| (in millions of USD) | FY2026 | 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 | - | - | - | - | - | - | - | 881.3 | 990.5 | 734.8 | 501.5 | 664.5 | 698.6 | 590.2 | 409.4 | 316.3 | 159.6 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | - | - | - | - | - | - | 881.3 | 990.5 | 734.8 | 501.5 | 664.5 | 698.6 | 590.2 | 409.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 190.7 | 120.2 | 124.8 | 132.9 | 77.0 | 62.4 | 40.2 | 35.8 | 19.2 | 9.2 | 13.1 | 13.7 | 11.9 | 6.4 | 5.2 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,700.8 | 1,442.1 | 1,323.6 | 1,447.4 | 966.5 | 647.2 | 518.5 | 404.8 | 329.6 | 298.4 | 284.0 | 208.1 | 188.8 | 155.2 | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 3,896.6 | 3,241.7 | 2,763.2 | 2,256.9 | 1,756.8 | 1,436.3 | 1,193.4 | 972.5 | 817.4 | 701.8 | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 331.4 | 271.4 | 348.4 | 172.7 | 289.7 | 172.2 | 80.0 | 95.5 | 24.6 | 24.8 | 10.4 | 9.3 | 12.6 | 1.0 | 14.5 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | |||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 56.8 |
| 52.5 |
| - |
| - |
| - |
| 316.3 |
| 159.6 |
| 56.8 |
| 52.5 |
| 9.1 |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 211.6 | 251.5 | 184.5 | 238.7 | 192.6 | 125.1 | 70.5 | 57.9 | 48.1 | 39.1 | 27.0 | 24.1 | 46.2 | 35.3 | 8.4 | 6.4 | - | - | - |
| Other Current Assets | 35.9 | 26.9 | 46.7 | 80.0 | 32.6 | 25.6 | 4.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,262.7 | 3,980.3 | 4,060.6 | 3,159.5 | 2,614.9 | 2,124.4 | 1,807.9 | 1,429.3 | 1,436.3 | 1,162.7 | 917.0 | 951.0 | 945.5 | 787.1 | 527.1 | 389.3 | 216.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 1,862.9 | 1,461.0 | 1,217.4 | 987.3 | 829.1 | 690.6 | 521.7 | 405.2 | 343.7 | 278.3 | 203.8 | 157.9 | 119.0 | 91.7 | 91.5 | 67.4 | - | - | - |
| Property,Plant & Equipment Net | 2,033.7 | 1,780.6 | 1,545.8 | 1,269.6 | 927.7 | 745.7 | 671.7 | 567.2 | 473.6 | 423.5 | 349.6 | 296.0 | 255.6 | 214.6 | 162.9 | 71.0 | 61.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 184.9 | 159.5 | 24.1 | 24.1 | 386.9 | 386.9 | 24.2 | - | - | - | - | - | - | 5.2 | - | - | - | - | - |
| Intangible Assets | 6.3 | 11.7 | 0.0 | 22.0 | 71.3 | 80.1 | 0.2 | 0.0 | 0.1 | 0.3 | 0.9 | 1.8 | 2.9 | 4.1 | 5.5 | 6.8 | - | - | - |
| Operating Lease Right Of Use Assets | 1,630.2 | 1,416.3 | 1,265.6 | 969.4 | 803.5 | 734.8 | 689.7 | 620.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 24.0 | 17.1 | 9.2 | 6.4 | 6.1 | 6.7 | 31.4 | 26.5 | 32.5 | 26.3 | - | - | - | 15.0 | 8.6 | 7.9 | 15.1 | - | - |
