| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 5,169.9 | 1,669.8 | 440.5 | 267.4 | 232.3 | 210.5 | 248.2 | 115.4 | 110.6 | 178.8 | 92.9 | 95.5 | 93.0 | 80.8 | 69.9 | 72.6 | 70.3 |
| Restricted Cash | - | - | - | 0.3 | 0.3 | 0.3 | 11.7 | 2.8 | - | - | - | 0.5 | 0.8 | 0.4 | 0.4 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 5,169.9 | 1,669.8 | 440.5 | 267.4 | 232.3 | 210.5 | 248.2 | 115.4 | 110.6 | 178.8 | 92.9 | 95.5 | 93.0 | 80.8 | 69.9 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 2,203.9 | 2,737.3 | 1,148.3 | 834.5 | 463.8 | 403.7 | 393.6 | 451.4 | 324.0 | 174.9 | 322.6 | 212.7 | 149.3 | 102.0 | 85.0 | ||
| Current Assets | |||||||||||||||||
| Inventory | 4,680.4 | 4,333.0 | 1,445.6 | 1,545.6 | 1,041.0 | 851.5 | 670.2 | 853.3 | 736.7 | 516.8 | 463.5 | 315.8 | 254.2 | 276.6 | 192.7 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 622.7 | 627.9 | 479.6 | 453.7 | 420.5 | 360.5 | 316.1 | 289.2 | 269.7 | 247.0 | 209.8 | 170.6 | 130.3 | 124.3 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 1,282.0 | 1,472.4 | 776.8 | 655.4 | 612.3 | 417.7 | 360.5 | 527.2 | 396.9 | 267.4 | 299.8 | 219.4 | 172.9 | 174.0 | 113.3 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | 120.2 | 147.6 | 34.7 | 5.7 | 0.0 | - | 0.0 | 40.0 | 0.9 | 3.7 | 6.5 | 19.4 | 27.6 | - | |
| Common Equity | |||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | 290.3 | 596.8 | 98.2 | 29.4 | 23.6 | 116.2 | 161.4 | 93.6 | 94.4 | 46.3 | 35.2 | 32.8 | 28.2 | - | |
| 72.6 |
| 70.3 |
| - |
| - |
| - |
| Prepaid Expenses | 247.4 | 191.8 | 145.1 | 158.8 | 130.2 | 127.0 | 109.8 | 110.9 | 89.2 | 79.4 | 7.5 | 6.2 | 6.8 | 6.4 | 4.5 | - | - |
| Other Current Assets | - | - | - | 6.9 | 6.1 | 4.5 | 3.8 | 5.8 | 1.9 | 1.1 | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 12,301.7 | 8,932.0 | 3,179.4 | 2,806.3 | 1,867.3 | 1,592.8 | 1,421.8 | 1,530.9 | 1,261.2 | 954.3 | 914.4 | 654.1 | 523.2 | 481.9 | 369.6 | - | - |
| 94.7 |
| - |
| - |
| Accumulated Depreciation | 118.2 | 213.9 | 189.4 | 167.8 | 145.8 | 126.7 | 108.8 | 92.6 | 74.1 | 59.0 | 46.8 | 40.0 | 34.4 | 26.9 | 20.3 | - | - |
| Property,Plant & Equipment Net | 504.5 | 414.0 | 290.2 | 286.0 | 274.7 | 233.8 | 207.3 | 196.6 | 195.6 | 187.9 | 163.0 | 130.6 | 95.9 | 97.4 | 74.4 | - | - |
| Long Term Investments | 112.4 | 61.0 | - | - | - | - | - | - | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.9 | 5.2 | - | - |
| Equity Method Investments | - | - | - | 5.3 | 4.6 | 2.7 | 1.7 | 2.4 | 6.1 | 0.0 | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 293.7 | 34.6 | 18.9 | 23.7 | 20.0 | 23.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 607.4 | 365.2 | 162.7 | 69.9 | 63.3 | 54.9 | 41.1 | 25.6 | 39.1 | 33.7 | 4.5 | 6.2 | 7.3 | 3.5 | 2.8 | - | - |
