 4,773.9 | 4,753.9 | 4,485.1 | 4,381.9 | 4,374.8 | 4,364.9 | 4,235.4 | 4,195.9 | 4,328.3 | 4,720.3 | 3,282.9 | 3,259.9 | 3,074.7 | 2,961.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,633.4 | 2,433.9 | 2,166.6 | 1,882.8 | 1,703.0 | 1,597.6 | 1,445.9 | 1,311.3 | 1,167.8 | 1,021.4 | 765.1 | 644.4 | 528.5 | 479.9 | 388.1 | 286.9 | 236.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 106.2 | 115.0 | 81.5 | 83.6 | 2.2 | (8.0) | 63.4 | (38.0) | (37.3) | (16.7) | (35.6) | (29.3) | (6.5) | (11.6) | (41.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 37.3 | 37.3 | 206.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,956.9 | 2,746.0 | 2,726.1 | 2,573.1 | 2,266.6 | 2,102.6 | 1,979.0 | 2,434.3 | 2,246.8 | 2,068.6 | 2,267.9 | 2,100.4 | 2,233.0 | 2,131.8 | 1,824.5 | 2,255.9 | ||||||||||||||||||||||||
| Total Equity | 2,956.9 | 2,746.0 | 2,726.1 | 2,573.1 | 2,266.6 | 2,102.6 | 1,979.0 | 2,434.3 | 2,246.8 | 2,068.6 | 2,267.9 | 2,100.4 | 2,233.0 | 2,131.8 | 1,824.5 | 2,255.9 | 2,189.3 | 2,042.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 2,107.9 | 1,890.8 | 1,883.5 | 1,721.5 | 1,516.7 | 1,369.4 | 2,528.3 | 3,126.2 | 3,026.5 | 2,869.9 | 3,019.8 | 2,933.2 | 1,902.4 | 1,829.5 | 2,498.0 | 3,001.7 | 3,035.2 | |||||||||||||||||||||||
| Book Value | 2,956.9 | 2,746.0 | 2,726.1 | 2,573.1 | 2,266.6 | 2,102.6 | 1,979.0 | 2,434.3 | 2,246.8 | 2,068.6 | 2,267.9 | 2,100.4 | 2,233.0 | 2,131.8 | 1,824.5 | 2,255.9 | 2,189.3 | 2,042.1 | ||||||||||||||||||||||
| Tangible Book Value | 2,870.1 | 2,651.0 | 2,623.0 | 2,461.8 | 2,148.3 | 1,976.4 | 1,849.0 | 2,296.5 | 2,100.3 | 1,908.9 | 2,098.1 | 1,920.4 | 2,043.7 | 1,932.8 | 1,775.4 | 2,202.3 | 2,131.3 | |||||||||||||||||||||||
| 81.6 |
| 77.9 |
| 86.5 |
| 79.4 |
| 53.9 |
| 62.6 |
| 62.4 |
| 42.6 |
| - |
| 30.5 |
| 31.5 |
| 27.0 |
| 16.5 |
| 20.4 |
| 21.7 |
| 19.9 |
| 16.6 |
| 13.3 |
| 15.7 |
| 17.0 |
| 9.2 |
| 9.8 |
| 8.7 |
| 27.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,746.6 |
| 3,684.4 |
| 3,656.2 |
| 3,474.2 |
| 3,445.1 |
| 3,424.8 |
| 3,237.1 |
| 3,033.0 |
| 1,995.7 |
| - |
| 1,815.7 |
| 1,744.2 |
| 1,690.8 |
| 1,699.5 |
| 914.1 |
| 836.0 |
| 729.3 |
| 744.7 |
| 692.9 |
| 656.8 |
| 330.5 |
| 280.0 |
| 258.6 |
| 241.0 |
| 231.5 |
| 203.0 |
| 186.8 |
| 172.0 |
| 154.2 |
| 136.7 |
| 121.3 |
| 107.0 |
| - |
| 101.6 |
| 99.0 |
| 88.4 |
| 79.8 |
| 72.3 |
| 65.5 |
| 58.9 |
| 54.8 |
| 52.3 |
| 48.7 |
| - |
| 47.2 |
| - |
| - |
| 801.8 |
| 742.2 |