| Other Non-Current Assets | 314.9 | 237.8 | 186.7 | 156.0 | 132.1 | 106.6 | 56.2 | 37.4 | 31.4 | 20.5 | 10.9 | 7.0 | 4.7 | 4.2 | 4.1 | 4.1 | 6.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,456.7 | 7,603.3 | 7,091.9 | 5,607.0 | 4,942.5 | 4,185.2 | 3,281.4 | 2,084.7 | 1,998.5 | 1,657.5 | 1,314.1 | 1,296.2 | 1,252.4 | 1,051.1 | 734.6 | 499.3 | 307.3 | - | - |
| 6.7 |
| 11.0 |
| - |
| - |
| Short Term Debt | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | 12.7 | 8.0 | 2.5 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 298.7 | 275.2 | 249.3 | 208.0 | 189.0 | 166.1 | 128.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 663.0 | 559.5 | 348.6 | 399.2 | 330.8 | 226.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 46.0 | 37.6 | 40.3 | 38.4 | 48.8 | 23.6 | 12.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,887.5 | 1,839.6 | 1,631.3 | 1,492.2 | 1,405.3 | 883.2 | 620.4 | 500.5 | 292.6 | 242.0 | 225.5 | 159.9 | 116.2 | 133.4 | 103.4 | 85.4 | 58.7 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,499.7 | 1,300.6 | 1,154.0 | 862.4 | 692.1 | 632.6 | 611.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 52.3 | 98.2 | 29.5 | 55.1 | 53.4 | 58.8 | 43.4 | 14.2 | 1.3 | 7.3 | 10.8 | 3.6 | 4.0 | 0.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 55.4 | 40.8 | 29.2 | 20.0 | 13.6 | 9.0 | 5.6 | 81.9 | 59.3 | 48.3 | 50.3 | 43.1 | 35.5 | 30.4 | 25.0 | 19.6 | 15.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 39.5 | 30.4 | 25.0 | - | - | - | - |
| Total Liabilities | 3,494.9 | 3,279.2 | 2,859.9 | 2,458.2 | 2,202.4 | 1,626.6 | 1,329.1 | 638.7 | 401.5 | 297.6 | 286.6 | 206.6 | 155.7 | 163.8 | 128.5 | 105.0 | 74.2 | - | - |
| 0.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,522.6 | 4,109.7 | 3,920.4 | 2,926.1 | 2,512.8 | 2,346.4 | 1,820.6 | 1,346.9 | 1,455.0 | 1,294.2 | 1,019.5 | 1,020.6 | 923.8 | 644.3 | 373.7 | 189.7 | 67.8 | - | - |
| Accumulated Other Comprehensive Income | (230.7) | (424.4) | (264.3) | (252.6) | (195.9) | (177.2) | (224.6) | (216.8) | (142.9) | (201.5) | (238.2) | (173.4) | (68.1) | 21.1 | 21.5 | 20.3 | 5.9 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.8 | 3.9 | 0.0 | - | - |
| Total Stockholders Equity | 4,961.8 | 4,324.0 | 4,232.1 | 3,148.8 | 2,740.0 | 2,558.6 | 1,952.2 | 1,446.0 | 1,597.0 | 1,360.0 | 1,027.5 | 1,089.6 | 1,096.7 | 887.3 | 601.4 | 390.4 | 233.1 | 154.8 | 112.0 |
| Total Equity | 4,961.8 | 4,324.0 | 4,232.1 | 3,148.8 | 2,740.0 | 2,558.6 | 1,952.2 | 1,446.0 | 1,597.0 | 1,360.0 | 1,027.5 | 1,089.6 | 1,096.7 | 887.3 | 606.2 | 394.3 | 233.1 | 154.8 | 112.0 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 2,375.2 | 2,140.7 | 2,429.3 | 1,667.3 | 1,209.5 | 1,241.2 | 1,187.5 | 928.8 | 1,143.7 | 920.7 | 691.5 | 791.1 | 829.3 | 653.7 | 423.7 | 303.9 | 157.7 | - | - |