| Other Non-Current Assets | 604.9 | 115.0 | 42.4 | 42.9 | 32.1 | 34.5 | 10.7 | 14.0 | 10.6 | 12.9 | 5.2 | 2.9 | 3.2 | 3.4 | 12.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 14,018.4 | 9,826.1 | 3,674.7 | 3,205.1 | 2,242.0 | 1,918.6 | 1,682.6 | 1,769.5 | 1,515.1 | 1,191.5 | 1,089.8 | 796.3 | 632.3 | 589.1 | 464.6 | - | - |
| - |
| - |
| Short Term Debt | - | - | 170.1 | 449.1 | 63.5 | 23.7 | 23.6 | 116.2 | 161.4 | 53.6 | 93.5 | 42.6 | 28.6 | 13.4 | 0.6 | - | - |
| Deferred Revenue Current | 368.7 | 193.1 | 134.7 | 111.3 | 101.5 | 106.2 | 94.2 | 58.5 | 33.0 | 22.7 | 5.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 21.2 | 9.2 | - | 7.1 | 6.3 | 6.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 565.6 | 259.7 | 163.9 | 212.4 | 178.9 | 155.4 | 114.7 | 102.5 | 112.8 | 83.6 | 46.7 | 37.6 | 34.1 | 30.4 | 25.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,344.8 | 2,345.7 | 1,374.7 | 1,470.0 | 968.9 | 707.6 | 606.0 | 811.6 | 672.5 | 409.6 | 454.1 | 310.9 | 241.7 | 220.5 | 140.6 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 280.4 | 26.1 | - | 16.7 | 14.5 | 18.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 362.6 | 223.3 | 169.8 | 122.5 | 100.8 | 97.6 | 109.3 | 89.7 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 326.5 | 67.9 | 37.9 | 39.1 | 41.1 | 42.0 | 26.2 | 24.6 | 68.8 | 45.2 | 15.7 | 12.5 | 10.3 | 10.8 | 9.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,716.6 | 4,408.7 | 1,702.6 | 1,779.3 | 1,145.6 | 852.9 | 741.4 | 925.9 | 741.3 | 494.8 | 470.7 | 327.1 | 258.5 | 250.8 | 177.4 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,434.5 | 2,585.7 | 1,433.0 | 942.9 | 657.8 | 696.2 | 611.9 | 532.3 | 486.0 | 419.1 | 374.0 | 272.1 | 217.9 | 196.7 | 166.8 | - | - |
| Accumulated Other Comprehensive Income | 0.7 | 0.7 | 0.6 | 0.9 | 0.5 | (0.2) | (0.1) | 0.2 | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | - | - |
| Treasury Stock | - | - | - | - | 0.0 | 20.5 | 20.5 | 20.5 | 20.5 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | - | - |
| Minority Interest | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | - | - | - |
| Total Stockholders Equity | 6,301.7 | 5,417.2 | 1,972.0 | 1,425.6 | 1,096.2 | 1,065.5 | 941.0 | 843.5 | 773.7 | 696.5 | 618.9 | 469.1 | 373.5 | 338.4 | 287.3 | 224.7 | 178.6 |
| Total Equity | 6,301.9 | 5,417.4 | 1,972.2 | 1,425.7 | 1,096.4 | 1,065.7 | 941.2 | 843.7 | 773.8 | 696.7 | 593.6 | 452.2 | 373.7 | 338.4 | 287.3 | 224.7 | 178.6 |
| - |
| Net debt | - | - | (150.2) | 329.4 | (134.1) | (181.1) | (224.5) | 0.8 | 50.8 | (85.2) | 1.5 | (49.2) | (57.9) | (48.1) | (41.8) | - | - |
| Working Capital | 9,956.9 | 6,586.2 | 1,804.8 | 1,336.3 | 898.4 | 885.1 | 815.8 | 719.3 | 588.6 | 544.7 | 460.3 | 343.2 | 281.5 | 261.4 | 229.0 | - | - |
