| (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 | 637.4 | 691.8 | 527.8 | 288.6 | 189.3 | 334.9 | 173.0 | 172.7 | 82.8 | 112.7 | 90.9 | 126.3 | 101.2 | 75.1 | 96.4 | 48.0 | 46.7 | 83.3 |
| Restricted Cash | - | 0.0 | 33.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 389.3 | 171.1 | 580.6 | 449.3 | 535.8 | 260.2 | 282.4 | 204.6 | 216.3 | 155.5 | 144.1 | 112.5 | 125.1 | 85.5 | 77.8 | 129.7 | - | |
| Cash And Short Term Investments | 1,026.7 | 862.9 | 1,108.5 | 737.9 | 725.1 | 595.1 | 455.4 | 377.3 | 299.1 | 268.2 | 235.0 | 238.7 | 226.3 | 160.6 | 174.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 214.9 | 172.5 | 179.9 | 182.7 | 104.8 | 66.8 | 52.7 | 55.2 | 38.0 | 34.2 | 30.8 | 25.6 | 23.7 | 19.4 | 15.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 454.8 | 419.6 | 383.7 | 447.3 | 259.4 | 157.1 | 127.5 | 136.4 | 99.3 | 71.5 | 63.2 | 40.9 | 39.7 | 32.1 | 20.1 | 25.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | 747.2 | 598.4 | 551.3 | 534.8 | 424.7 | 347.2 | 259.5 | 247.2 | 170.5 | 142.5 | 133.8 | 123.8 | 105.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 127.3 | 102.5 | 63.0 | 61.5 | 83.0 | 38.2 | 27.3 | 22.7 | 22.8 | 17.4 | 13.5 | 13.1 | 10.7 | 9.9 | 8.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | 240.5 | 234.2 | 194.1 | 159.3 | 178.3 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | Q1 FY 26 | Q4 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,062.9 | 1,099.3 | 691.8 | 700.3 | 550.5 | 488.3 | 527.8 | 421.2 | 507.0 | 489.0 | 288.6 | 316.2 | 342.9 | 260.6 | 189.3 | |||||||||||||||||||||||||
| - |
| 177.7 |
| 46.7 |
| 83.3 |
| 18.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | 50.0 | 29.0 | 11.0 | 9.5 | 5.0 | 8.0 | 3.4 | - | - | 2.9 | 2.6 | - | - | - | - | - | - |
| Other Current Assets | 92.1 | 110.0 | 147.5 | 42.7 | 35.5 | 23.0 | 19.6 | 11.9 | 12.8 | 9.0 | 2.9 | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,788.4 | 1,565.1 | 1,819.5 | 1,410.6 | 1,124.9 | 842.0 | 655.2 | 580.8 | 449.2 | 383.0 | 331.9 | 307.9 | 292.1 | 214.3 | 211.5 | 224.4 | - | - |
| 86.9 |
| - |
| - |
| - |
| Accumulated Depreciation | - | 252.2 | 229.4 | 194.1 | 171.9 | 143.1 | 118.9 | 109.5 | 102.6 | 85.3 | 77.1 | 70.9 | 59.0 | 46.0 | (39.1) | - | - | - |
| Property,Plant & Equipment Net | 527.3 | 494.9 | 369.0 | 357.2 | 363.0 | 281.5 | 228.3 | 150.0 | 144.6 | 85.2 | 65.4 | 62.9 | 64.8 | 59.4 | 47.8 | 37.3 | - | - |
