| (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 | 194.1 | 251.5 | 397.1 | 202.5 | 878.0 | 1,341.8 | 84.2 | 86.3 | 109.1 | 53.9 | 63.8 | 51.1 | 142.7 | 138.6 | 177.0 | 257.3 | 172.9 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 8.4 | 21.9 | 0.0 | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.9 | - | ||
| Cash And Short Term Investments | 194.1 | 251.5 | 397.1 | 202.5 | 878.0 | 1,341.8 | 84.2 | 86.3 | 109.1 | 53.9 | 63.8 | 51.1 | 142.7 | 138.6 | 177.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 3,084.1 | 2,840.2 | 2,645.9 | 2,709.6 | 2,191.2 | 1,783.3 | 1,602.8 | 1,589.5 | 1,453.2 | 1,369.7 | 1,284.4 | 1,115.5 | 979.3 | 908.1 | 830.8 | 736.5 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 6,043.7 | 5,369.6 | 4,728.7 | 4,099.9 | 3,423.4 | 2,830.3 | 2,551.5 | 2,337.5 | 2,093.7 | 1,873.9 | 1,643.9 | 1,417.3 | 1,268.8 | 1,069.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 1,390.8 | 1,236.2 | 1,179.8 | 1,398.3 | 1,155.6 | 976.1 | 643.0 | 620.0 | 576.6 | 519.5 | 427.2 | 370.8 | 316.5 | 320.4 | 266.4 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,765.0 | 1,832.0 | 1,729.0 | 1,164.1 | 986.4 | 984.3 | 366.5 | 381.1 | 401.1 | 263.9 | 150.0 | - | - | - | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 7.1 | 7.1 | 7.1 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 0.6 | 0.6 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,765.0 | 1,832.0 | 1,729.0 | 1,164.1 | 986.4 | 984.3 | 366.5 | 381.1 | 401.1 | 263.9 | 150.0 | - | - | - | - | - | |||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 224.3 | 194.1 | 184.6 | 225.8 | 231.7 | 251.5 | 186.3 | 394.7 | 264.1 | 397.1 | 421.7 | 190.1 | 202.5 | 211.2 | 530.8 | |||||||||||||||||||||||||
| 37.0 |
| 13.2 |
| - |
| - |
| - |
| 273.2 |
| 172.9 |
| 37.0 |
| 13.2 |
| - |
| - |
| - |
| - |
| 676.5 |
| - |
| - |
| Prepaid Expenses | 202.6 | 196.6 | 218.6 | 245.7 | 164.1 | 133.7 | 100.9 | 114.4 | 88.3 | 90.6 | 87.5 | 66.4 | 57.4 | 51.8 | 51.7 | 33.9 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,507.8 | 3,309.9 | 3,263.9 | 3,157.8 | 3,250.4 | 3,258.7 | 1,787.9 | 1,794.4 | 1,655.4 | 1,517.8 | 1,439.5 | 1,274.0 | 1,209.2 | 1,130.1 | 1,090.2 | 1,043.7 | 880.1 | - | - |
| 936.4 |
| 782.8 |
| 705.4 |
| - |
| - |
| Accumulated Depreciation | 3,017.2 | 2,642.2 | 2,291.5 | 2,016.3 | 1,805.6 | 1,581.4 | 1,387.5 | 1,203.1 | 1,049.2 | 911.6 | 796.3 | 696.3 | 603.9 | 519.2 | 455.6 | 387.0 | 335.1 | - | - |
| Property,Plant & Equipment Net | 3,026.5 | 2,727.4 | 2,437.2 | 2,083.6 | 1,617.8 | 1,249.0 | 1,164.0 | 1,134.5 | 1,044.5 | 962.3 | 847.6 | 721.0 | 664.9 | 550.0 | 480.9 | 395.8 | 370.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 346.7 | 246.4 | 246.4 | 230.2 | 32.4 | 10.3 | 10.3 | 10.3 | 93.2 | 94.4 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | - | - |
| Intangible Assets | 52.0 | 23.1 | 23.1 | 23.1 | 23.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 3,938.4 | 3,415.4 | 3,142.0 | 2,953.8 | 2,785.9 | 2,423.9 | 2,188.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 0.0 | 6.6 | 18.5 | 45.2 | 55.2 | 8.8 | 0.1 | 0.0 | 0.0 | 5.8 | 11.1 | - | - |
| Other Non-Current Assets | 62.2 | 83.2 | 75.5 | 41.5 | 55.4 | 30.5 | 24.1 | 25.3 | 25.9 | 23.9 | 18.3 | 20.5 | 18.9 | 16.5 | 13.5 | 8.0 | 4.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,933.7 | 9,805.5 | 9,188.2 | 8,490.0 | 7,767.5 | 7,049.1 | 5,289.3 | 3,085.3 | 2,868.8 | 2,674.9 | 2,370.8 | 2,034.6 | 1,903.4 | 1,706.8 | 1,594.8 | 1,463.5 | 1,276.6 | - | - |
| 247.4 |
| 261.6 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 449.9 | 396.9 | 369.5 | 346.4 | 321.3 | 298.7 | 277.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 653.5 | 582.0 | 533.0 | 498.6 | 474.4 | 324.8 | 247.7 | 232.4 | 201.7 | 215.7 | 195.0 | 182.6 | 155.6 | 148.3 | 134.0 | 127.4 | 100.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,614.4 | 2,319.2 | 2,177.1 | 2,376.2 | 2,064.8 | 1,743.8 | 1,247.6 | 938.1 | 849.2 | 777.2 | 671.3 | 603.1 | 532.1 | 560.5 | 460.6 | 426.6 | 404.2 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 3,691.9 | 3,164.3 | 2,902.9 | 2,721.9 | 2,574.9 | 2,220.9 | 2,001.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 95.0 | 44.3 | 60.0 | 30.8 | 0.0 | 0.0 | 0.2 | 0.0 | 76.6 | 85.4 | 65.7 | 56.5 | 55.2 | 49.4 | 56.0 | 32.1 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 155.3 | 147.4 | 138.1 | 120.0 | 105.8 | 143.2 | 76.4 | 67.9 | 61.3 | 54.7 | 54.5 | 53.2 | 46.2 | 42.4 | 35.1 | 31.7 | 28.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 8,352.4 | 7,535.2 | 7,038.4 | 6,447.6 | 5,764.8 | 5,125.3 | 3,722.1 | 1,523.4 | 1,450.1 | 1,221.7 | 977.5 | 741.0 | 656.5 | 681.8 | 586.5 | 530.2 | 497.4 | - | - |
| 0.6 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 7,519.1 | 6,910.7 | 6,282.0 | 5,624.4 | 4,945.2 | 4,187.1 | 3,612.8 | 3,213.9 | 2,828.6 | 2,540.4 | 2,225.6 | 1,918.3 | 1,631.5 | 1,371.7 | 1,146.6 | 954.7 | 807.1 | - | - |
| Accumulated Other Comprehensive Income | 0.0 | 1.2 | 6.8 | 11.3 | 1.3 | (3.2) | 0.2 | 3.8 | 3.4 | 1.4 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Treasury Stock | 6,386.2 | 6,025.2 | 5,458.9 | 4,855.9 | 4,155.8 | 3,357.0 | 3,014.0 | 2,480.7 | 2,130.9 | 1,761.5 | 1,429.8 | 1,137.1 | 838.6 | 709.2 | 437.4 | 257.4 | 219.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,581.3 | 2,270.3 | 2,149.8 | 2,042.4 | 2,002.7 | 1,923.8 | 1,567.1 | 1,561.8 | 1,418.7 | 1,453.2 | 1,393.3 | 1,293.6 | 1,246.9 | 1,025.0 | 1,008.3 | 933.2 | 779.2 | 651.8 | 565.3 |