| Book Value | 6,301.7 | 5,417.2 | 1,972.0 | 1,425.6 | 1,096.2 | 1,065.5 | 941.0 | 843.5 | 773.7 | 696.5 | 618.9 | 469.1 | 373.5 | 338.4 | 287.3 | 224.7 | 178.6 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (in millions of USD) | 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 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,290.3 | 4,091.1 | 4,196.9 | 5,169.9 | 2,536.1 | 1,430.0 | 2,088.7 | 1,669.8 | 2,115.5 | 725.7 | 543.2 | 440.5 | 362.8 | 304.6 | 238.3 | |||||||||||||||||||||||||
| 267.4 |
| 247.4 |
| 247.4 |
| 270.0 |
| 232.3 |
| 177.9 |
| 315.6 |
| 300.1 |
| 210.5 |
| 300.9 |
| 309.0 |
| 239.3 |
| 248.2 |
| 169.7 |
| 109.8 |
| 105.8 |
| 115.4 |
| - |
| - |
| - |
| - |
| 105.2 |
| 126.6 |
| 144.6 |
| 178.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 16.8 | 12.7 | 11.0 | 11.7 | 0.4 | 10.7 | 9.1 | 0.4 | - | - | - | - | 0.4 | - | - | 0.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,290.3 | 4,091.1 | 4,196.9 | 5,169.9 | 2,536.1 | 1,430.0 | 2,088.7 | 1,669.8 | 2,115.5 | 725.7 | 543.2 | 440.5 | 362.8 | 304.6 | 238.3 | 267.4 | 247.4 | 247.4 | 270.0 | 232.3 | 177.9 | 315.6 | 300.1 | 210.5 | 300.9 | 309.0 | 239.3 | 248.2 | 169.7 | 109.8 | 105.8 | 115.4 | - | - | - | - | 105.2 | 126.6 | 144.6 | 178.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 8,413.4 | 11,004.1 | 2,525.0 | 2,203.9 | 2,642.6 | 3,059.5 | 2,731.7 | 2,737.3 | 1,650.2 | 1,503.0 | 845.7 | 1,148.3 | 672.1 | 768.2 | 736.3 | 834.5 | 679.8 | 497.4 | 458.1 | 463.8 | 407.4 | 323.0 | 322.8 | 403.7 | 333.2 | 360.2 | 356.2 | 393.6 | 327.4 | 429.6 | 451.4 | 451.4 | - | - | - | - | 270.7 | 249.6 | 216.2 | 174.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 11,103.4 | 10,595.4 | 5,730.0 | 4,680.4 | 3,870.2 | 3,596.1 | 4,930.6 | 4,333.0 | 4,124.6 | 2,467.0 | 2,052.8 | 1,445.6 | 1,540.4 | 1,421.8 | 1,736.1 | 1,545.6 | 1,588.5 | 1,393.7 | 1,184.6 | 1,041.0 | 903.9 | 807.4 | 773.9 | 851.5 | 866.2 | 704.4 | 685.2 | 670.2 | 761.1 | 829.2 | 821.0 | 853.3 | - | - | - | - | 718.7 | 667.2 | 579.8 | 516.8 |
| Prepaid Expenses | 761.2 | 433.9 | 209.4 | 247.4 | 464.7 | 581.4 | 100.5 | 191.8 | 173.7 | 146.7 | 129.1 | 145.1 | 139.9 | 154.9 | 169.2 | 158.8 | 163.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 21,568.3 | 26,124.6 | 12,661.3 | 12,301.7 | 9,513.6 | 8,667.1 | 9,851.6 | 8,932.0 | 8,063.9 | 4,842.4 | 3,570.8 | 3,179.4 | 2,715.2 | 2,649.5 | 2,879.9 | 2,806.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 763.5 | 681.0 | 650.5 | 622.7 | 734.6 | 709.0 | 673.5 | 627.9 | 594.4 | 498.8 | 486.6 | 479.6 | 477.1 | 469.8 | 465.0 | 453.7 | 444.9 | 437.1 | 434.9 | 420.5 | 407.3 | 392.2 | 373.9 | 360.5 | 354.6 | 339.2 | 325.8 | 316.1 | 307.7 | 297.8 | 292.8 | 289.2 | - | - | - | - | 265.9 | 260.0 | 253.3 | 247.0 |