| Long Term Investments | - | 0.1 | 0.6 | 1.7 | 2.4 | 2.9 | 3.1 | 3.2 | 5.3 | 5.4 | 5.4 | 5.4 | 9.9 | 11.8 | 13.7 | 19.2 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 25.9 | 25.9 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | - | - | - | - | - | - |
| Intangible Assets | 9.7 | 9.9 | 0.0 | - | - | - | - | 0.1 | 1.0 | 3.0 | 5.1 | 6.8 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | 16.9 | 8.4 | - | - | 3.7 | 2.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,217.8 | 1,225.6 | 28.1 | 35.3 | 21.9 | 18.6 | 17.2 | 16.8 | 15.9 | 0.6 | 0.7 | 1.3 | 0.5 | 0.7 | 0.2 | 0.0 | - | - |
| Other Non-Current Assets | 136.0 | 194.4 | 211.3 | 249.3 | 69.5 | 59.8 | 49.1 | 36.0 | 30.1 | 27.4 | 16.3 | 8.5 | 1.6 | 1.0 | 0.7 | 0.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | 93.3 | 84.8 | 66.5 | - | - | - | - | - |
| Total Assets | 3,705.1 | 3,515.8 | 2,434.4 | 2,058.9 | 1,585.8 | 1,208.5 | 956.4 | 793.4 | 652.6 | 511.1 | 431.3 | 399.4 | 368.9 | 287.2 | 273.9 | 281.6 | - | - |
| 9.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | 4.3 | 7.2 | 3.4 | 2.5 | 4.7 | 3.6 | 5.2 | 3.9 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | 2.8 | 2.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 161.3 | 128.1 | 115.8 | 113.7 | 81.3 | 63.0 | 44.8 | 39.0 | 27.5 | 22.9 | 20.0 | 14.7 | 10.4 | 7.7 | 9.3 | 8.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | 20.0 | 14.7 | 17.4 | 5.9 | 7.8 | - | - | - |
| Total Current Liabilities | 363.4 | 294.6 | 235.0 | 263.4 | 226.9 | 147.0 | 98.2 | 80.4 | 65.9 | 52.9 | 43.3 | 36.9 | 38.5 | 23.5 | 26.1 | 29.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | 13.0 | 5.6 | 1.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 92.8 | 93.4 | - | - | - | - | - | 0.0 | - | - | - | 5.9 | 5.5 | 5.4 | 4.9 | 5.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 105.8 | 111.6 | 88.7 | 73.4 | 67.2 | 57.9 | 47.1 | 38.5 | 33.0 | 23.2 | 16.5 | 10.2 | 1.5 | - | - | 0.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 631.5 | 564.7 | 384.4 | 390.3 | 341.8 | 241.9 | 182.9 | 153.3 | 130.6 | 80.0 | 62.8 | 52.9 | 45.5 | 28.9 | 31.0 | 34.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,352.0 | 2,292.8 | 947.1 | 716.4 | 424.9 | 298.7 | 229.5 | 194.7 | 143.6 | 119.4 | 101.3 | 100.1 | 82.9 | 60.0 | 79.9 | 66.6 | - | - |
| Accumulated Other Comprehensive Income | (43.3) | (48.5) | (27.1) | (23.1) | 15.9 | 10.1 | (5.5) | (5.5) | 1.8 | (4.2) | 1.5 | 5.8 | 6.3 | 4.2 | 3.6 | 2.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,073.6 | 2,951.1 | 2,049.9 | 1,668.6 | 1,244.0 | 966.6 | 773.5 | 640.1 | 522.0 | 431.1 | 368.5 | 346.4 | 323.4 | 258.3 | 242.9 | 246.9 | 213.0 | 164.6 |
