| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 293.8 | 553.4 | - | 854.8 | 1,122.2 | 914.1 | 773.9 | 926.8 | 429.8 | - | 264.7 | 294.3 | 341.6 | 338.9 | 573.7 | 397.7 | 416.7 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | 522.3 | 137.3 | 190.1 | 1,348.0 | - | 477.7 | 533.8 | 586.9 | 431.5 | 96.5 | 409.1 | 46.9 | ||
| Cash And Short Term Investments | 293.8 | 553.4 | - | 854.8 | 1,122.2 | 1,436.4 | 911.2 | 1,116.8 | 1,777.8 | - | 742.4 | 828.0 | 928.5 | 770.4 | 670.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 786.9 | 471.4 | - | 491.1 | 550.7 | 497.5 | 362.4 | 291.3 | 272.8 | - | 211.3 | 151.0 | 157.6 | 153.4 | 129.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 379.6 | 298.5 | - | 325.0 | 243.3 | 222.2 | 196.7 | 153.5 | 107.5 | - | 153.6 | 105.1 | 137.9 | 139.4 | 160.1 | 116.8 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,612.0 | 1,462.1 | - | 1,324.4 | 1,239.5 | 1,184.3 | 1,049.9 | 961.5 | 914.5 | - | 849.4 | 897.0 | 838.4 | 856.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 269.2 | 134.8 | - | 139.7 | 153.1 | 133.7 | 126.6 | 100.7 | 86.4 | - | 92.4 | 47.8 | 62.9 | 58.3 | 69.8 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 171.1 | 160.0 | 150.2 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 19.5 | 20.2 | - | 19.5 | 20.3 | 20.8 | 20.8 | 21.9 | 24.4 | - | 25.5 | 27.1 | 24.0 | 23.5 | 22.9 | 22.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 200.0 | - | - | - | - | - | - | - | - | - | - | 0.0 | 186.7 | 173.4 | 162.5 | 152.6 | |||
| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 241.9 | 293.8 | 272.7 | 339.3 | 475.6 | 553.4 | 510.0 | 421.9 | 707.4 | - | 613.2 | 649.2 | - | 572.0 | 794.6 | |||||||||||||||||||||||||
| 322.7 |
| 562.4 |
| - |
| - |
| - |
| 806.8 |
| 463.7 |
| 322.7 |
| 562.4 |
| 168.8 |
| 125.2 |
| - |
| - |
| 90.8 |
| - |
| - |
| Prepaid Expenses | 427.6 | 429.1 | - | 533.0 | 406.3 | 259.3 | 188.6 | 170.8 | 112.2 | - | 91.5 | 95.8 | 136.4 | 95.5 | 86.3 | 52.8 | - | - | - |
| Other Current Assets | 33.3 | 17.7 | - | 14.4 | 9.5 | 9.2 | - | - | - | - | 6.2 | 6.6 | 7.3 | 4.6 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,949.3 | 1,816.4 | - | 2,257.9 | 2,576.2 | 2,415.4 | 1,658.9 | 1,732.5 | 2,270.3 | - | 1,260.0 | 1,243.8 | 1,440.3 | 1,236.1 | 1,099.9 | 1,176.6 | 762.3 | - | - |
| 798.2 |
| 773.4 |
| 782.4 |
| - |
| - |
| Accumulated Depreciation | 1,049.0 | 953.9 | - | 905.7 | 852.2 | 789.5 | 729.7 | 681.6 | 646.0 | - | 576.0 | 568.0 | 563.2 | 590.6 | 566.0 | 542.3 | 536.0 | - | - |