| Accumulated Depreciation | 155.8 | 142.5 | 129.8 | 118.2 | 242.0 | 231.5 | 222.4 | 213.9 | 208.9 | 201.7 | 195.0 | 189.4 | 187.1 | 180.5 | 174.2 | 167.8 | 162.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 607.7 | 538.6 | 520.7 | 504.5 | 492.6 | 477.5 | 451.1 | 414.0 | 385.6 | 297.1 | 291.7 | 290.2 | 290.0 | 289.3 | 290.8 | 286.0 | ||||||||||||||||||||||||
| Long Term Investments | 139.6 | 123.3 | 100.3 | 112.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 2.5 | 3.2 | 4.4 | 5.3 | 4.8 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 361.4 | 370.1 | 376.0 | 293.7 | 152.9 | - | - | 34.6 | - | - | - | - | 19.5 | 20.8 | 22.5 | 23.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 632.7 | 655.4 | 617.3 | 607.4 | 481.2 | 441.3 | 411.7 | 365.2 | 330.2 | 218.3 | 185.7 | 162.7 | 148.6 | 95.7 | 89.2 | 69.9 | 66.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 643.4 | 683.1 | 586.7 | 604.9 | 251.2 | 142.5 | 137.0 | 115.0 | 83.0 | 47.3 | 47.8 | 42.4 | 38.8 | 37.2 | 37.1 | 42.9 | 38.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 23,452.0 | 28,001.6 | 14,386.0 | 14,018.4 | 10,738.5 | 9,728.3 | 10,851.4 | 9,826.1 | 8,862.8 | 5,405.0 | 4,096.0 | 3,674.7 | 3,192.6 | 3,074.9 | 3,301.3 | 3,205.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3,687.0 | 13,753.2 | 1,279.7 | 1,282.0 | 643.1 | 549.3 | 1,683.0 | 1,472.4 | 1,092.4 | 1,261.5 | 1,084.1 | 776.8 | 641.8 | 560.0 | 785.0 | 655.4 | 779.6 | 695.2 | 564.6 | 612.3 | 465.0 | 396.3 | 333.4 | 417.7 | 462.8 | 392.5 | 332.2 | 360.5 | 332.0 | 459.6 | 466.0 | 527.2 | - | - | - | - | 383.5 | 373.3 | 319.5 | 267.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 101.2 | 449.1 | 403.0 | 176.9 | ||||||||||||||||||||||
| Deferred Revenue Current | 1,472.2 | 774.8 | 597.3 | 368.7 | 352.8 | 309.2 | 305.8 | 193.1 | 233.3 | 193.3 | 166.0 | 134.7 | 148.7 | 120.5 | 185.2 | 111.3 | 114.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 32.7 | 31.8 | 30.1 | 21.2 | 13.2 | 6.8 | 10.7 | 9.2 | 8.2 | 8.9 | 8.5 | 7.3 | 7.1 | 7.1 | 7.0 | 7.1 | ||||||||||||||||||||||||
| Accrued Expenses | 830.0 | 548.2 | 313.4 | 565.6 | 344.7 | 229.1 | 308.8 | 259.7 | 290.4 | 214.5 | 152.5 | 163.9 | 155.2 | 169.9 | 213.5 | 212.4 | 181.4 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 8,122.6 | 15,396.7 | 2,347.2 | 2,344.8 | 1,428.1 | 1,357.8 | 2,871.1 | 2,345.7 | 1,717.7 | 1,992.1 | 1,604.8 | 1,374.7 | 1,092.4 | 916.9 | 1,353.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | 85.6 | 99.3 | 105.4 | 120.2 | 133.2 | 142.3 | 148.6 | 147.6 | 144.4 | 139.0 | 45.1 | 34.7 | 27.9 | 20.6 | 12.0 | 5.7 | - | - | - | - | - | - | - | - | - | - | - | - | 32.3 | 34.7 | 37.2 | 40.0 |