| Book Value | 4,961.8 | 4,324.0 | 4,232.1 | 3,148.8 | 2,740.0 | 2,558.6 | 1,952.2 | 1,446.0 | 1,597.0 | 1,360.0 | 1,027.5 | 1,089.6 | 1,096.7 | 887.3 | 601.4 | 390.4 | 233.1 | 154.8 | 112.0 |
| Tangible Book Value | 4,770.6 | 4,152.9 | 4,208.0 | 3,102.7 | 2,281.9 | 2,091.6 | 1,927.8 | 1,446.0 | 1,596.9 | 1,359.6 | 1,026.5 | 1,087.8 | 1,093.8 | 878.0 | 595.8 | 383.6 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 703.6 |
| 777.8 |
| 966.6 |
| 990.5 |
| 650.1 |
| 721.2 |
| 698.3 |
| 734.8 |
| 480.4 |
| 535.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 703.6 | 777.8 | 966.6 | 990.5 | 650.1 | 721.2 | 698.3 | 734.8 | 480.4 | 535.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 165.0 | 190.7 | 250.3 | 139.3 | 141.2 | 120.2 | 143.4 | 126.1 | 126.3 | 124.8 | 107.0 | 106.2 | 107.5 | 132.9 | 96.2 | 81.8 | 78.4 | 77.0 | 75.3 | 56.2 | 57.0 | 62.4 | 59.8 | 48.9 | 48.7 | 40.2 | 35.7 | 27.7 | 20.1 | 35.8 | 29.4 | 23.5 | 21.9 | 19.2 | 21.3 | 15.9 | 10.7 | 9.2 | 11.9 | 10.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,687.1 | 1,700.8 | 1,997.8 | 1,722.6 | 1,652.1 | 1,442.1 | 1,800.9 | 1,429.0 | 1,345.3 | 1,323.6 | 1,663.6 | 1,660.8 | 1,580.3 | 1,447.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 205.6 | 211.6 | 209.3 | 187.9 | 233.6 | 251.5 | 215.2 | 195.5 | 202.8 | 184.5 | 202.9 | 224.5 | 232.5 | 238.7 | 247.3 | 178.0 | 184.5 | |||||||||||||||||||||||
| Other Current Assets | 29.9 | 35.9 | 32.3 | 24.5 | 28.9 | 26.9 | 32.4 | 25.1 | 34.6 | 46.7 | 50.5 | 59.4 | 72.0 | 80.0 | 63.8 | 50.1 | 45.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,994.6 | 4,262.7 | 3,923.7 | 3,528.7 | 3,582.5 | 3,980.3 | 3,605.3 | 3,571.7 | 3,768.1 | 4,060.6 | 3,364.9 | 3,323.9 | 3,053.3 | 3,159.5 | 2,634.2 | 2,387.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 4,004.4 | 3,896.6 | 3,691.5 | 3,574.8 | 3,409.8 | 3,241.7 | 3,124.3 | 2,974.6 | 2,844.3 | 2,763.2 | 2,538.0 | 2,459.4 | 2,336.6 | 2,256.9 | 2,040.9 | 1,983.5 | 1,845.4 | 1,756.8 | 1,693.8 | 1,580.4 | 1,515.5 | 1,436.3 | 1,354.9 | 1,291.4 | 1,201.1 | 1,193.4 | 1,145.5 | 1,072.4 | 1,013.8 | 972.5 | 915.2 | 863.7 | 834.4 | 817.4 | - | - | - | - | - | - |
| Accumulated Depreciation | 1,958.6 | 1,862.9 | 1,739.5 | 1,657.5 | 1,563.2 | 1,461.0 | 1,426.5 | 1,359.7 | 1,283.1 | 1,217.4 | 1,124.1 | 1,092.3 | 1,023.8 | 987.3 | 918.5 | 923.6 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,045.7 | 2,033.7 | 1,952.0 | 1,917.4 | 1,846.6 | 1,780.6 | 1,697.8 | 1,614.9 | 1,561.2 | 1,545.8 | 1,413.9 | 1,367.2 | 1,312.8 | 1,269.6 | 1,122.5 | 1,059.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 185.0 | 184.9 | 175.3 | 172.9 | 167.4 | 159.5 | 164.5 | 23.9 | 24.0 | 24.1 | 23.9 | 24.2 | 24.0 | 24.1 | 386.5 | 386.9 | 386.8 | 386.9 | ||||||||||||||||||||||