| Property,Plant & Equipment Net | 563.0 | 508.2 | - | 418.7 | 387.2 | 394.8 | 320.2 | 279.8 | 268.4 | - | 273.4 | 329.0 | 275.2 | 265.8 | 232.2 | 231.1 | 246.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 271.1 | 235.9 | 84.4 | 248.7 | 55.1 | - | - |
| Equity Method Investments | 537.1 | 494.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 521.0 | 395.4 | - | 403.2 | 426.0 | 453.9 | 416.4 | 381.9 | 252.0 | - | 488.4 | 273.4 | 361.8 | 349.3 | 352.8 | - | - | - | - |
| Intangible Assets | 51.3 | 15.9 | - | 53.5 | 75.6 | 100.9 | 125.5 | 125.5 | 79.1 | - | 239.8 | 190.6 | 252.3 | 318.9 | 393.0 | 122.9 | 152.2 | - | - |
| Operating Lease Right Of Use Assets | 76.6 | 70.2 | - | 73.7 | 68.8 | 54.6 | 57.5 | - | - | 50.1 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 275.3 | 222.4 | - | 142.8 | 102.4 | 87.9 | 75.2 | 70.8 | 84.0 | - | 7.4 | 7.5 | 5.2 | 5.4 | - | - | - | - | - |
| Other Non-Current Assets | 71.7 | 49.6 | - | 28.9 | 24.1 | 9.4 | 10.3 | 11.5 | 12.3 | - | 13.1 | 10.4 | 14.6 | 14.8 | 17.5 | 16.5 | 19.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,183.6 | 3,708.7 | - | 3,501.3 | 3,809.4 | 3,652.3 | 2,787.0 | 2,706.6 | 3,109.5 | - | 2,548.7 | 2,538.5 | 2,629.8 | 2,429.3 | 2,188.6 | 1,810.4 | 1,235.3 | - | - |
| 81.1 |
| 66.8 |
| - |
| - |
| Short Term Debt | 200.0 | - | - | - | - | - | - | - | - | - | - | - | 186.7 | 2.3 | 2.6 | 2.5 | 2.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 19.3 | 18.7 | - | 18.6 | 20.0 | 20.6 | 19.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 255.0 | 205.0 | - | 212.3 | 253.7 | 220.3 | 163.9 | 148.6 | 141.7 | - | 114.0 | 101.0 | 95.6 | 86.3 | 90.4 | 105.4 | 55.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,115.2 | 624.6 | - | 746.3 | 805.1 | 700.9 | 539.0 | 476.3 | 454.3 | - | 372.9 | 291.6 | 475.6 | 297.8 | 373.7 | 363.7 | 283.4 | - | - |
| 141.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 63.9 | 57.9 | - | 64.2 | 56.2 | 42.1 | 45.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 50.9 | 40.5 | - | 45.1 | 54.9 | 58.4 | 46.0 | 32.8 | 30.1 | - | 25.7 | 19.9 | 13.8 | 16.2 | 33.5 | 71.6 | 2.3 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 14.1 | 20.7 | 6.7 | - | 26.7 | 23.3 | 40.7 | 50.2 | 16.0 | 9.8 | 8.0 | - | - |