| 676.0 |
| 589.9 |
| 515.3 |
| 461.8 |
| 384.3 |
| 346.1 |
| - |
| 301.0 |
| 253.2 |
| 221.4 |
| 183.1 |
| 169.6 |
| 156.8 |
| 152.4 |
| 145.6 |
| 136.1 |
| 125.0 |
| 123.4 |
| 109.4 |
| 88.4 |
| 77.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.9 |
| 19.1 |
| 18.9 |
| 19.3 |
| 19.0 |
| 18.7 |
| 18.6 |
| - |
| 18.4 |
| 18.7 |
| 18.6 |
| 18.7 |
| 18.4 |
| 11.9 |
| 12.3 |
| 12.1 |
| 12.0 |
| 11.9 |
| 11.4 |
| 11.3 |
| 11.8 |
| 11.8 |
| 31.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.8 |
| 82.3 |
| 88.1 |
| 91.3 |
| 94.8 |
| 98.8 |
| 93.3 |
| 94.3 |
| 71.6 |
| 73.8 |
| 26.7 |
| 34.6 |
| 35.8 |
| 27.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 290.5 |
| 216.3 |
| 216.4 |
| 216.7 |
| 307.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| - |
| 23.3 |
| 20.4 |
| 21.4 |
| 21.0 |
| 14.2 |
| 13.7 |
| - |
| 16.0 |
| 14.0 |
| 15.5 |
| 14.7 |
| 12.2 |
| 2.8 |
| 2.8 |
| 1.7 |
| 1.9 |
| 1.9 |
| 1.9 |
| 2.1 |
| 1.5 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,057.0 |
| 4,933.3 |
| 4,775.9 |
| 4,503.8 |
| 4,389.8 |
| 4,290.5 |
| 3,833.2 |
| 3,521.8 |
| 2,447.9 |
| - |
| 2,185.7 |
| 2,065.9 |
| 1,974.0 |
| 1,916.0 |
| 1,114.3 |
| 1,007.5 |
| 896.8 |
| 904.1 |
| 842.9 |
| 795.6 |
| 467.2 |
| 402.8 |
| 361.9 |
| 332.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.3 |
| 1.8 |
| 1.9 |
| 2.2 |
| 1.5 |
| 1.7 |
| 1.8 |
| - |
| 4.3 |
| 3.5 |
| 2.7 |
| 2.9 |
| 3.5 |
| 6.8 |
| 2.9 |
| 3.2 |
| 2.3 |
| 1.5 |
| 1.2 |
| 0.9 |
| 0.5 |
| 0.7 |
| 20.9 |
| 20.5 |
| 19.3 |
| 18.8 |
| 18.2 |
| 16.5 |
| 15.8 |
| 15.1 |
| 14.5 |
| - |
| 14.8 |
| 14.1 |
| 12.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.2 |
| 115.3 |
| 98.1 |
| 81.4 |
| 114.3 |
| 92.1 |
| 67.4 |
| 59.0 |
| - |
| 70.9 |
| 73.9 |
| 51.3 |
| 72.4 |
| 55.0 |
| 46.1 |
| 34.2 |
| 48.5 |
| 35.3 |
| 31.4 |
| 30.1 |
| 33.4 |
| 27.0 |
| 23.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 807.0 |
| 711.4 |
| 720.8 |
| 734.9 |
| 600.7 |
| 604.1 |
| 614.1 |
| 506.4 |
| 400.1 |
| 342.8 |
| - |
| 322.4 |
| 288.2 |
| 235.4 |
| 222.4 |
| 193.9 |
| 170.8 |
| 125.1 |
| 138.9 |
| 118.2 |
| 105.1 |
| 171.7 |
| 102.4 |
| 86.1 |
| 73.9 |
| 93.3 |
| 98.6 |
| 102.9 |
| 107.1 |
| 111.3 |
| 101.8 |
| 103.2 |
| 73.7 |
| 77.3 |
| - |
| 34.3 |
| 37.2 |
| 29.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.1 |
| 13.8 |
| 11.6 |
| 9.5 |
| 8.2 |
| 7.1 |
| 5.4 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.1 |
| 90.0 |
| 98.5 |