| Total Equity | 2,581.3 | 2,270.3 | 2,149.8 | 2,042.4 | 2,002.7 | 1,923.8 | 1,567.1 | 1,561.8 | 1,418.7 | 1,453.2 | 1,393.3 | 1,293.6 | 1,246.9 | 1,025.0 | 1,008.3 | 933.2 | 779.2 | 651.8 | 565.3 |
| - |
| - |
| - |
| Net debt | 1,570.9 | 1,580.5 | 1,331.9 | 961.6 | 108.4 | (357.4) | 282.2 | 294.8 | 291.9 | 209.9 | 86.2 | - | - | - | - | - | - | - | - |
| Working Capital | 893.3 | 990.7 | 1,086.9 | 781.6 | 1,185.6 | 1,514.9 | 540.3 | 856.3 | 806.2 | 740.6 | 768.2 | 670.9 | 677.1 | 569.5 | 629.6 | 617.2 | 475.8 | - | - |
| Book Value | 2,581.3 | 2,270.3 | 2,149.8 | 2,042.4 | 2,002.7 | 1,923.8 | 1,567.1 | 1,561.8 | 1,418.7 | 1,453.2 | 1,393.3 | 1,293.6 | 1,246.9 | 1,025.0 | 1,008.3 | 933.2 | 779.2 | 651.8 | 565.3 |
| Tangible Book Value | 2,182.6 | 2,000.8 | 1,880.2 | 1,789.2 | 1,947.1 | 1,913.6 | 1,556.9 | 1,551.6 | 1,325.5 | 1,358.8 | 1,383.0 | 1,283.3 | 1,236.6 | 1,014.7 | 998.0 | 923.0 | 768.9 | - | - |
| 405.4 |
| 878.0 |
| 1,111.7 |
| 1,412.0 |
| 1,149.9 |
| 1,341.8 |
| 1,112.0 |
| 1,206.4 |
| 461.5 |
| 84.2 |
| 82.6 |
| 104.0 |
| 102.2 |
| 86.3 |
| 71.3 |
| 70.0 |
| 132.4 |
| 109.1 |
| - |
| 72.7 |
| 53.9 |
| 55.5 |
| 151.1 |
| 74.5 |
| 63.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 224.3 | 194.1 | 184.6 | 225.8 | 231.7 | 251.5 | 186.3 | 394.7 | 264.1 | 397.1 | 421.7 | 190.1 | 202.5 | 211.2 | 530.8 | 405.4 | 878.0 | 1,111.7 | 1,412.0 | 1,149.9 | 1,341.8 | 1,112.0 | 1,206.4 | 461.5 | 84.2 | 82.6 | 104.0 | 102.2 | 86.3 | 71.3 | 70.0 | 132.4 | 109.1 | - | 72.7 | 53.9 | 55.5 | 151.1 | 74.5 | 63.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3,583.6 | 3,084.1 | 3,252.8 | 3,090.3 | 3,213.9 | 2,840.2 | 3,082.5 | 3,000.0 | 3,048.7 | 2,645.9 | 2,834.2 | 3,030.7 | 2,709.6 | 2,678.2 | 2,485.1 | 2,568.2 | 2,191.2 | 2,199.8 | 1,992.8 | 2,084.7 | 1,783.3 | 1,915.0 | 1,688.5 | 1,905.9 | 1,602.8 | 1,812.8 | 1,733.2 | 1,881.3 | 1,589.5 | 1,737.3 | 1,632.3 | 1,760.1 | 1,453.2 | - | 1,657.8 | 1,369.7 | 1,489.9 | 1,366.5 | 1,470.7 | 1,284.4 |
| Prepaid Expenses | 222.4 | 202.6 | 209.7 | 227.6 | 210.5 | 196.6 | 200.0 | 244.8 | 206.7 | 218.6 | 278.2 | 235.5 | 245.7 | 211.9 | 214.4 | 185.6 | 164.1 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,041.6 | 3,507.8 | 3,647.1 | 3,543.8 | 3,656.1 | 3,309.9 | 3,483.2 | 3,639.6 | 3,519.5 | 3,263.9 | 3,534.1 | 3,458.9 | 3,157.8 | 3,109.8 | 3,230.4 | 3,168.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,281.4 | 2,209.3 | 2,138.0 | 2,093.7 | - | 1,907.2 | 1,873.9 | 1,816.7 | 1,763.2 | 1,684.3 | 1,643.9 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,132.3 | 3,026.5 | 3,018.3 | 2,884.7 | 2,752.1 | 2,727.4 | 2,632.9 | 2,566.7 | 2,496.9 | 2,437.2 | 2,273.6 | 2,144.8 | 2,083.6 | 1,843.3 | 1,744.6 | 1,655.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4,031.7 | 3,938.4 | 3,743.0 | 3,655.7 | 3,502.9 | 3,415.4 | 3,295.7 | 3,225.2 | 3,189.0 | 3,142.0 | 3,084.9 | 2,950.6 | 2,953.8 | 2,803.8 | 2,760.1 | 2,744.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 58.3 | 62.2 | 68.9 | 75.0 | 73.6 | 83.2 | 86.6 | 83.5 | 80.0 | 75.5 | 45.0 | 41.3 | 41.5 | 99.3 | 78.6 | 63.2 | 55.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,662.1 | 10,933.7 | 10,876.6 | 10,558.8 | 10,385.3 | 9,805.5 | 9,767.9 | 9,784.5 | 9,555.0 | 9,188.2 | 9,205.0 | 8,848.8 | 8,490.0 | 7,911.7 | 7,869.2 | 7,686.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,760.4 | 1,390.8 | 1,549.2 | 1,519.1 | 1,559.2 | 1,236.2 | 1,349.8 | 1,436.5 | 1,515.7 | 1,179.8 | 1,412.2 | 1,526.5 | 1,398.3 | 1,219.6 | 1,280.5 | 1,341.6 | 1,155.6 | 1,197.8 | 1,221.9 | 1,181.9 | 976.1 | 1,056.9 | 1,003.7 | 887.9 | 643.0 | 679.8 | 681.5 | 785.1 | 620.0 | 683.7 | 649.7 | 732.5 | 576.6 | - | 563.5 | 519.5 | 484.0 | 430.4 | 582.7 | 427.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 455.2 | 449.9 | 416.9 | 410.2 | 403.6 | 396.9 | 387.6 | 382.1 | 376.8 | 369.5 | 365.2 | 313.8 | 346.4 | 333.4 | 364.6 | 359.8 | ||||||||||||||||||||||||
| Accrued Expenses | 674.0 | 653.5 | 734.4 | 614.2 | 587.8 | 582.0 | 551.8 | 557.7 | 559.7 | 533.0 | 454.5 | 472.7 | 498.6 | 453.7 | 470.1 | 445.1 | 474.4 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,929.7 | 2,614.4 | 2,802.3 | 2,762.7 | 2,600.5 | 2,319.2 | 2,345.7 | 2,544.5 | 2,517.8 | 2,177.1 | 2,318.8 | 2,349.7 | 2,376.2 | 2,095.2 | 2,242.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,125.7 | 1,765.0 | 1,744.2 | 1,673.5 | 2,082.7 | 1,832.0 | 1,831.2 | 1,730.5 | 1,729.7 | 1,729.0 | 1,728.3 | 1,601.6 | 1,164.1 | 1,077.9 | 987.4 | 986.9 | 986.4 | 985.9 | 985.4 | 984.8 | 984.3 | 529.3 | 536.1 | 989.1 | 366.5 | 613.9 | 466.3 | 605.7 | 381.1 | 547.5 | 516.4 | 679.6 | 401.1 | 150.0 | 598.9 | 263.9 | 283.8 | 186.2 | 238.6 | - |
| Operating Lease Liabilities Non-Current | 3,785.6 | 3,691.9 | 3,527.7 | 3,443.9 | 3,248.3 | 3,164.3 | 3,082.7 | 2,980.9 | 2,944.0 | 2,902.9 | 2,848.4 | 2,751.8 | 2,721.9 | 2,608.8 | 2,543.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 113.4 | 95.0 | 53.3 | 19.8 | 41.6 | 44.3 | 48.8 | 54.4 | 68.5 | 60.0 | 30.0 | 76.5 | 30.8 | 39.5 | 36.3 | 37.5 | 0.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 158.8 | 155.3 | 147.0 | 142.3 | 149.3 | 147.4 | 141.9 | 139.2 | 140.5 | 138.1 | 136.3 | 121.0 | 120.0 | 113.6 | 110.5 | 106.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,148.3 | 8,352.4 | 8,303.4 | 8,068.5 | 8,146.8 | 7,535.2 | 7,479.1 | 7,479.2 | 7,430.9 | 7,038.4 | 7,093.9 | 6,934.3 | 6,447.6 | 5,970.6 | 5,955.3 | 5,896.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | - | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 7,557.3 | 7,519.1 | 7,413.1 | 7,275.7 | 6,967.7 | 6,910.7 | 6,791.6 | 6,668.0 | 6,361.3 | 6,282.0 | 6,145.5 | 5,694.0 | 5,624.4 | 5,455.1 | 5,322.9 | 5,029.0 | 4,945.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 2.6 | 4.7 | 6.1 | 6.8 | 9.3 | 9.4 | 11.3 | 12.3 | 9.1 | 7.3 | ||||||||||||||||||||||||
| Treasury Stock | 6,505.0 | 6,386.2 | 6,267.8 | 6,191.9 | 6,119.1 | 6,025.2 | 5,869.3 | 5,717.9 | 5,577.4 | 5,458.9 | 5,347.3 | 5,053.1 | 4,855.9 | 4,763.9 | 4,640.2 | 4,452.0 | 4,155.8 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,513.7 | 2,581.3 | 2,573.2 | 2,490.3 | 2,238.5 | 2,270.3 | 2,288.8 | 2,305.3 | 2,124.0 | 2,149.8 | 2,111.1 | 1,914.5 | 2,042.4 | 1,941.1 | 1,913.9 | 1,790.0 | ||||||||||||||||||||||||
| Total Equity | 2,513.7 | 2,581.3 | 2,573.2 | 2,490.3 | 2,238.5 | 2,270.3 | 2,288.8 | 2,305.3 | 2,124.0 | 2,149.8 | 2,111.1 | 1,914.5 | 2,042.4 | 1,941.1 | 1,913.9 | 1,790.0 | 2,002.7 | 2,020.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,125.7 | 1,765.0 | 1,744.2 | 1,673.5 | 2,082.7 | 1,832.0 | 1,831.2 | 1,730.5 | 1,729.7 | 1,729.0 | 1,728.3 | 1,601.6 | 1,164.1 | 1,077.9 | 987.4 | 986.9 | 986.4 | 985.9 | 985.4 | 984.8 | 984.3 | 529.3 | 536.1 | 989.1 | 366.5 | 613.9 | 466.3 | 605.7 | 381.1 | 547.5 | 516.4 | 679.6 | 401.1 | 150.0 | 598.9 | 263.9 | 283.8 | 186.2 | 238.6 | - |
| Net debt | 1,901.5 | 1,570.9 | 1,559.6 | 1,447.7 | 1,851.0 | 1,580.5 | 1,644.9 | 1,335.7 | 1,465.6 | 1,331.9 | 1,306.6 | 1,411.5 | 961.6 | 866.7 | 456.6 | 581.5 | 108.4 | (125.8) | ||||||||||||||||||||||
| Working Capital | 1,111.9 | 893.3 | 844.8 | 781.1 | 1,055.6 | 990.7 | 1,137.5 | 1,095.1 | 1,001.7 | 1,086.9 | 1,215.3 | 1,109.2 | 781.6 | 1,014.6 | 988.2 | 968.6 | 1,185.6 | |||||||||||||||||||||||
| Book Value | 2,513.7 | 2,581.3 | 2,573.2 | 2,490.3 | 2,238.5 | 2,270.3 | 2,288.8 | 2,305.3 | 2,124.0 | 2,149.8 | 2,111.1 | 1,914.5 | 2,042.4 | 1,941.1 | 1,913.9 | 1,790.0 | 2,002.7 | 2,020.8 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 149.6 |
| 162.3 |
| 146.2 |
| 133.7 |
| 136.1 |
| 135.2 |
| 112.9 |
| 100.9 |
| 104.5 |
| 95.1 |
| 90.7 |
| 114.4 |
| 109.5 |
| 103.4 |
| 86.8 |
| 88.3 |
| - |
| 86.5 |
| 90.6 |
| 68.0 |
| 67.6 |
| 80.9 |
| 87.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,250.4 |
| 3,467.9 |
| 3,567.1 |
| 3,380.8 |
| 3,258.7 |
| 3,171.0 |
| 3,030.1 |
| 2,480.2 |
| 1,787.9 |
| 2,005.5 |
| 1,937.8 |
| 2,079.1 |
| 1,794.4 |
| 1,941.7 |
| 1,810.7 |
| 1,984.1 |
| 1,655.4 |
| - |
| 1,824.3 |
| 1,517.8 |
| 1,629.8 |
| 1,588.5 |
| 1,626.1 |
| 1,439.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,169.4 |
| 1,127.7 |
| 1,087.6 |
| 1,049.2 |
| - |
| 950.2 |
| 911.6 |
| 893.5 |
| 861.3 |
| 828.8 |
| 796.3 |
| 1,617.8 |
| 1,441.7 |
| 1,333.9 |
| 1,287.0 |
| 1,249.0 |
| 1,178.6 |
| 1,148.2 |
| 1,143.2 |
| 1,164.0 |
| 1,143.1 |
| 1,135.3 |
| 1,120.9 |
| 1,134.5 |
| 1,112.0 |
| 1,081.5 |
| 1,050.4 |
| 1,044.5 |
| - |
| 957.0 |
| 962.3 |
| 923.2 |
| 902.0 |
| 855.5 |
| 847.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 10.3 |
| 10.3 |
| 10.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,785.9 |
| 2,725.5 |
| 2,675.0 |
| 2,589.4 |
| 2,423.9 |
| 2,354.2 |
| 2,268.6 |
| 2,228.6 |
| 2,188.8 |
| 2,133.2 |
| 2,091.4 |
| 2,087.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 6.6 |
| 13.5 |
| 20.7 |
| 18.6 |
| 18.5 |
| - |
| 46.8 |
| 45.2 |
| 53.2 |
| 58.8 |
| 55.8 |
| 55.2 |
| 38.0 |
| 37.6 |
| 35.5 |
| 30.5 |
| 28.9 |
| 26.8 |
| 25.9 |
| 24.1 |
| 23.0 |
| 23.7 |
| 25.8 |
| 25.3 |
| 29.2 |
| 29.9 |
| 30.2 |
| 25.9 |
| - |
| 22.6 |
| 23.9 |
| 19.4 |
| 19.2 |
| 16.9 |
| 18.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,767.5 |
| 7,745.2 |
| 7,687.9 |
| 7,359.7 |
| 7,049.1 |
| 6,860.8 |
| 6,611.1 |
| 6,002.4 |
| 5,289.3 |
| 5,429.3 |
| 5,312.7 |
| 5,437.2 |
| 3,085.3 |
| 3,220.9 |
| 3,067.4 |
| 3,207.8 |
| 2,868.8 |
| - |
| 2,976.4 |
| 2,674.9 |
| 2,635.7 |
| 2,578.8 |
| 2,564.5 |
| 2,370.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 321.3 |
| 312.3 |
| 306.1 |
| 303.2 |
| 298.7 |
| 294.8 |
| 287.3 |
| 281.6 |
| 277.1 |
| 270.0 |
| 264.7 |
| 260.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 408.9 |
| 381.8 |
| 377.8 |
| 324.8 |
| 274.2 |
| 270.5 |
| 234.5 |
| 247.7 |
| 218.8 |
| 222.9 |
| 204.8 |
| 232.4 |
| 209.2 |
| 205.4 |
| 200.1 |
| 201.7 |
| - |
| 187.2 |
| 215.7 |
| 199.3 |
| 201.1 |
| 178.7 |
| 195.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,199.7 |
| 2,064.8 |
| 2,046.0 |
| 2,083.5 |
| 1,975.9 |
| 1,743.8 |
| 2,132.7 |
| 2,157.1 |
| 1,494.1 |
| 1,247.6 |
| 1,251.7 |
| 1,271.4 |
| 1,311.9 |
| 938.1 |
| 974.5 |
| 941.5 |
| 1,013.9 |
| 849.2 |
| - |
| 817.1 |
| 777.2 |
| 712.3 |
| 724.4 |
| 813.4 |
| 671.3 |
| 2,529.6 |
| 2,574.9 |
| 2,536.9 |
| 2,488.1 |
| 2,399.2 |
| 2,220.9 |
| 2,171.8 |
| 2,087.9 |
| 2,051.9 |
| 2,001.2 |
| 1,966.4 |
| 1,928.4 |
| 1,929.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.8 |
| 0.2 |
| 1.9 |
| 3.6 |
| 6.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 105.8 |
| 125.7 |
| 120.1 |
| 115.5 |
| 143.2 |
| 118.3 |
| 102.2 |
| 80.6 |
| 76.4 |
| 74.4 |
| 70.7 |
| 69.3 |
| 67.9 |
| 65.4 |
| 65.0 |
| 62.8 |
| 61.3 |
| - |
| 54.4 |
| 54.7 |
| 57.0 |
| 55.4 |
| 51.1 |
| 54.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,764.8 |
| 5,724.4 |
| 5,707.8 |
| 5,507.4 |
| 5,125.3 |
| 4,984.9 |
| 4,915.3 |
| 4,648.7 |
| 3,722.1 |
| 3,937.5 |
| 3,767.8 |
| 3,951.6 |
| 1,523.4 |
| 1,725.6 |
| 1,661.4 |
| 1,894.5 |
| 1,450.1 |
| - |
| 1,596.9 |
| 1,221.7 |
| 1,171.0 |
| 1,076.8 |
| 1,211.8 |
| 977.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,783.1 |
| 4,618.0 |
| 4,307.9 |
| 4,187.1 |
| 4,097.9 |
| 3,953.8 |
| 3,655.8 |
| 3,612.8 |
| 3,510.1 |
| 3,429.5 |
| 3,252.4 |
| 3,213.9 |
| 3,115.0 |
| 3,036.0 |
| 2,866.5 |
| 2,828.6 |
| - |
| 2,569.5 |
| 2,540.4 |
| 2,448.3 |
| 2,390.9 |
| 2,266.6 |
| 2,225.6 |
| 1.3 |
| (0.6) |
| (0.8) |
| (1.1) |
| (3.2) |
| (5.9) |
| (6.3) |
| (5.1) |
| 0.2 |
| - |
| - |
| 3.1 |
| 3.8 |
| 6.0 |
| 5.7 |
| 5.2 |
| 3.4 |
| - |
| 1.7 |
| 1.4 |
| (1.1) |
| (1.4) |
| 0.0 |
| 0.0 |
| 3,954.9 |
| 3,813.7 |
| 3,610.4 |
| 3,357.0 |
| 3,277.2 |
| 3,277.2 |
| 3,277.2 |
| 3,014.0 |
| 2,970.7 |
| 2,814.9 |
| 2,636.0 |
| 2,480.7 |
| 2,420.1 |
| 2,383.4 |
| 2,288.4 |
| 2,130.9 |
| - |
| 1,876.0 |
| 1,761.5 |
| 1,645.5 |
| 1,536.7 |
| 1,528.9 |
| 1,429.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,002.7 |
| 2,020.8 |
| 1,980.1 |
| 1,852.3 |
| 1,923.8 |
| 1,875.9 |
| 1,695.7 |
| 1,353.7 |
| 1,567.1 |
| 1,491.8 |
| 1,544.9 |
| 1,485.6 |
| 1,561.8 |
| 1,495.3 |
| 1,406.0 |
| 1,313.2 |
| 1,418.7 |
| - |
| 1,379.5 |
| 1,453.2 |
| 1,464.7 |
| 1,501.9 |
| 1,352.7 |
| 1,393.3 |
| 1,980.1 |
| 1,852.3 |
| 1,923.8 |
| 1,875.9 |
| 1,695.7 |
| 1,353.7 |
| 1,567.1 |
| 1,491.8 |
| 1,544.9 |
| 1,485.6 |
| 1,561.8 |
| 1,495.3 |
| 1,406.0 |
| 1,313.2 |
| 1,418.7 |
| - |
| 1,379.5 |
| 1,453.2 |
| 1,464.7 |
| 1,501.9 |
| 1,352.7 |
| 1,393.3 |
| (426.6) |
| (165.1) |
| (357.4) |
| (582.7) |
| (670.3) |
| 527.6 |
| 282.2 |
| 531.2 |
| 362.3 |
| 503.5 |
| 294.8 |
| 476.2 |
| 446.5 |
| 547.2 |
| 291.9 |
| - |
| 526.2 |
| 209.9 |
| 228.3 |
| 35.1 |
| 164.1 |
| - |
| 1,421.9 |
| 1,483.6 |
| 1,404.9 |
| 1,514.9 |
| 1,038.3 |
| 873.1 |
| 986.1 |
| 540.3 |
| 753.8 |
| 666.4 |
| 767.2 |
| 856.3 |
| 967.2 |
| 869.2 |
| 970.2 |
| 806.2 |
| - |
| 1,007.2 |
| 740.6 |
| 917.5 |
| 864.1 |
| 812.7 |
| 768.2 |
| 1,980.1 |
| 1,852.3 |
| 1,923.8 |
| 1,875.9 |
| 1,695.7 |
| 1,353.7 |
| 1,567.1 |
| 1,491.8 |
| 1,544.9 |
| 1,485.6 |
| 1,561.8 |
| 1,495.3 |
| 1,406.0 |
| 1,313.2 |
| 1,418.7 |
| - |
| 1,379.5 |
| 1,453.2 |
| 1,464.7 |
| 1,501.9 |
| 1,352.7 |
| 1,393.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,454.5 |
| 1,491.7 |
| 1,342.4 |
| 1,383.0 |