| Total Equity | 3,073.6 | 2,951.1 | 2,049.9 | 1,668.6 | 1,244.0 | 966.6 | 773.5 | 640.1 | 522.0 | 431.1 | 368.5 | 346.4 | 323.4 | 258.3 | 242.9 | 246.9 | 213.0 | 164.6 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 1,425.0 | 1,270.5 | 1,584.5 | 1,147.2 | 897.9 | 695.0 | 557.0 | 500.4 | 383.3 | 330.1 | 288.6 | 271.1 | 253.6 | 190.8 | 185.4 | 195.4 | - | - |
| Book Value | 3,073.6 | 2,951.1 | 2,049.9 | 1,668.6 | 1,244.0 | 966.6 | 773.5 | 640.1 | 522.0 | 431.1 | 368.5 | 346.4 | 323.4 | 258.3 | 242.9 | 246.9 | 213.0 | 164.6 |
| Tangible Book Value | 3,038.0 | 2,915.2 | 2,043.4 | 1,662.0 | 1,237.4 | 960.0 | 766.9 | 633.4 | 514.5 | 421.5 | 356.9 | 333.0 | - | - | - | - | - | - |
| 226.1 |
| 220.2 |
| 218.4 |
| 334.9 |
| 179.5 |
| 156.5 |
| 154.9 |
| 173.0 |
| 205.2 |
| 197.0 |
| 181.8 |
| 172.7 |
| 131.1 |
| 83.1 |
| 76.0 |
| 82.8 |
| 104.4 |
| 71.1 |
| 76.8 |
| 112.7 |
| 109.5 |
| 82.0 |
| 77.8 |
| 90.9 |
| 76.6 |
| Restricted Cash | - | - | - | 0.0 | 0.0 | 0.0 | 33.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 1.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 304.2 | 157.2 | 171.1 | 762.0 | 756.8 | 798.1 | 580.6 | 621.1 | 433.5 | 428.6 | 449.3 | 419.8 | 469.0 | 512.9 | 535.8 | 515.9 | 450.1 | 420.5 | 260.2 | 372.1 | 355.8 | 334.4 | 282.4 | 213.5 | 169.5 | 177.3 | 204.6 | 216.8 | 230.4 | 231.2 | 216.3 | 195.2 | 206.6 | 201.8 | 155.5 | 149.6 | 161.8 | 173.7 | 144.1 | 153.0 |
| Cash And Short Term Investments | 1,367.1 | 1,256.5 | 862.9 | 1,462.4 | 1,307.2 | 1,286.4 | 1,108.5 | 1,042.3 | 940.5 | 917.6 | 737.9 | 736.0 | 811.9 | 773.5 | 725.1 | 742.0 | 670.3 | 638.8 | 595.1 | 551.5 | 512.3 | 489.3 | 455.4 | 418.7 | 366.5 | 359.0 | 377.3 | 347.8 | 313.5 | 307.3 | 299.1 | 299.6 | 277.7 | 278.6 | 268.2 | 259.1 | 243.9 | 251.5 | 235.0 | 229.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 302.1 | 255.6 | 172.5 | 164.7 | 157.9 | 194.4 | 179.9 | 185.8 | 169.2 | 184.3 | 182.7 | 153.4 | 125.5 | 120.3 | 104.8 | 79.9 | 77.6 | 84.1 | 66.8 | 93.5 | 55.1 | 54.3 | 52.7 | 58.3 | 55.4 | 58.9 | 55.2 | 59.9 | 53.5 | 48.2 | 38.0 | 50.8 | 42.0 | 38.1 | 34.2 | 33.3 | 31.4 | 28.8 | 30.8 | 30.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 619.2 | 564.6 | 419.6 | 424.9 | 426.8 | 396.0 | 383.7 | 397.3 | 427.4 | 430.8 | 447.3 | 397.4 | 359.6 | 311.0 | 259.4 | 208.1 | 177.3 | 175.2 | 157.1 | 148.1 | 152.1 | 131.5 | 127.5 | 135.6 | 143.6 | 142.5 | 136.4 | 136.8 | 128.9 | 111.9 | 99.3 | 99.9 | 92.7 | 78.5 | 71.5 | 70.7 | 69.9 | 62.3 | 63.2 | 67.3 |
| Prepaid Expenses | 42.7 | 47.0 | 36.1 | 31.4 | 27.6 | 21.6 | 29.0 | 29.2 | 15.4 | 9.7 | 11.0 | 9.2 | 9.7 | 13.4 | 9.5 | 10.6 | 6.3 | 7.2 | ||||||||||||||||||||||
| Other Current Assets | 42.7 | 107.0 | 110.0 | 108.5 | 105.5 | 99.7 | 147.5 | 110.0 | 95.3 | 90.0 | 42.7 | 36.6 | 35.1 | 42.3 | 35.5 | 34.5 | 24.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,331.1 | 2,183.8 | 1,565.1 | 2,160.5 | 1,997.4 | 1,976.5 | 1,819.5 | 1,735.4 | 1,632.4 | 1,622.6 | 1,410.6 | 1,323.5 | 1,332.1 | 1,247.1 | 1,124.9 | 1,064.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 693.9 | 627.7 | 494.9 | 436.3 | 400.5 | 375.6 | 369.0 | 358.2 | 341.9 | 354.3 | 357.2 | 343.1 | 356.7 | 369.4 | 363.0 | 340.1 | ||||||||||||||||||||||||
| Long Term Investments | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | 0.5 | 0.6 | 0.6 | 0.6 | 1.5 | 1.7 | 2.1 | 2.2 | 2.4 | 2.4 | 2.5 | 2.6 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 25.9 | 25.9 | 25.9 | 26.1 | 26.1 | 27.3 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | ||||||||||||||||||||||
| Intangible Assets | 8.5 | 8.8 | 9.9 | 10.2 | 10.5 | 9.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | 16.9 | 17.5 | 16.0 | 8.9 | 8.4 | - | - | - | - | - | - | - | - | 6.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,182.8 | 1,182.9 | 1,326.8 | 30.7 | 29.7 | 32.8 | 28.1 | 23.7 | 35.8 | 35.6 | 35.3 | 23.9 | 24.0 | 22.8 | 21.9 | 17.7 | 17.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 206.6 | 165.1 | 194.4 | 191.0 | 183.9 | 157.0 | 211.3 | 204.2 | 204.0 | 207.6 | 249.3 | 234.2 | 66.4 | 68.1 | 69.5 | 67.1 | 66.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,448.9 | 4,194.2 | 3,617.1 | 2,854.7 | 2,648.1 | 2,578.7 | 2,434.4 | 2,328.1 | 2,220.6 | 2,226.7 | 2,058.9 | 1,931.2 | 1,785.7 | 1,714.0 | 1,585.8 | 1,495.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 174.5 | 138.3 | 102.5 | 115.9 | 99.9 | 103.5 | 63.0 | 64.7 | 70.6 | 58.0 | 61.5 | 78.7 | 77.9 | 71.6 | 83.0 | 72.1 | 58.9 | 57.2 | 38.2 | 48.1 | 45.2 | 37.8 | 27.3 | 30.3 | 26.5 | 27.3 | 22.7 | 27.6 | 26.7 | 27.5 | 22.8 | 21.8 | 25.2 | 22.6 | 17.4 | 17.3 | 19.1 | 15.7 | 13.5 | 15.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | 6.3 | 5.6 | - | 2.8 | - | - | - | - | 3.4 | 4.8 | 7.0 | 4.3 | 6.7 | 7.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | 2.8 | 2.8 | 2.4 | 2.6 | 2.3 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 213.7 | 145.1 | 128.1 | 139.4 | 131.3 | 137.9 | 115.8 | 120.7 | 113.4 | 156.0 | 113.7 | 109.1 | 91.3 | 111.1 | 81.3 | 79.8 | 68.6 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 487.0 | 369.4 | 294.6 | 336.6 | 295.2 | 311.9 | 235.0 | 250.0 | 250.8 | 315.8 | 263.4 | 291.0 | 254.5 | 272.5 | 226.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 20.0 | 20.0 | 13.0 | 13.5 | 13.0 | 5.9 | 5.6 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 90.3 | 90.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 119.2 | 127.8 | 111.6 | 101.8 | 96.7 | 86.9 | 88.7 | 77.4 | 76.7 | 77.6 | 73.4 | 59.6 | 60.7 | 65.6 | 67.2 | 64.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 771.5 | 662.7 | 471.3 | 503.1 | 452.3 | 465.1 | 384.4 | 383.2 | 381.5 | 450.4 | 390.3 | 400.5 | 362.6 | 387.9 | 341.8 | 333.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 251.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,703.6 | 2,609.7 | 2,487.5 | 1,098.8 | 1,016.2 | 977.7 | 947.1 | 899.4 | 827.4 | 777.1 | 716.4 | 633.6 | 545.9 | 467.8 | 424.9 | 381.2 | 341.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (10.1) | (15.2) | (48.5) | (21.2) | (44.5) | (40.5) | (27.1) | (47.1) | (43.4) | (17.9) | (23.1) | (41.9) | (14.7) | 10.3 | 15.9 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,677.4 | 3,531.5 | 2,951.1 | 2,351.7 | 2,195.9 | 2,113.6 | 2,049.9 | 1,944.9 | 1,839.1 | 1,776.3 | 1,668.6 | 1,530.7 | 1,423.1 | 1,326.1 | 1,244.0 | 1,162.7 | ||||||||||||||||||||||||
| Total Equity | 3,677.4 | 3,531.5 | 2,951.1 | 2,351.7 | 2,195.9 | 2,113.6 | 2,049.9 | 1,944.9 | 1,839.1 | 1,776.3 | 1,668.6 | 1,530.7 | 1,423.1 | 1,326.1 | 1,244.0 | 1,162.7 | 1,087.4 | 1,021.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,844.1 | 1,814.4 | 1,270.5 | 1,823.9 | 1,702.3 | 1,664.6 | 1,584.5 | 1,485.4 | 1,381.5 | 1,306.8 | 1,147.2 | 1,032.5 | 1,077.6 | 974.6 | 897.9 | 836.8 | 767.3 | |||||||||||||||||||||||
| Book Value | 3,677.4 | 3,531.5 | 2,951.1 | 2,351.7 | 2,195.9 | 2,113.6 | 2,049.9 | 1,944.9 | 1,839.1 | 1,776.3 | 1,668.6 | 1,530.7 | 1,423.1 | 1,326.1 | 1,244.0 | 1,162.7 | 1,087.4 | 1,021.6 | ||||||||||||||||||||||
| Tangible Book Value | 3,643.0 | 3,496.8 | 2,915.2 | 2,315.4 | 2,159.3 | 2,076.7 | 2,043.4 | 1,938.3 | 1,832.5 | 1,769.7 | 1,662.0 | 1,524.1 | 1,416.6 | 1,319.5 | 1,237.4 | 1,156.1 | 1,080.8 | |||||||||||||||||||||||
| 5.0 |
| 10.0 |
| 15.5 |
| 18.4 |
| 8.0 |
| 4.0 |
| 2.9 |
| 3.3 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 2.9 |
| 2.5 |
| 24.3 |
| 23.0 |
| 26.0 |
| 29.3 |
| 29.7 |
| 19.6 |
| 16.7 |
| 19.6 |
| 13.6 |
| 11.9 |
| 12.9 |
| 14.0 |
| 16.7 |
| 12.8 |
| 13.6 |
| 14.9 |
| 11.0 |
| 9.0 |
| 3.7 |
| 4.0 |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 950.1 |
| 922.4 |
| 842.0 |
| 819.1 |
| 748.9 |
| 704.8 |
| 655.2 |
| 629.3 |
| 585.1 |
| 574.1 |
| 580.8 |
| 557.4 |
| 509.8 |
| 484.1 |
| 449.2 |
| 463.8 |
| 427.2 |
| 406.3 |
| 383.0 |
| 366.8 |
| 349.1 |
| 345.6 |
| 331.9 |
| 330.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 332.1 |
| 297.7 |
| 281.5 |
| 270.3 |
| 252.0 |
| 236.8 |
| 228.3 |
| 217.0 |
| 213.8 |
| 205.5 |
| 150.0 |
| 147.5 |
| 150.7 |
| 153.8 |
| 144.6 |
| 100.6 |
| 100.6 |
| 85.6 |
| 85.2 |
| 82.1 |
| 74.3 |
| 66.5 |
| 65.4 |
| 60.1 |
| 2.8 |
| 2.9 |
| 2.9 |
| 3.0 |
| 3.1 |
| 3.1 |
| 3.3 |
| 3.2 |
| 3.3 |
| 3.2 |
| 5.3 |
| 5.2 |
| 5.3 |
| 5.3 |
| 5.4 |
| 5.3 |
| 5.3 |
| 5.4 |
| 5.4 |
| 5.3 |
| - |
| 5.4 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.5 |
| 0.7 |
| 1.0 |
| 1.5 |
| 2.0 |
| 2.5 |
| 3.0 |
| 3.5 |
| 4.0 |
| 4.5 |
| 5.1 |
| 5.6 |
| 6.1 |
| 5.8 |
| 3.7 |
| 3.6 |
| 3.9 |
| 2.7 |
| 2.9 |
| 3.1 |
| 2.7 |
| 2.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.7 |
| 18.6 |
| 13.5 |
| 13.4 |
| 13.8 |
| 17.2 |
| 16.6 |
| 16.7 |
| 16.8 |
| 16.8 |
| 12.9 |
| 15.8 |
| 15.8 |
| 15.9 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 1.0 |
| 63.8 |
| 59.8 |
| 48.9 |
| 47.3 |
| 42.5 |
| 46.0 |
| 43.3 |
| 42.7 |
| 42.0 |
| 36.0 |
| 33.3 |
| 31.3 |
| 31.5 |
| 30.1 |
| 26.5 |
| 25.7 |
| 29.8 |
| 27.4 |
| 29.8 |
| 28.7 |
| 17.9 |
| 16.3 |
| 11.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 122.0 |
| 113.6 |
| 95.5 |
| 93.3 |
| 83.7 |
| 1,373.0 |
| 1,308.2 |
| 1,208.5 |
| 1,161.3 |
| 1,071.2 |
| 1,007.5 |
| 956.4 |
| 916.1 |
| 868.1 |
| 848.2 |
| 793.4 |
| 763.2 |
| 720.0 |
| 697.8 |
| 652.6 |
| 605.0 |
| 568.0 |
| 536.8 |
| 511.1 |
| 494.9 |
| 468.6 |
| 447.1 |
| 431.3 |
| 420.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 7.2 |
| 6.4 |
| 6.7 |
| 5.2 |
| 3.4 |
| 4.2 |
| 3.2 |
| 2.9 |
| 2.5 |
| - |
| - |
| - |
| 1.8 |
| - |
| 5.3 |
| 5.5 |
| 6.8 |
| 5.6 |
| 4.9 |
| 4.8 |
| 5.2 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.1 |
| 1.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.4 |
| 63.0 |
| 61.8 |
| 58.8 |
| 56.1 |
| 44.8 |
| 46.0 |
| 38.6 |
| 45.3 |
| 39.0 |
| 34.9 |
| 33.0 |
| 32.7 |
| 27.5 |
| 26.9 |
| 23.0 |
| 22.9 |
| 22.9 |
| 21.9 |
| 18.9 |
| 20.0 |
| 20.0 |
| 18.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 227.7 |
| 182.7 |
| 187.9 |
| 147.0 |
| 158.3 |
| 136.8 |
| 112.5 |
| 98.2 |
| 105.0 |
| 88.1 |
| 91.6 |
| 80.4 |
| 85.5 |
| 75.3 |
| 73.3 |
| 65.9 |
| 66.2 |
| 62.8 |
| 56.0 |
| 52.9 |
| 55.5 |
| 52.1 |
| 45.3 |
| 43.3 |
| 48.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 0.9 |
| 1.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.4 |
| 61.6 |
| 57.9 |
| 52.8 |
| 49.8 |
| 44.2 |
| 47.1 |
| 44.3 |
| 43.4 |
| 42.0 |
| 38.5 |
| 36.3 |
| 34.9 |
| 34.3 |
| 33.0 |
| 28.7 |
| 27.2 |
| 25.6 |
| 23.2 |
| 19.4 |
| 18.1 |
| 16.7 |
| 16.5 |
| 14.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 285.6 |
| 286.6 |
| 241.9 |
| 246.7 |
| 222.2 |
| 194.3 |
| 182.9 |
| 181.7 |
| 164.0 |
| 168.0 |
| 153.3 |
| 153.0 |
| 140.9 |
| 139.5 |
| 130.6 |
| 99.5 |
| 94.3 |
| 85.7 |
| 80.0 |
| 78.6 |
| 73.5 |
| 65.1 |
| 62.8 |
| 66.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 315.2 |
| 298.7 |
| 279.7 |
| 247.9 |
| 241.5 |
| 229.5 |
| 215.7 |
| 204.5 |
| 202.4 |
| 194.7 |
| 180.8 |
| 162.9 |
| 152.3 |
| 143.6 |
| 140.5 |
| 125.7 |
| 119.6 |
| 119.4 |
| 111.5 |
| 105.9 |
| 103.4 |
| 101.3 |
| 99.7 |
| 11.7 |
| 12.3 |
| 7.0 |
| 10.1 |
| 2.5 |
| (4.1) |
| (10.0) |
| (5.5) |
| (10.0) |
| (4.1) |
| (1.0) |
| (5.5) |
| (5.7) |
| (1.7) |
| 5.0 |
| 1.8 |
| 0.3 |
| (1.4) |
| (2.7) |
| (4.2) |
| 0.1 |
| 0.1 |
| 2.2 |
| 1.5 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,087.4 |
| 1,021.6 |
| 966.6 |
| 914.6 |
| 848.9 |
| 813.2 |
| 773.5 |
| 734.4 |
| 704.2 |
| 680.3 |
| 640.1 |
| 610.2 |
| 579.0 |
| 558.3 |
| 522.0 |
| 505.5 |
| 473.8 |
| 451.1 |
| 431.1 |
| 416.3 |
| 395.1 |
| 382.0 |
| 368.5 |
| 354.1 |
| 966.6 |
| 914.6 |
| 848.9 |
| 813.2 |
| 773.5 |
| 734.4 |
| 704.2 |
| 680.3 |
| 640.1 |
| 610.2 |
| 579.0 |
| 558.3 |
| 522.0 |
| 505.5 |
| 473.8 |
| 451.1 |
| 431.1 |
| 416.3 |
| 395.1 |
| 382.0 |
| 368.5 |
| 354.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 734.5 |
| 695.0 |
| 660.9 |
| 612.1 |
| 592.3 |
| 557.0 |
| 524.3 |
| 497.0 |
| 482.5 |
| 500.4 |
| 471.9 |
| 434.5 |
| 410.8 |
| 383.3 |
| 397.6 |
| 364.4 |
| 350.3 |
| 330.1 |
| 311.3 |
| 297.0 |
| 300.2 |
| 288.6 |
| 281.3 |
| 966.6 |
| 914.6 |
| 848.9 |
| 813.2 |
| 773.5 |
| 734.4 |
| 704.2 |
| 680.3 |
| 640.1 |
| 610.2 |
| 579.0 |
| 558.3 |
| 522.0 |
| 505.5 |
| 473.8 |
| 451.1 |
| 431.1 |
| 416.3 |
| 395.1 |
| 382.0 |
| 368.5 |
| 354.1 |
| 1,015.0 |
| 960.0 |
| 908.0 |
| 842.4 |
| 806.6 |
| 766.9 |
| 727.9 |
| 697.6 |
| 673.7 |
| 633.5 |
| 603.3 |
| 571.9 |
| 551.0 |
| 514.5 |
| 497.5 |
| 465.2 |
| 442.1 |
| 421.5 |
| 406.2 |
| 384.5 |
| 370.9 |
| 356.9 |
| 342.0 |