| 87.7 |
| 82.4 |
| 80.9 |
| 78.5 |
| 35.3 |
| 20.9 |
| - |
| 17.6 |
| 17.5 |
| 18.1 |
| 20.0 |
| 19.4 |
| 19.6 |
| 18.7 |
| 18.2 |
| 16.7 |
| 16.3 |
| 17.7 |
| 16.6 |
| 14.0 |
| 12.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,867.7 |
| 2,891.2 |
| 2,639.8 |
| 2,506.2 |
| 2,486.6 |
| 2,464.0 |
| 2,333.9 |
| 2,167.9 |
| 1,513.4 |
| - |
| 1,421.4 |
| 1,377.6 |
| 1,305.4 |
| 1,252.7 |
| 552.1 |
| 525.4 |
| 475.1 |
| 484.7 |
| 458.9 |
| 441.9 |
| 189.4 |
| 119.0 |
| 100.1 |
| 86.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 138.7 |
| (28.0) |
| (98.9) |
| (161.8) |
| (78.2) |
| (557.3) |
| (629.5) |
| (675.8) |
| - |
| (788.4) |
| (834.2) |
| (823.7) |
| (798.9) |
| (619.2) |
| (665.8) |
| (696.0) |
| (671.8) |
| (662.4) |
| (660.4) |
| (663.3) |
| (621.0) |
| (613.6) |
| (594.8) |
| (23.0) |
| (6.1) |
| 0.5 |
| 1.4 |
| 2.8 |
| 2.9 |
| 3.2 |
| 2.8 |
| 3.5 |
| 3.7 |
| - |
| 1.0 |
| 2.0 |
| 1.6 |
| 1.5 |
| (0.3) |
| (1.3) |
| (4.9) |
| (2.6) |
| (2.2) |
| (1.6) |
| (1.3) |
| (1.0) |
| (0.7) |
| (0.7) |
| 159.5 |
| 100.0 |
| 100.0 |
| 100.0 |
| 100.0 |
| 100.0 |
| 100.0 |
| - |
| 100.0 |
| 100.0 |
| 100.0 |
| 100.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,189.3 |
| 2,042.1 |
| 1,912.0 |
| 1,754.7 |
| 1,644.8 |
| 1,551.9 |
| 1,499.3 |
| 1,353.9 |
| 934.5 |
| - |
| 764.3 |
| 688.3 |
| 668.6 |
| 663.3 |
| 562.2 |
| 482.1 |
| 421.7 |
| 419.4 |
| 384.0 |
| 353.7 |
| 277.8 |
| 283.8 |
| 261.8 |
| 246.4 |
| 2,136.1 |
| 1,997.6 |
| 1,903.2 |
| 1,826.5 |
| 1,499.3 |
| 1,353.9 |
| 934.5 |
| - |
| 764.3 |
| 688.3 |
| 668.6 |
| 663.3 |
| 562.2 |
| 482.1 |
| 421.7 |
| 419.4 |
| 384.0 |
| 353.7 |
| 277.8 |
| 283.8 |
| 261.8 |
| 246.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,963.6 |
| 2,921.3 |
| 2,873.5 |
| 2,841.0 |
| 2,810.7 |
| 2,730.7 |
| 2,632.9 |
| 1,652.9 |
| - |
| 1,493.3 |
| 1,456.0 |
| 1,455.4 |
| 1,477.1 |
| 720.2 |
| 665.2 |
| 604.2 |
| 605.8 |
| 574.7 |
| 551.7 |
| 158.8 |
| 177.6 |
| 172.5 |
| 167.1 |
| 1,912.0 |
| 1,754.7 |
| 1,644.8 |
| 1,551.9 |
| 1,499.3 |
| 1,353.9 |
| 934.5 |
| - |
| 764.3 |
| 688.3 |
| 668.6 |
| 663.3 |
| 562.2 |
| 482.1 |
| 421.7 |
| 419.4 |
| 384.0 |
| 353.7 |
| 277.8 |
| 283.8 |
| 261.8 |
| 246.4 |
| 1,984.1 |
| 1,888.1 |
| 1,735.6 |
| 1,625.9 |
| 1,532.6 |
| 1,480.3 |
| 1,335.2 |
| 915.9 |
| - |
| 745.9 |
| 669.6 |
| 650.0 |
| 644.6 |
| 543.8 |
| 470.2 |
| 409.4 |
| 407.3 |
| 372.0 |
| 341.8 |
| 266.4 |
| 272.5 |
| 248.4 |
| 232.8 |