| Pension Obligations | 144.9 | 133.3 | - | 116.0 | 151.1 | 151.1 | 134.5 | 117.5 | 119.8 | - | 103.5 | 108.5 | 91.5 | 94.4 | 76.6 | 72.1 | 115.1 | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,387.8 | 889.4 | - | 1,050.0 | 1,245.5 | 1,441.5 | 1,306.9 | 1,184.3 | 1,155.9 | - | 582.9 | 459.5 | 644.7 | 651.0 | 683.6 | 688.2 | 570.8 | - | - |
| 21.9 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 1,437.1 | 1,390.9 | 1,347.8 | 1,293.1 | 1,269.5 | 1,202.4 | - | - |
| Retained Earnings | 744.4 | 970.8 | - | 725.7 | 736.6 | 387.4 | (241.9) | (158.2) | 272.0 | - | 467.8 | 610.1 | 566.2 | 401.3 | 184.2 | (41.9) | (421.6) | - | - |
| Accumulated Other Comprehensive Income | 41.9 | (81.2) | - | (49.9) | (5.9) | 33.5 | (18.9) | (13.0) | 18.8 | - | (8.1) | 4.7 | 4.0 | 4.0 | 4.7 | (128.2) | (138.1) | - | - |
| Treasury Stock | 708.7 | 199.4 | 2,000.0 | 1,352.1 | 600.0 | 88.5 | 1,323.0 | 823.5 | 200.0 | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,795.8 | 2,819.3 | - | 2,451.3 | 2,562.4 | 2,207.0 | 1,480.2 | 1,522.4 | 1,953.6 | - | 1,965.8 | 2,079.0 | 1,985.1 | 1,778.4 | 1,505.1 | 1,122.2 | 664.6 | 709.7 | 1,229.2 |
| Total Equity | 2,795.8 | 2,819.3 | - | 2,451.3 | 2,562.4 | 2,207.0 | 1,480.2 | 1,522.4 | 1,953.6 | - | 1,965.8 | 2,079.0 | 1,985.1 | 1,778.4 | 1,505.1 | 1,122.2 | 664.6 | 709.7 | 1,229.2 |
| 143.3 |
| - |
| - |
| Net debt | (93.8) | - | - | - | - | - | - | - | - | - | - | (828.0) | (741.9) | (597.0) | (507.7) | (654.2) | (320.4) | - | - |
| Working Capital | 834.1 | 1,191.8 | - | 1,511.7 | 1,771.1 | 1,714.6 | 1,119.9 | 1,256.2 | 1,815.9 | - | 887.1 | 952.3 | 964.6 | 938.2 | 726.2 | 812.9 | 478.9 | - | - |
| Book Value | 2,795.8 | 2,819.3 | - | 2,451.3 | 2,562.4 | 2,207.0 | 1,480.2 | 1,522.4 | 1,953.6 | - | 1,965.8 | 2,079.0 | 1,985.1 | 1,778.4 | 1,505.1 | 1,122.2 | 664.6 | 709.7 | 1,229.2 |
| Tangible Book Value | 2,223.5 | 2,408.0 | - | 1,994.6 | 2,060.8 | 1,652.2 | 938.2 | 1,015.0 | 1,622.5 | - | 1,237.5 | 1,614.9 | 1,371.0 | 1,110.2 | 759.3 | 999.2 | 512.4 | - | - |
| - |
| 954.4 |
| 831.1 |
| 914.1 |
| 945.2 |
| 725.4 |
| 593.5 |
| 773.9 |
| 593.9 |
| 495.1 |
| 483.7 |
| 926.8 |
| 814.0 |
| 637.9 |
| 429.8 |
| 429.8 |
| 598.3 |
| 324.7 |
| - |
| 381.1 |
| 319.4 |
| 264.7 |
| 300.7 |
| 218.9 |
| 294.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 282.1 | 478.3 | 522.3 | 287.8 | 229.8 | 211.0 | 137.3 | 342.5 | 400.2 | 421.1 | 190.1 | 418.4 | 860.5 | - | 1,348.0 | 809.3 | 895.6 | - | 442.2 | 410.0 | 477.7 | 452.0 | 649.2 | 533.8 |