| Operating Lease Liabilities Non-Current | 345.4 | 354.1 | 359.8 | 280.4 | 142.4 | 41.9 | 40.8 | - | - | - | - | - | 12.7 | 13.9 | 15.2 | 16.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 663.4 | 527.9 | 430.7 | 362.6 | 313.0 | 289.4 | 252.3 | 223.3 | 203.2 | 190.3 | 174.5 | 169.8 | 161.2 | 159.6 | 134.6 | 122.5 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 412.4 | 408.8 | 409.5 | 326.5 | 189.6 | 88.6 | 86.1 | 67.9 | 65.8 | 46.2 | 45.7 | 37.9 | 37.2 | 37.3 | 39.5 | 39.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 15,876.4 | 21,009.4 | 7,862.5 | 7,716.6 | 4,359.0 | 3,489.9 | 4,974.5 | 4,408.7 | 3,768.6 | 2,327.9 | 1,930.4 | 1,702.6 | 1,424.0 | 1,256.1 | 1,676.1 | 1,779.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,486.8 | 4,003.4 | 3,602.8 | 3,434.5 | 3,439.4 | 3,330.6 | 3,010.0 | 2,585.7 | 2,288.4 | 1,886.0 | 1,590.0 | 1,433.0 | 1,239.4 | 1,303.5 | 1,127.3 | 942.9 | 802.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.5 | 0.7 | 0.7 | 0.6 | 0.7 | 0.6 | 0.5 | 0.9 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||
| Total Stockholders Equity | 7,575.4 | 6,992.0 | 6,523.4 | 6,301.7 | 6,379.3 | 6,238.3 | 5,876.8 | 5,417.2 | 5,094.0 | 3,076.9 | 2,165.4 | 1,972.0 | 1,768.4 | 1,818.7 | 1,625.0 | 1,425.6 | ||||||||||||||||||||||||
| Total Equity | 7,575.6 | 6,992.2 | 6,523.6 | 6,301.9 | 6,379.5 | 6,238.5 | 5,876.9 | 5,417.4 | 5,094.2 | 3,077.1 | 2,165.5 | 1,972.2 | 1,768.6 | 1,818.8 | 1,625.2 | 1,425.7 | 1,273.9 | 1,186.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 85.6 | 99.3 | 105.4 | 120.2 | 133.2 | 142.3 | 249.7 | 596.8 | 547.5 | 315.9 | 278.8 | 98.2 | 85.4 | 45.5 | 36.0 | 29.4 | 33.2 | 23.3 | 22.5 | 23.6 | 22.7 | 48.2 | 79.3 | 116.2 | - | - | - | - | 145.5 | 127.2 | 98.2 | 93.6 |
| Net debt | - | - | - | - | - | - | - | - | (2,029.8) | (626.3) | (437.8) | (320.3) | (229.6) | (162.3) | 11.5 | 329.4 | 300.0 | 68.5 | ||||||||||||||||||||||
| Working Capital | 13,445.7 | 10,727.9 | 10,314.1 | 9,956.9 | 8,085.5 | 7,309.3 | 6,980.5 | 6,586.2 | 6,346.2 | 2,850.3 | 1,966.0 | 1,804.8 | 1,622.8 | 1,732.6 | 1,526.5 | 1,336.3 | 1,182.6 | |||||||||||||||||||||||
| Book Value | 7,575.4 | 6,992.0 | 6,523.4 | 6,301.7 | 6,379.3 | 6,238.3 | 5,876.8 | 5,417.2 | 5,094.0 | 3,076.9 | 2,165.4 | 1,972.0 | 1,768.4 | 1,818.7 | 1,625.0 | 1,425.6 | 1,273.7 | 1,186.7 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 154.8 |
| 124.3 |
| 130.2 |
| 150.5 |
| 98.2 |
| 82.7 |
| 127.0 |
| 148.1 |
| 147.1 |
| 139.6 |
| 109.8 |
| 97.9 |
| 122.1 |
| 117.5 |
| 110.9 |
| - |
| - |
| - |
| - |
| 102.8 |
| 106.3 |
| 85.1 |
| 79.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,678.7 |
| 2,293.3 |
| 2,037.0 |
| 1,867.3 |