| Intangible Assets | 4.4 | 6.3 | 7.7 | 9.3 | 10.6 | 11.7 | 13.7 | - | - | 0.0 | 0.0 | 18.2 | 20.1 | 22.0 | 64.7 | 66.9 | 69.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,948.7 | 1,630.2 | 1,600.4 | 1,605.0 | 1,549.4 | 1,416.3 | 1,360.6 | 1,302.9 | 1,263.7 | 1,265.6 | 1,048.6 | 1,079.2 | 993.5 | 969.4 | 946.7 | 867.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 24.8 | 24.0 | 21.6 | 21.4 | 17.6 | 17.1 | 9.3 | 9.1 | 9.1 | 9.2 | 5.9 | 6.2 | 6.1 | 6.4 | 5.6 | 6.0 | 6.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 328.3 | 314.9 | 274.6 | 268.7 | 256.4 | 237.8 | 232.6 | 221.5 | 202.4 | 186.7 | 165.0 | 173.6 | 161.7 | 156.0 | 149.3 | 146.1 | 137.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,531.4 | 8,456.7 | 7,955.2 | 7,523.4 | 7,430.5 | 7,603.3 | 7,083.7 | 6,744.1 | 6,828.5 | 7,091.9 | 6,022.3 | 5,992.5 | 5,571.5 | 5,607.0 | 5,309.4 | 4,920.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 294.3 | 331.4 | 352.2 | 373.3 | 304.0 | 271.4 | 386.0 | 317.3 | 261.6 | 348.4 | 309.3 | 298.9 | 287.5 | 172.7 | 300.9 | 259.9 | 308.1 | 289.7 | 227.1 | 203.5 | 196.9 | 172.2 | 160.8 | 122.8 | 78.9 | 80.0 | 116.3 | 110.5 | 88.3 | 95.5 | 153.1 | 110.5 | 16.3 | 24.6 | 14.1 | 19.0 | 8.5 | 24.8 | 9.1 | 8.3 |
| Short Term Debt | 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 | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 357.2 | 298.7 | 317.5 | 297.9 | 281.8 | 275.2 | 290.4 | 278.1 | 254.4 | 249.3 | 217.1 | 216.8 | 210.5 | 208.0 | 188.1 | 196.3 | ||||||||||||||||||||||||
| Accrued Expenses | 586.3 | 663.0 | 621.2 | 423.9 | 507.0 | 559.5 | 561.6 | 396.4 | 374.4 | 348.6 | 392.9 | 399.2 | 342.8 | 399.2 | 357.4 | 345.1 | 362.9 | |||||||||||||||||||||||
| Other Current Liabilities | 37.6 | 46.0 | 48.5 | 34.2 | 33.0 | 37.6 | 40.3 | 32.1 | 38.8 | 40.3 | 37.7 | 42.5 | 36.8 | 38.4 | 39.8 | 29.1 | 31.9 | |||||||||||||||||||||||
| Total Current Liabilities | 1,794.3 | 1,887.5 | 1,842.2 | 1,557.3 | 1,572.4 | 1,839.6 | 1,803.5 | 1,468.7 | 1,383.6 | 1,631.3 | 1,448.1 | 1,386.4 | 1,256.8 | 1,492.2 | 1,322.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,778.8 | 1,499.7 | 1,445.3 | 1,464.8 | 1,424.9 | 1,300.6 | 1,223.7 | 1,180.8 | 1,147.6 | 1,154.0 | 951.0 | 976.7 | 888.6 | 862.4 | 850.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 75.3 | 52.3 | 111.6 | 62.4 | 98.2 | 98.2 | 33.2 | 28.9 | 29.2 | 29.5 | 53.8 | 55.3 | 54.5 | 55.1 | 50.9 | 53.3 | 53.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 57.5 | 55.4 | 54.1 | 51.6 | 45.5 | 40.8 | 37.4 | 34.1 | 32.5 | 29.2 | 27.7 | 24.7 | 23.0 | 20.0 | 17.6 | 16.