| Cash And Short Term Investments | 241.9 | 293.8 | 272.7 | 339.3 | 475.6 | 553.4 | 510.0 | 421.9 | 707.4 | - | 613.2 | 649.2 | - | 572.0 | 794.6 | - | 1,236.6 | 1,309.4 | 1,436.4 | 1,233.0 | 955.2 | 804.5 | 911.2 | 936.5 | 895.3 | 904.8 | 1,116.8 | 1,232.4 | 1,498.4 | 429.8 | 1,777.8 | 1,407.7 | 1,220.3 | - | 823.2 | 729.4 | 742.4 | 752.7 | 868.2 | 828.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,107.5 | 786.9 | 593.8 | 433.0 | 460.4 | 471.4 | 484.4 | 470.3 | 426.3 | - | 493.2 | 455.3 | - | 683.7 | 546.9 | - | 868.5 | 581.5 | 497.5 | 587.2 | 694.5 | 487.4 | 362.4 | 357.9 | 372.2 | 333.8 | 291.3 | 352.5 | 414.0 | - | 272.8 | 405.9 | 315.0 | - | 349.5 | 254.0 | 211.3 | 296.7 | 175.8 | 151.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 362.8 | 379.6 | 366.8 | 350.5 | 345.1 | 298.5 | 297.3 | 288.7 | 314.2 | - | 347.3 | 352.1 | - | 295.6 | 259.3 | - | 226.1 | 262.5 | 222.2 | 191.3 | 206.1 | 183.0 | 196.7 | 178.2 | 164.5 | 161.3 | 153.5 | 154.7 | 131.9 | - | 107.5 | 153.6 | 203.3 | - | 129.3 | 160.7 | 153.6 | 121.8 | 121.1 | 105.1 |
| Prepaid Expenses | 438.6 | 427.6 | 469.2 | 413.0 | 423.7 | 429.1 | 489.5 | 515.9 | 537.6 | - | 560.7 | 549.1 | - | 498.1 | 479.4 | - | 368.3 | |||||||||||||||||||||||
| Other Current Assets | 18.7 | 33.3 | 22.6 | 19.2 | 18.6 | 17.7 | 15.9 | 20.9 | 16.1 | - | 14.2 | 13.4 | - | 11.1 | 12.1 | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,173.2 | 1,949.3 | 1,750.2 | 1,583.6 | 1,755.6 | 1,816.4 | 1,838.9 | 1,756.4 | 2,065.4 | - | 2,123.8 | 2,112.0 | - | 2,270.4 | 2,374.4 | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 585.7 | 563.0 | 569.9 | 559.8 | 541.5 | 508.2 | 491.7 | 472.5 | 457.2 | - | 437.1 | 432.4 | - | 411.3 | 399.5 | - | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 522.6 | 537.1 | 538.0 | 545.4 | 509.6 | 494.5 | 538.4 | 524.1 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 514.2 | 521.0 | 519.6 | 520.5 | 409.3 | 395.4 | 419.4 | 405.1 | 407.6 | - | 412.1 | 409.8 | - | 397.7 | 419.9 | - | 441.6 | 437.6 | ||||||||||||||||||||||
| Intangible Assets | 49.0 | 51.3 | 54.7 | 58.2 | 18.0 | 15.9 | 21.3 | 25.5 | 30.2 | - | 44.6 | 49.2 | - | 62.5 | 69.8 | - | 88.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 76.2 | 76.6 | 62.4 | 67.4 | 63.1 | 70.2 | 70.8 | 72.4 | 74.6 | - | 75.9 | 74.9 | - | 66.7 | 67.7 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 281.8 | 275.3 | 253.5 | 239.8 | 230.9 | 222.4 | 201.9 | 192.9 | 185.7 | - | 152.5 | 148.5 | - | 126.6 | 113.6 | - | 94.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 70.7 | 71.7 | 73.1 | 54.5 | 51.8 | 49.6 | 48.4 | 47.9 | 45.1 | - | 32.7 | 27.9 | - | 26.9 | 23.5 | - | 21.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,433.8 | 4,183.6 | 3,963.7 | 3,761.9 | 3,705.8 | 3,708.7 | 3,769.7 | 3,631.7 | 3,410.7 | - | 3,394.9 | 3,383.4 | - | 3,488.4 | 3,609.2 | - | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 344.7 | 269.2 | 227.9 | 172.0 | 187.0 | 134.8 | 158.5 | 160.8 | 153.9 | - | 153.2 | 142.4 | - | 175.6 | 156.5 | - | 156.1 | 177.5 | 133.7 | 150.4 | 184.2 | 129.6 | 126.6 | 117.9 | 103.4 | 118.8 | 100.7 | 107.9 | 104.0 | - | 86.4 | 103.5 | 121.4 | - | 103.1 | 84.1 | 92.4 | 86.5 | 59.8 | 47.8 |
| Short Term Debt | 0.0 | 200.0 | 200.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 18.4 | 19.3 | 19.0 | 19.8 | 18.3 | 18.7 | 19.2 | 18.3 | 17.4 | - | 20.2 | 20.0 | - | 17.8 | 18.5 | - | ||||||||||||||||||||||||
| Accrued Expenses | 156.2 | 255.0 | 203.9 | 176.5 | 143.0 | 205.0 | 159.8 | 161.2 | 121.1 | - | 163.7 | 119.4 | - | 190.5 | 139.3 | - | 205.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,012.2 | 1,115.2 | 995.0 | 675.3 | 649.1 | 624.6 | 594.9 | 626.4 | 554.4 | - | 669.8 | 628.1 | - | 797.4 | 712.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 64.0 | 63.9 | 49.7 | 54.7 | 50.4 | 57.9 | 60.3 | 61.9 | 65.6 | - | 65.1 | 65.1 | - | 57.6 | 55.9 | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 58.4 | 50.9 | 43.9 | 40.4 | 39.4 | 40.5 | 41.1 | 36.1 | 35.0 | - | 39.0 | 41.8 | - | 50.4 | 51.7 | - | 58.5 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 143.4 | 144.9 | 142.7 | 139.2 | 136.2 | 133.3 | 137.7 | 135.2 | 134.9 | - | 124.0 | 121.3 | - | 141.9 | 151.7 | - | 154.3 | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,290.0 | 1,387.8 | 1,246.5 | 924.6 | 908.3 | 889.4 | 867.2 | 900.9 | 852.9 | - | 960.0 | 933.9 | - | 1,189.8 | 1,134.6 | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 19.6 | 19.5 | 19.7 | 19.9 | 20.1 | 20.2 | 20.4 | 20.2 | 19.2 | - | 19.3 | 19.4 | - | 19.7 | 20.1 | - | 20.7 | 20.8 | 20.8 | 20.8 | 20.7 | 20.7 | 20.8 | 21.1 | 21.3 | 21.5 | 21.9 | 22.9 | 24.2 | - | 24.4 | 24.8 | 25.0 | - | 25.4 | 25.5 | 25.5 | 26.6 | 27.0 | 27.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,117.8 | 744.4 | 686.8 | 834.9 | 893.2 | 970.8 | 990.0 | 889.3 | 730.3 | - | 661.5 | 694.1 | - | 610.2 | 762.2 | - | 685.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 20.4 | 41.9 | 37.4 | 41.0 | (42.0) | (81.2) | (4.0) | (44.1) | (39.7) | - | (30.5) | (36.5) | - | (53.0) | (19.5) | |||||||||||||||||||||||||
| Treasury Stock | 5.5 | - | 523.5 | 277.3 | 158.7 | - | 55.1 | 30.3 | 22.1 | 2,000.0 | 229.5 | 93.7 | 752.1 | 532.8 | 201.5 | 2,000.0 | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,143.8 | 2,795.8 | 2,717.3 | 2,837.3 | 2,797.5 | 2,819.3 | 2,902.5 | 2,730.8 | 2,557.8 | - | 2,434.9 | 2,449.5 | - | 2,298.6 | 2,474.5 | - | ||||||||||||||||||||||||
| Total Equity | 3,143.8 | 2,795.8 | 2,717.3 | 2,837.3 | 2,797.5 | 2,819.3 | 2,902.5 | 2,730.8 | 2,557.8 | - | 2,434.9 | 2,449.5 | - | 2,298.6 | 2,474.5 | - | 2,493.3 | 2,324.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.0 | 200.0 | 200.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (241.9) | (93.8) | (72.7) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,161.0 | 834.1 | 755.2 | 908.3 | 1,106.5 | 1,191.8 | 1,244.0 | 1,130.0 | 1,511.0 | - | 1,454.1 | 1,483.9 | - | 1,473.1 | 1,662.2 | - | 1,714.1 | |||||||||||||||||||||||
| Book Value | 3,143.8 | 2,795.8 | 2,717.3 | 2,837.3 | 2,797.5 | 2,819.3 | 2,902.5 | 2,730.8 | 2,557.8 | - | 2,434.9 | 2,449.5 | - | 2,298.6 | 2,474.5 | - | 2,493.3 | 2,324.6 | ||||||||||||||||||||||
| Tangible Book Value | 2,580.7 | 2,223.5 | 2,143.0 | 2,258.6 | 2,370.2 | 2,408.0 | 2,461.8 | 2,300.2 | 2,120.0 | - | 1,978.2 | 1,990.4 | - | 1,838.4 | 1,984.8 | - | 1,963.5 | |||||||||||||||||||||||
| 347.7 |
| 259.3 |
| 232.1 |
| 238.2 |
| 227.7 |
| 188.6 |
| 182.0 |
| 184.8 |
| 194.0 |
| 170.8 |
| 139.8 |
| 112.2 |
| - |
| 112.2 |
| 106.0 |
| 107.0 |
| - |
| 103.1 |
| 95.2 |
| 91.5 |
| 80.2 |
| 92.5 |
| 95.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.8 |
| 8.6 |
| - |
| 7.7 |
| 3.5 |
| 6.2 |
| 6.6 |
| 7.0 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,699.5 |
| 2,501.1 |
| 2,415.4 |
| 2,243.6 |
| 2,094.0 |
| 1,702.6 |
| 1,658.9 |
| 1,654.6 |
| 1,616.8 |
| 1,594.0 |
| 1,732.5 |
| 1,879.4 |
| 2,156.4 |
| - |
| 2,270.3 |
| 2,080.0 |
| 1,854.2 |
| - |
| 1,412.9 |
| 1,242.7 |
| 1,260.0 |
| 1,316.4 |
| 1,321.2 |
| 1,243.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 395.4 |
| 402.5 |
| 394.8 |
| 386.2 |
| 353.6 |
| 332.2 |
| 320.2 |
| 307.6 |
| 295.9 |
| 283.3 |
| 279.8 |
| 278.1 |
| 281.3 |
| - |
| 268.4 |
| 258.0 |
| 253.5 |
| - |
| 264.6 |
| 266.9 |
| 273.4 |
| 291.9 |
| 308.3 |
| 329.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 453.9 |
| 435.3 |
| 422.0 |
| 409.9 |
| 416.4 |
| 370.7 |
| 383.9 |
| 379.5 |
| 381.9 |
| 393.0 |
| 275.7 |
| - |
| 252.0 |
| 242.2 |
| 230.1 |
| - |
| 237.2 |
| 495.9 |
| 488.4 |
| 495.4 |
| 273.4 |
| 273.4 |
| 92.9 |
| 100.9 |
| 103.7 |
| 107.6 |
| 114.3 |
| 125.5 |
| 96.6 |
| 109.5 |
| 119.4 |
| 125.5 |
| 140.0 |
| 84.4 |
| - |
| 79.1 |
| 90.6 |
| 94.8 |
| - |
| 122.1 |
| 223.3 |
| 239.8 |
| 279.1 |
| 176.8 |
| 190.6 |
| 61.8 |
| 51.5 |
| 54.6 |
| 54.7 |
| 56.2 |
| 58.8 |
| 57.5 |
| 57.6 |
| 56.3 |
| 50.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.4 |
| 87.9 |
| 78.2 |
| 79.2 |
| 74.5 |
| 75.2 |
| 69.1 |
| 67.9 |
| 69.7 |
| 70.8 |
| 70.8 |
| 77.7 |
| - |
| 84.0 |
| 125.2 |
| 127.9 |
| - |
| 72.7 |
| 59.1 |
| 7.4 |
| 6.8 |
| 6.7 |
| 7.5 |
| 8.9 |
| 9.4 |
| 11.7 |
| 11.9 |
| 9.3 |
| 10.3 |
| 22.7 |
| 25.7 |
| 11.3 |
| 11.5 |
| 11.4 |
| 12.5 |
| - |
| 12.3 |
| 12.4 |
| 12.2 |
| - |
| 13.1 |
| 13.0 |
| 13.1 |
| 13.4 |
| 10.3 |
| 10.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,000.9 |
| 3,719.7 |
| 3,652.3 |
| 3,436.5 |
| 3,249.2 |
| 2,820.4 |
| 2,787.0 |
| 2,698.8 |
| 2,671.5 |
| 2,616.6 |
| 2,706.6 |
| 2,882.5 |
| 2,995.2 |
| - |
| 3,109.5 |
| 3,030.2 |
| 2,842.3 |
| - |
| 2,407.9 |
| 2,549.0 |
| 2,548.7 |
| 2,692.8 |
| 2,512.2 |
| 2,538.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.5 |
| 19.7 |
| 20.6 |
| 20.3 |
| 20.0 |
| 19.6 |
| 19.5 |
| 18.4 |
| 18.0 |
| 17.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 138.2 |
| 220.3 |
| 175.3 |
| 175.6 |
| 119.2 |
| 163.9 |
| 127.9 |
| 121.9 |
| 89.1 |
| 148.6 |
| 116.5 |
| 86.3 |
| - |
| 141.7 |
| 122.2 |
| 79.0 |
| - |
| 89.2 |
| 71.8 |
| 114.0 |
| 94.5 |
| 65.4 |
| 101.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 985.4 |
| 686.8 |
| 700.9 |
| 671.8 |
| 729.7 |
| 514.0 |
| 539.0 |
| 493.7 |
| 467.0 |
| 442.0 |
| 476.3 |
| 458.4 |
| 391.3 |
| - |
| 454.3 |
| 439.2 |
| 393.1 |
| - |
| 455.3 |
| 344.5 |
| 372.9 |
| 402.1 |
| 293.1 |
| 291.6 |
| 49.1 |
| 39.0 |
| 42.1 |
| 42.1 |
| 43.6 |
| 46.3 |
| 45.8 |
| 46.8 |
| 46.5 |
| 38.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.1 |
| 58.4 |
| 59.1 |
| 55.6 |
| 50.8 |
| 46.0 |
| 42.6 |
| 37.4 |
| 32.8 |
| 32.8 |
| 29.4 |
| 21.7 |
| - |
| 30.1 |
| 32.7 |
| 26.0 |
| - |
| 26.9 |
| 25.5 |
| 25.7 |
| 25.4 |
| 18.3 |
| 19.9 |
| - |
| - |
| - |
| - |
| 11.6 |
| 14.1 |
| 15.4 |
| 17.8 |
| 19.6 |
| 20.7 |
| 21.7 |
| 6.2 |
| - |
| 6.7 |
| 10.7 |
| 11.3 |
| - |
| 16.1 |
| 18.3 |
| 26.7 |
| 38.6 |
| 20.1 |
| 23.3 |
| 152.5 |
| 151.1 |
| 134.7 |
| 130.8 |
| 126.0 |
| 134.5 |
| 121.3 |
| 122.6 |
| 121.2 |
| 117.5 |
| 127.0 |
| 124.7 |
| - |
| 119.8 |
| 111.7 |
| 110.1 |
| - |
| 106.6 |
| 106.9 |
| 103.5 |
| 107.6 |
| 106.2 |
| 108.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,486.3 |
| 1,393.9 |
| 1,441.5 |
| 1,443.0 |
| 1,504.6 |
| 1,269.7 |
| 1,306.9 |
| 1,216.2 |
| 1,192.1 |
| 1,146.4 |
| 1,184.3 |
| 1,214.7 |
| 1,090.2 |
| - |
| 1,155.9 |
| 981.6 |
| 922.4 |
| - |
| 662.3 |
| 553.1 |
| 582.9 |
| 618.6 |
| 455.0 |
| 459.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,462.3 |
| 1,444.6 |
| 1,437.1 |
| 529.1 |
| 387.4 |
| 207.7 |
| 1.6 |
| (164.3) |
| (241.9) |
| (226.4) |
| (222.5) |
| (215.6) |
| (158.2) |
| (23.2) |
| 216.1 |
| - |
| 272.0 |
| 405.0 |
| 300.3 |
| - |
| 212.1 |
| 476.4 |
| 467.8 |
| 588.5 |
| 579.6 |
| 610.1 |
| - |
| 15.3 |
| 8.7 |
| 33.5 |
| 8.2 |
| (8.5) |
| (27.1) |
| (18.9) |
| (24.2) |
| (7.6) |
| (15.7) |
| (13.0) |
| 3.5 |
| 25.9 |
| - |
| 18.8 |
| 5.9 |
| (10.9) |
| - |
| 2.3 |
| 5.0 |
| (8.1) |
| (3.2) |
| 6.1 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.3 |
| 37.7 |
| - |
| 356.7 |
| 328.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,493.3 |
| 2,324.6 |
| 2,207.0 |
| 1,993.5 |
| 1,744.6 |
| 1,550.7 |
| 1,480.2 |
| 1,482.6 |
| 1,479.4 |
| 1,470.2 |
| 1,522.4 |
| 1,667.8 |
| 1,905.0 |
| 1,953.6 |
| 1,953.6 |
| 2,048.6 |
| 1,919.9 |
| - |
| 1,745.6 |
| 1,995.9 |
| 1,965.8 |
| 2,074.2 |
| 2,057.2 |
| 2,079.0 |
| 2,207.0 |
| 1,993.5 |
| 1,744.6 |
| 1,550.7 |
| 1,480.2 |
| 1,482.6 |
| 1,479.4 |
| 1,470.2 |
| 1,522.4 |
| 1,667.8 |
| 1,905.0 |
| 1,953.6 |
| 1,953.6 |
| 2,048.6 |
| 1,919.9 |
| - |
| 1,745.6 |
| 1,995.9 |
| 1,965.8 |
| 2,074.2 |
| 2,057.2 |
| 2,079.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,814.3 |
| 1,714.6 |
| 1,571.8 |
| 1,364.3 |
| 1,188.6 |
| 1,119.9 |
| 1,160.9 |
| 1,149.8 |
| 1,152.1 |
| 1,256.2 |
| 1,421.0 |
| 1,765.1 |
| - |
| 1,815.9 |
| 1,640.8 |
| 1,461.1 |
| - |
| 957.5 |
| 898.2 |
| 887.1 |
| 914.3 |
| 1,028.0 |
| 952.3 |
| 2,207.0 |
| 1,993.5 |
| 1,744.6 |
| 1,550.7 |
| 1,480.2 |
| 1,482.6 |
| 1,479.4 |
| 1,470.2 |
| 1,522.4 |
| 1,667.8 |
| 1,905.0 |
| 1,953.6 |
| 1,953.6 |
| 2,048.6 |
| 1,919.9 |
| - |
| 1,745.6 |
| 1,995.9 |
| 1,965.8 |
| 2,074.2 |
| 2,057.2 |
| 2,079.0 |
| 1,794.1 |
| 1,652.2 |
| 1,454.6 |
| 1,215.0 |
| 1,026.4 |
| 938.2 |
| 1,015.3 |
| 986.0 |
| 971.3 |
| 1,015.0 |
| 1,134.8 |
| 1,544.9 |
| - |
| 1,622.5 |
| 1,715.8 |
| 1,594.9 |
| - |
| 1,386.3 |
| 1,276.8 |
| 1,237.5 |
| 1,299.7 |
| 1,607.0 |
| 1,614.9 |