| 1,639.7 |
| 1,544.3 |
| 1,479.5 |
| 1,592.8 |
| 1,648.4 |
| 1,520.7 |
| 1,420.3 |
| 1,421.8 |
| 1,356.1 |
| 1,490.6 |
| 1,495.7 |
| 1,530.9 |
| - |
| - |
| - |
| - |
| 1,199.2 |
| 1,154.9 |
| 1,026.6 |
| 954.3 |
| 156.9 |
| 150.7 |
| 145.8 |
| 141.7 |
| 136.8 |
| 132.0 |
| 126.7 |
| 124.1 |
| 118.7 |
| 113.3 |
| 108.8 |
| 104.2 |
| 99.6 |
| 94.7 |
| 92.6 |
| - |
| - |
| - |
| - |
| 70.3 |
| 66.3 |
| 62.5 |
| 59.0 |
| 282.3 |
| 280.3 |
| 284.1 |
| 274.7 |
| 265.6 |
| 255.4 |
| 241.9 |
| 233.8 |
| 230.5 |
| 220.6 |
| 212.5 |
| 207.3 |
| 203.4 |
| 198.3 |
| 198.2 |
| 196.6 |
| - |
| - |
| - |
| - |
| 195.6 |
| 193.7 |
| 190.8 |
| 196.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 4.5 |
| 5.2 |
| 4.6 |
| 3.6 |
| 3.9 |
| 5.0 |
| 2.7 |
| 0.0 |
| 1.1 |
| 2.3 |
| 1.7 |
| 1.4 |
| 2.1 |
| 3.7 |
| 2.4 |
| - |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.3 |
| 23.6 |
| 24.2 |
| 20.0 |
| 21.2 |
| 23.0 |
| 24.1 |
| 23.8 |
| 25.3 |
| 12.6 |
| 13.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.8 |
| 63.3 |
| 63.3 |
| 57.6 |
| 55.8 |
| 55.1 |
| 54.9 |
| 45.6 |
| 42.0 |
| 41.7 |
| 41.1 |
| 33.8 |
| 32.0 |
| 28.3 |
| 25.6 |
| - |
| - |
| - |
| - |
| 40.5 |
| 36.1 |
| 34.1 |
| 33.7 |
| 36.7 |
| 37.2 |
| 32.1 |
| 32.4 |
| 34.8 |
| 35.2 |
| 34.5 |
| 35.8 |
| 22.7 |
| 24.5 |
| 10.7 |
| 12.6 |
| 13.2 |
| 13.3 |
| 14.0 |
| - |
| - |
| - |
| - |
| 10.5 |
| 10.7 |
| 11.4 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,071.2 |
| 2,676.6 |
| 2,426.7 |
| 2,242.0 |
| 1,998.8 |
| 1,894.1 |
| 1,816.7 |
| 1,918.6 |
| 1,960.2 |
| 1,807.0 |
| 1,701.3 |
| 1,682.6 |
| 1,607.3 |
| 1,736.1 |
| 1,739.1 |
| 1,769.5 |
| - |
| - |
| - |
| - |
| 1,455.1 |
| 1,398.1 |
| 1,265.6 |
| 1,191.5 |
| 233.7 |
| 63.5 |
| 57.5 |
| 24.9 |
| 24.0 |
| 23.7 |
| 33.2 |
| 23.3 |
| 22.5 |
| 23.6 |
| 22.7 |
| 48.2 |
| 79.3 |
| 116.2 |
| - |
| - |
| - |
| - |
| 113.3 |
| 92.4 |
| 61.0 |
| 53.6 |
| 142.0 |
| 113.7 |
| 101.5 |
| 96.1 |
| 99.5 |
| 104.2 |
| 106.2 |
| 109.7 |
| 115.1 |
| 97.6 |
| 94.2 |
| 87.7 |
| 78.5 |
| 70.0 |
| 58.5 |
| - |
| - |
| - |
| - |
| 29.5 |
| 26.6 |
| 25.3 |
| 22.7 |
| 7.3 |
| 6.4 |
| 6.4 |
| 6.3 |
| 6.8 |
| 7.4 |
| 7.0 |
| 6.3 |
| 6.1 |
| 4.9 |
| 5.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 171.0 |
| 175.2 |
| 178.9 |
| 153.7 |
| 141.7 |
| 121.7 |
| 155.4 |
| 177.1 |
| 137.4 |
| 132.3 |
| 114.7 |
| 113.0 |
| 112.2 |
| 112.6 |
| 102.5 |
| - |
| - |
| - |
| - |
| 102.4 |
| 107.5 |
| 93.0 |
| 83.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,470.0 |
| 1,496.2 |
| 1,199.6 |
| 1,101.5 |
| 968.9 |
| 782.0 |
| 673.0 |
| 589.7 |
| 707.6 |
| 784.8 |
| 671.7 |
| 588.4 |
| 606.0 |
| 564.1 |
| 708.2 |
| 738.9 |
| 811.6 |
| - |
| - |
| - |
| - |
| 602.1 |
| 575.5 |