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,705.8 | 3,494.9 | 3,453.2 | 3,136.2 | 3,141.0 | 3,279.2 | 3,097.9 | 2,712.5 | 2,608.7 | 2,859.9 | 2,496.4 | 2,459.0 | 2,251.5 | 2,458.2 | 2,270.2 | 2,062.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,361.3 | 4,522.6 | 4,204.0 | 4,085.6 | 3,993.2 | 4,109.7 | 3,694.5 | 3,751.7 | 3,944.0 | 3,920.4 | 3,304.7 | 3,267.6 | 3,118.6 | 2,926.1 | 2,875.0 | 2,636.4 | 2,471.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (217.4) | (230.7) | (348.8) | (331.2) | (336.7) | (424.4) | (319.8) | (309.8) | (295.1) | (264.3) | (315.8) | (239.8) | (277.6) | (252.6) | (291.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,825.6 | 4,961.8 | 4,502.0 | 4,387.3 | 4,289.6 | 4,324.0 | 3,985.7 | 4,031.6 | 4,219.8 | 4,232.1 | 3,525.8 | 3,533.5 | 3,320.1 | 3,148.8 | 3,039.2 | 2,857.8 | ||||||||||||||||||||||||
| Total Equity | 4,825.6 | 4,961.8 | 4,502.0 | 4,387.3 | 4,289.6 | 4,324.0 | 3,985.7 | 4,031.6 | 4,219.8 | 4,232.1 | 3,525.8 | 3,533.5 | 3,320.1 | 3,148.8 | 3,039.2 | 2,857.8 | 2,668.1 | 2,740.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 2,200.3 | 2,375.2 | 2,081.5 | 1,971.4 | 2,010.1 | 2,140.7 | 1,801.8 | 2,103.1 | 2,384.5 | 2,429.3 | 1,916.8 | 1,937.6 | 1,796.5 | 1,667.3 | 1,311.3 | 1,179.9 | 1,096.3 | |||||||||||||||||||||||
| Book Value | 4,825.6 | 4,961.8 | 4,502.0 | 4,387.3 | 4,289.6 | 4,324.0 | 3,985.7 | 4,031.6 | 4,219.8 | 4,232.1 | 3,525.8 | 3,533.5 | 3,320.1 | 3,148.8 | 3,039.2 | 2,857.8 | 2,668.1 | 2,740.0 | ||||||||||||||||||||||
| Tangible Book Value | 4,636.2 | 4,770.6 | 4,319.0 | 4,205.1 | 4,111.6 | 4,152.9 | 3,807.5 | 4,007.7 | 4,195.8 | 4,208.0 | 3,501.9 | 3,491.1 | 3,276.0 | 3,102.7 | 2,588.0 | 2,404.0 | 2,212.1 | |||||||||||||||||||||||
| 192.6 |
| 157.9 |
| 141.5 |
| 144.7 |
| 125.1 |
| 120.2 |
| 120.0 |
| 107.7 |
| 70.5 |
| 76.0 |
| 74.8 |
| 50.0 |
| 57.9 |
| 57.8 |
| 51.8 |
| 44.0 |
| 48.1 |
| 42.5 |
| 51.4 |
| 43.5 |
| 39.1 |
| 42.7 |
| 41.2 |
| 32.6 |
| 19.6 |
| 21.9 |
| 22.1 |
| 25.6 |
| 8.3 |
| 10.1 |
| 10.4 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,303.2 |
| 2,614.9 |
| 2,311.3 |
| 2,275.3 |
| 2,253.5 |
| 2,124.4 |
| 1,600.8 |
| 1,489.8 |
| 1,694.5 |
| 1,807.9 |
| 1,451.7 |
| 1,333.0 |
| 1,171.6 |
| 1,429.3 |
| 1,363.5 |
| 1,308.0 |
| 1,452.9 |
| 1,436.3 |
| 1,188.3 |
| 1,171.0 |
| 1,132.7 |
| 1,162.7 |
| 1,022.9 |
| 962.7 |
| 870.7 |
| 829.1 |
| 817.3 |
| 774.1 |
| 740.8 |
| 690.6 |
| 635.0 |
| 592.9 |
| 541.9 |
| 521.7 |
| 489.1 |
| 455.3 |
| 431.1 |
| 405.2 |
| 383.9 |
| 376.2 |
| 362.1 |
| 343.7 |
| 334.3 |
| 330.3 |
| 292.9 |
| 278.3 |
| 256.2 |
| 244.4 |
| 974.8 |
| 927.7 |
| 876.5 |
| 806.4 |
| 774.7 |
| 745.7 |
| 719.9 |
| 698.5 |
| 659.3 |
| 671.7 |
| 656.4 |
| 617.1 |
| 582.7 |
| 567.2 |
| 531.3 |
| 487.5 |
| 472.3 |
| 473.6 |
| 440.4 |
| 427.0 |
| 398.8 |
| 423.5 |
| 399.7 |
| 395.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 387.1 |
| 387.0 |
| 387.1 |
| 386.9 |
| 386.6 |
| 386.6 |
| - |
| 386.9 |
| 24.5 |
| 24.2 |
| 24.1 |
| 24.2 |
| 24.2 |
| 24.3 |
| 24.3 |
| 24.6 |
| 24.3 |
| 24.5 |
| 24.0 |
| 24.2 |
| 24.1 |
| 24.3 |
| 71.3 |
| 73.5 |
| 75.7 |
| 77.9 |
| 80.1 |
| 82.3 |
| 84.5 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.6 |
| 820.0 |
| 803.5 |
| 789.4 |
| 729.6 |
| 719.1 |
| 734.8 |
| 714.1 |
| 725.8 |
| 731.9 |
| 689.7 |
| 652.5 |
| 657.0 |
| 627.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 6.8 |
| 6.6 |
| 6.8 |
| 6.7 |
| 31.6 |
| 31.6 |
| 31.2 |
| 31.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.9 |
| 32.5 |
| 37.6 |
| 40.0 |
| 32.5 |
| 26.3 |
| 12.4 |
| 12.7 |
| 132.1 |
| 127.5 |
| 124.5 |
| 110.8 |
| 106.6 |
| 92.7 |
| 77.3 |
| 60.9 |
| 56.2 |
| 43.8 |
| 37.1 |
| 31.3 |
| 37.4 |
| 33.9 |
| 33.0 |
| 31.3 |
| 31.4 |
| 29.6 |
| 24.2 |
| 21.1 |
| 20.5 |
| 19.4 |
| 20.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,697.2 |
| 4,942.5 |
| 4,572.0 |
| 4,405.1 |
| 4,329.8 |
| 4,185.2 |
| 3,627.9 |
| 3,494.0 |
| 3,201.8 |
| 3,281.4 |
| 2,855.1 |
| 2,694.7 |
| 2,463.0 |
| 2,084.7 |
| 1,981.0 |
| 1,881.2 |
| 2,011.7 |
| 1,998.5 |
| 1,720.4 |
| 1,686.9 |
| 1,609.3 |
| 1,657.5 |
| 1,478.9 |
| 1,415.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.8 |
| 12.7 |
| 10.4 |
| 79.6 |
| 8.4 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 178.3 |
| 189.0 |
| 175.4 |
| 150.1 |
| 168.1 |
| 166.1 |
| 138.1 |
| 147.9 |
| 144.6 |
| 128.5 |
| 131.4 |
| 130.2 |
| 127.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 330.8 |
| 314.4 |
| 269.0 |
| 258.6 |
| 211.9 |
| 190.4 |
| 177.4 |
| - |
| 112.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.8 |
| 28.4 |
| 24.3 |
| 27.9 |
| 23.6 |
| 23.9 |
| 17.8 |
| - |
| 12.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,207.2 |
| 1,206.9 |
| 1,405.3 |
| 1,118.0 |
| 981.4 |
| 964.8 |
| 883.2 |
| 730.9 |
| 763.3 |
| 631.5 |
| 620.4 |
| 574.8 |
| 552.6 |
| 502.9 |
| 500.5 |
| 443.7 |
| 449.2 |
| 267.3 |
| 292.6 |
| 240.6 |
| 224.3 |
| 206.0 |
| 242.0 |
| 212.7 |
| 197.4 |
| 757.9 |
| 726.3 |
| 692.1 |
| 684.5 |
| 644.7 |
| 616.9 |
| 632.6 |
| 635.4 |
| 632.6 |
| 639.2 |
| 611.5 |
| 563.9 |
| 568.3 |
| 537.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.4 |
| 60.4 |
| 60.0 |
| 60.8 |
| 58.8 |
| 47.2 |
| 46.9 |
| 40.8 |
| 43.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.3 |
| 0.0 |
| 7.7 |
| 7.0 |
| 7.3 |
| 11.1 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.4 |
| 13.6 |
| 12.6 |
| 9.8 |
| 9.4 |
| 9.0 |
| 8.4 |
| 6.9 |
| 6.3 |
| 5.6 |
| 5.3 |
| 4.1 |
| 3.7 |
| 81.9 |
| 74.9 |
| 66.1 |
| 62.5 |
| 59.3 |
| 58.6 |
| 57.2 |
| 48.7 |
| 48.3 |
| 50.7 |
| 50.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,029.2 |
| 2,202.4 |
| 1,913.6 |
| 1,733.9 |
| 1,690.0 |
| 1,626.6 |
| 1,465.0 |
| 1,492.9 |
| 1,366.0 |
| 1,329.1 |
| 1,206.4 |
| 1,187.4 |
| 1,096.3 |
| 638.7 |
| 574.3 |
| 560.9 |
| 375.5 |
| 401.5 |
| 299.2 |
| 289.1 |
| 261.6 |
| 297.6 |
| 274.5 |
| 259.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,512.8 |
| 2,398.2 |
| 2,445.8 |
| 2,408.0 |
| 2,346.4 |
| 2,016.6 |
| 1,872.9 |
| 1,786.1 |
| 1,820.6 |
| 1,522.9 |
| 1,404.9 |
| 1,281.4 |
| 1,346.9 |
| 1,310.5 |
| 1,224.0 |
| 1,530.1 |
| 1,455.0 |
| 1,336.2 |
| 1,285.6 |
| 1,313.0 |
| 1,294.2 |
| 1,158.8 |
| 1,090.5 |
| (212.3) |
| (216.7) |
| (195.9) |
| (146.8) |
| (157.0) |
| (133.5) |
| (177.2) |
| (228.6) |
| (230.9) |
| (285.2) |
| (224.6) |
| (218.1) |
| (228.0) |
| (232.5) |
| (216.8) |
| (211.5) |
| (204.1) |
| (185.9) |
| (142.9) |
| (191.4) |
| (160.4) |
| (233.3) |
| (201.5) |
| (217.4) |
| (192.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,668.1 |
| 2,740.0 |
| 2,658.5 |
| 2,671.2 |
| 2,639.9 |
| 2,558.6 |
| 2,163.0 |
| 2,001.1 |
| 1,835.8 |
| 1,952.2 |
| 1,648.7 |
| 1,507.4 |
| 1,366.7 |
| 1,446.0 |
| 1,406.8 |
| 1,320.2 |
| 1,636.2 |
| 1,597.0 |
| 1,421.3 |
| 1,397.8 |
| 1,347.7 |
| 1,360.0 |
| 1,204.5 |
| 1,156.2 |
| 2,658.5 |
| 2,671.2 |
| 2,639.9 |
| 2,558.6 |
| 2,163.0 |
| 2,001.1 |
| 1,835.8 |
| 1,952.2 |
| 1,648.7 |
| 1,507.4 |
| 1,366.7 |
| 1,446.0 |
| 1,406.8 |
| 1,320.2 |
| 1,636.2 |
| 1,597.0 |
| 1,421.3 |
| 1,397.8 |
| 1,347.7 |
| 1,360.0 |
| 1,204.5 |
| 1,156.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,209.5 |
| 1,193.3 |
| 1,294.0 |
| 1,288.6 |
| 1,241.2 |
| 869.9 |
| 726.4 |
| 1,063.0 |
| 1,187.5 |
| 876.9 |
| 780.4 |
| 668.6 |
| 928.8 |
| 919.8 |
| 858.9 |
| 1,185.5 |
| 1,143.7 |
| 947.8 |
| 946.7 |
| 926.7 |
| 920.7 |
| 810.2 |
| 765.2 |
| 2,658.5 |
| 2,671.2 |
| 2,639.9 |
| 2,558.6 |
| 2,163.0 |
| 2,001.1 |
| 1,835.8 |
| 1,952.2 |
| 1,648.7 |
| 1,507.4 |
| 1,366.7 |
| 1,446.0 |
| 1,406.8 |
| 1,320.2 |
| 1,636.2 |
| 1,597.0 |
| 1,421.3 |
| 1,397.8 |
| 1,347.7 |
| 1,360.0 |
| 1,204.5 |
| 1,156.2 |
| 2,281.9 |
| 2,197.9 |
| 2,208.5 |
| 2,174.9 |
| 2,091.6 |
| 1,694.0 |
| 1,530.0 |
| - |
| 1,565.1 |
| 1,624.3 |
| 1,483.2 |
| 1,342.6 |
| 1,421.7 |
| 1,382.5 |
| 1,296.0 |
| 1,611.9 |
| 1,572.3 |
| 1,396.8 |
| 1,373.1 |
| 1,323.4 |
| 1,335.4 |
| 1,179.9 |
| 1,131.3 |