| 479.8 |
| 409.6 |
| 18.4 |
| 17.6 |
| 18.4 |
| 14.5 |
| 15.2 |
| 16.8 |
| 17.9 |
| 18.1 |
| 19.5 |
| 8.2 |
| 8.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.1 |
| 110.5 |
| 101.7 |
| 100.8 |
| 93.9 |
| 95.4 |
| 97.6 |
| 97.6 |
| 95.8 |
| 100.6 |
| 104.3 |
| 109.3 |
| 105.6 |
| 103.2 |
| 97.7 |
| 89.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.6 |
| 40.6 |
| 45.5 |
| 41.1 |
| 41.1 |
| 40.9 |
| 44.7 |
| 42.0 |
| 41.3 |
| 33.2 |
| 36.7 |
| 26.2 |
| 24.4 |
| 26.5 |
| 27.2 |
| 24.6 |
| - |
| - |
| - |
| - |
| 66.7 |
| 57.2 |
| 48.1 |
| 45.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,797.3 |
| 1,489.8 |
| 1,293.9 |
| 1,145.6 |
| 944.9 |
| 829.9 |
| 744.0 |
| 852.9 |
| 921.8 |
| 805.5 |
| 729.4 |
| 741.4 |
| 694.1 |
| 837.9 |
| 863.8 |
| 925.9 |
| - |
| - |
| - |
| - |
| 701.0 |
| 667.5 |
| 565.1 |
| 494.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 725.1 |
| 683.2 |
| 657.8 |
| 627.9 |
| 653.1 |
| 722.8 |
| 696.2 |
| 677.8 |
| 662.0 |
| 638.2 |
| 611.9 |
| 588.2 |
| 577.5 |
| 559.3 |
| 532.3 |
| - |
| - |
| - |
| - |
| 472.7 |
| 457.4 |
| 434.5 |
| 419.1 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.1 |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| 0.2 |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| - |
| - |
| 0.0 |
| 0.0 |
| 50.5 |
| 20.5 |
| 20.5 |
| 20.5 |
| 20.5 |
| 20.5 |
| 20.5 |
| 20.5 |
| 20.5 |
| 20.5 |
| - |
| - |
| - |
| - |
| 20.5 |
| 20.5 |
| 20.5 |
| 2.0 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 1,273.7 |
| 1,186.7 |
| 1,132.6 |
| 1,096.2 |
| 1,053.8 |
| 1,064.0 |
| 1,072.6 |
| 1,065.5 |
| 1,038.2 |
| 1,001.4 |
| 971.7 |
| 941.0 |
| 913.0 |
| 898.1 |
| 875.1 |
| 843.5 |
| 813.1 |
| 793.0 |
| 788.1 |
| 773.8 |
| 753.9 |
| 730.4 |
| 700.3 |
| 696.5 |
| 1,132.8 |
| 1,096.4 |
| 1,053.9 |
| 1,064.2 |
| 1,072.7 |
| 1,065.7 |
| 1,038.4 |
| 1,001.6 |
| 971.9 |
| 941.2 |
| 913.2 |
| 898.2 |
| 875.3 |
| 843.7 |
| 813.1 |
| 793.0 |
| 788.1 |
| 773.8 |
| 754.1 |
| 730.6 |
| 700.5 |
| 696.7 |
| 8.8 |
| (134.1) |
| (92.5) |
| (270.1) |
| (264.1) |
| (181.1) |
| (267.7) |
| (285.8) |
| (216.8) |
| (224.5) |
| (147.1) |
| (61.6) |
| (26.5) |
| 0.8 |
| - |
| - |
| - |
| - |
| 40.3 |
| 0.6 |
| (46.4) |
| (85.2) |
| 1,093.7 |
| 935.5 |
| 898.4 |
| 857.7 |
| 871.3 |
| 889.8 |
| 885.1 |
| 863.5 |
| 849.0 |
| 831.9 |
| 815.8 |
| 792.0 |
| 782.4 |
| 756.8 |
| 719.3 |
| - |
| - |
| - |
| - |
| 597.1 |
| 579.4 |
| 546.8 |
| 544.7 |
| 1,132.6 |
| 1,096.2 |
| 1,053.8 |
| 1,064.0 |
| 1,072.6 |
| 1,065.5 |
| 1,038.2 |
| 1,001.4 |
| 971.7 |
| 941.0 |
| 913.0 |
| 898.1 |
| 875.1 |
| 843.5 |
| 813.1 |
| 793.0 |
| 788.1 |
| 773.8 |
| 753.9 |
| 730.4 |
| 700.3 |
| 696.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |