| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 369.2 | 290.5 | 178.3 | 201.3 | 206.6 | 395.6 | 221.8 | 358.3 | 282.2 | 248.1 | 265.3 | 154.6 | 242.1 | 245.3 | 145.3 | 340.3 | 159.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | 165.1 | 111.1 | 61.1 | 104.2 | 281.8 | 228.5 | 89.9 | 116.4 | 342.5 | ||
| Cash And Short Term Investments | 369.2 | 290.5 | 178.3 | 201.3 | 206.6 | 395.6 | 221.8 | 358.3 | 447.3 | 359.2 | 326.3 | 258.8 | 523.9 | 473.8 | 235.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 95.7 | 74.0 | 67.0 | 70.3 | 63.8 | 90.0 | 88.3 | 80.5 | 77.0 | 54.5 | 75.7 | 70.5 | 55.2 | 39.5 | 36.7 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 700.9 | 621.1 | 550.2 | 587.5 | 569.7 | 389.6 | 409.5 | 370.5 | 351.4 | 338.6 | 330.2 | 358.2 | 311.2 | 282.4 | 250.1 | 229.6 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 3,137.4 | 2,895.5 | 2,765.1 | 2,608.1 | 2,527.7 | 2,311.2 | 2,240.9 | 2,081.1 | 2,023.8 | 1,978.9 | 1,889.9 | 1,822.6 | 1,641.0 | 1,456.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 327.9 | 295.8 | 253.3 | 257.6 | 304.2 | 237.4 | 167.9 | 144.4 | 128.2 | 119.5 | 118.0 | 156.1 | 137.0 | 99.1 | 95.8 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 150.0 | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 150.0 | - | - | - | - | - | |||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 301.4 | 369.2 | 306.6 | 332.2 | 189.4 | 290.5 | 182.5 | 209.1 | 174.0 | 178.3 | 206.2 | 224.7 | 171.7 | 201.3 | 147.4 | |||||||||||||||||||||||||
| 316.0 |
| 105.3 |
| - |
| - |
| - |
| 456.7 |
| 501.5 |
| 316.0 |
| 105.3 |
| 36.5 |
| 38.4 |
| - |
| - |
| 186.1 |
| - |
| - |
| Prepaid Expenses | 193.6 | 187.2 | 200.2 | 197.2 | 206.3 | 173.4 | 122.3 | 114.3 | 103.1 | 129.1 | 102.1 | 102.9 | 76.0 | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,686.1 | 1,492.8 | 1,282.5 | 1,237.7 | 1,285.7 | 1,223.3 | 1,053.4 | 1,202.8 | 978.8 | 881.4 | 834.4 | 809.1 | 995.0 | 872.3 | 597.0 | 804.0 | 806.2 | - | - |
| 1,301.8 |
| 1,111.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,671.2 | 1,564.4 | 1,478.6 | 1,420.4 | 1,382.6 | 1,343.8 | 1,350.9 | 1,285.0 | 1,210.0 | 1,111.1 | 1,026.7 | 933.3 | 834.1 | 722.8 | 616.8 | 524.8 | - | - | - |
| Property,Plant & Equipment Net | 1,466.2 | 1,331.1 | 1,286.5 | 1,187.7 | 1,145.1 | 967.4 | 890.0 | 796.0 | 813.8 | 867.8 | 863.1 | 889.2 | 806.9 | 733.4 | 685.0 | 586.3 | 540.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | 58.7 | 44.3 | 36.6 | 104.4 | 366.4 | 149.6 | 126.9 | 352.0 | 243.4 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | 49.0 | - | 101.8 | 51.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1,051.1 | 942.7 | 920.4 | 959.4 | 1,000.3 | 1,114.8 | 1,170.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | 54.2 | 49.9 | 38.1 | 26.4 | 58.7 | 37.8 | - | - | - |
| Other Non-Current Assets | - | - | 307.6 | 195.2 | 136.7 | 117.2 | 104.6 | 104.4 | 101.6 | 109.2 | 99.2 | 85.9 | 52.9 | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,007.6 | 4,519.5 | 4,111.2 | 3,682.9 | 3,791.3 | 3,546.3 | 3,315.6 | 2,160.5 | 1,952.8 | 1,902.6 | 1,833.3 | 1,888.7 | 2,221.2 | 1,797.2 | 1,483.7 | 1,794.3 | 1,636.1 | - | - |
| 82.9 |
| 78.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 117.5 | 101.9 | 91.4 | 82.9 | 78.7 | 62.0 | 52.9 | 49.7 | 56.6 | 59.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 225.5 | 227.1 | 226.6 | 232.7 | 236.3 | 254.7 | 221.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 163.3 | 139.3 | 122.7 | 77.5 | 89.9 | 54.8 | 44.0 | 54.8 | 36.1 | 58.8 | 41.5 | 45.0 | 41.1 | 31.1 | 15.6 | 20.2 | 21.9 | - | - |
| Other Current Liabilities | 133.7 | 129.0 | 130.5 | 97.7 | 97.7 | 88.5 | 49.5 | 44.5 | 48.4 | 31.0 | 54.6 | 42.9 | 48.1 | 32.4 | 22.2 | 18.0 | - | - | - |
| Total Current Liabilities | 1,118.1 | 1,075.7 | 994.2 | 890.4 | 981.5 | 906.1 | 638.8 | 386.6 | 360.2 | 352.9 | 329.2 | 353.7 | 331.8 | 250.2 | 233.5 | 211.0 | 188.5 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,000.1 | 871.2 | 851.9 | 884.7 | 951.1 | 1,074.0 | 1,137.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 74.1 | 101.1 | 152.6 | 115.2 | 113.1 | 88.8 | 84.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 207.0 | 195.2 | 192.4 | 184.0 | 171.7 | 150.8 | - | - |
| Total Liabilities | 2,192.3 | 2,048.0 | 1,998.7 | 1,890.2 | 2,045.6 | 2,069.0 | 1,860.3 | 671.4 | 651.9 | 589.6 | 696.1 | 560.8 | 527.0 | 442.6 | 417.4 | 382.8 | 339.3 | - | - |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 97.7 | 48.3 | 0.0 | 27.6 | 184.6 | - | - |
| Retained Earnings | 2,817.4 | 2,503.1 | 2,113.7 | 1,826.1 | 1,770.6 | 1,475.1 | 1,473.9 | 1,516.2 | 1,310.9 | 1,347.1 | 1,160.7 | 1,343.4 | 1,597.4 | 1,315.1 | 1,077.8 | 1,394.2 | 1,121.2 | - | - |
| Accumulated Other Comprehensive Income | (22.1) | (46.6) | (39.1) | (48.6) | (24.8) | (17.1) | (28.0) | (27.1) | (10.7) | (34.1) | (23.5) | (15.4) | (1.0) | (8.8) | (11.5) | (10.3) | (9.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,815.3 | 2,471.5 | 2,112.5 | 1,792.7 | 1,745.7 | 1,477.4 | 1,455.4 | 1,489.1 | 1,300.9 | 1,313.1 | 1,137.2 | 1,328.0 | 1,694.2 | 1,354.6 | 1,066.3 | 1,411.5 | 1,296.8 | 1,053.8 | 853.4 |
| Total Equity | 2,815.3 | 2,471.5 | 2,112.5 | 1,792.7 | 1,745.7 | 1,477.4 | 1,455.4 | 1,489.1 | 1,300.9 | 1,313.1 | 1,137.2 | 1,328.0 | 1,694.2 | 1,354.6 | 1,066.3 | 1,411.5 | 1,296.8 | 1,053.8 | 853.4 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | (176.3) | - | - | - | - | - | - | - | - |
| Working Capital | 568.0 | 417.1 | 288.3 | 347.3 | 304.3 | 317.2 | 414.6 | 816.1 | 618.5 | 528.5 | 505.1 | 455.4 | 663.2 | 622.1 | 363.5 | 593.0 | 617.7 | - | - |
| Book Value | 2,815.3 | 2,471.5 | 2,112.5 | 1,792.7 | 1,745.7 | 1,477.4 | 1,455.4 | 1,489.1 | 1,300.9 | 1,313.1 | 1,137.2 | 1,328.0 | 1,694.2 | 1,354.6 | 1,066.3 | 1,411.5 | 1,296.8 | 1,053.8 | 853.4 |
| Tangible Book Value | - | - | - | 1,743.7 | - | 1,375.5 | 1,403.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| 91.7 |
| 71.6 |
| 206.6 |
| 236.4 |
| 464.8 |
| 364.2 |
| 395.6 |
| 624.9 |
| 662.9 |
| 588.7 |
| 221.8 |
| 167.1 |
| 162.0 |
| 291.2 |
| 358.3 |
| 329.0 |
| 405.7 |
| 313.7 |
| 282.2 |
| 234.7 |
| 276.8 |
| 252.5 |
| 248.1 |
| 234.9 |
| 243.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 166.4 | 165.1 | 93.2 | 110.2 | 118.5 | 111.1 | 24.6 | 59.2 |
| Cash And Short Term Investments | 301.4 | 369.2 | 306.6 | 332.2 | 189.4 | 290.5 | 182.5 | 209.1 | 174.0 | 178.3 | 206.2 | 224.7 | 171.7 | 201.3 | 147.4 | 91.7 | 71.6 | 206.6 | 236.4 | 464.8 | 364.2 | 395.6 | 624.9 | 662.9 | 588.7 | 221.8 | 167.1 | 162.0 | 291.2 | 358.3 | 329.0 | 405.7 | 480.1 | 447.3 | 328.0 | 387.0 | 371.0 | 359.2 | 259.5 | 302.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 115.9 | 95.7 | 96.0 | 86.9 | 93.2 | 74.0 | 97.0 | 78.7 | 88.3 | 67.0 | 77.4 | 79.1 | 105.6 | 70.3 | 81.4 | 97.4 | 97.1 | 63.8 | 114.2 | 94.4 | 85.3 | 90.0 | 87.2 | 60.4 | 55.9 | 88.3 | 100.0 | 95.1 | 88.4 | 80.5 | 91.0 | 90.6 | 88.9 | 77.0 | 78.3 | 75.5 | 83.9 | 54.5 | 68.9 | 95.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 726.9 | 700.9 | 839.8 | 696.2 | 663.8 | 621.1 | 793.3 | 604.7 | 579.0 | 550.2 | 721.0 | 586.5 | 590.3 | 587.5 | 743.6 | 697.5 | 630.0 | 569.7 | 627.1 | 483.1 | 477.8 | 389.6 | 489.2 | 351.8 | 335.6 | 409.5 | 531.6 | 440.1 | 408.4 | 370.5 | 451.7 | 375.7 | 404.6 | 351.4 | 450.0 | 365.2 | 359.5 | 338.6 | 453.8 | 367.2 |
| Prepaid Expenses | 280.5 | 193.6 | 210.5 | 213.4 | 207.0 | 187.2 | 224.1 | 229.0 | 219.9 | 200.2 | 235.2 | 224.3 | 223.9 | 197.2 | 226.3 | 220.9 | 221.9 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,536.6 | 1,686.1 | 1,758.0 | 1,619.3 | 1,439.1 | 1,492.8 | 1,637.3 | 1,473.9 | 1,373.7 | 1,282.5 | 1,489.1 | 1,365.5 | 1,301.2 | 1,237.7 | 1,345.1 | 1,267.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,620.8 | 1,466.2 | 1,429.4 | 1,376.8 | 1,346.6 | 1,331.1 | 1,324.5 | 1,314.9 | 1,304.5 | 1,286.5 | 1,272.7 | 1,222.3 | 1,201.5 | 1,187.7 | 1,175.1 | 1,150.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,037.1 | 1,051.1 | 1,017.5 | 1,011.8 | 973.8 | 942.7 | 947.2 | 941.4 | 911.0 | 920.4 | 933.9 | 961.5 | 921.9 | 959.4 | 927.1 | 927.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | 281.2 | 298.3 | 281.9 | 195.2 | 177.6 | 155.5 | 137.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,764.8 | 5,007.6 | 4,907.0 | 4,710.8 | 4,457.1 | 4,519.5 | 4,485.8 | 4,258.8 | 4,188.7 | 4,111.2 | 4,109.7 | 3,969.9 | 3,792.7 | 3,682.9 | 3,720.1 | 3,653.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 332.9 | 327.9 | 381.8 | 336.0 | 302.1 | 295.8 | 363.2 | 299.4 | 321.4 | 253.3 | 319.1 | 270.5 | 263.6 | 257.6 | 326.5 | 347.8 | 296.7 | 304.2 | 315.5 | 240.2 | 251.9 | 237.4 | 349.8 | 207.3 | 104.7 | 167.9 | 232.9 | 182.0 | 174.3 | 144.4 | 191.7 | 149.9 | 158.9 | 128.2 | 208.6 | 159.8 | 157.2 | 119.5 | 199.4 | 134.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 112.3 | 117.5 | 100.0 | 98.7 | 100.9 | 101.9 | 87.5 | 86.2 | 89.1 | 91.4 | 70.8 | 73.1 | 76.8 | 82.9 | 68.5 | 70.4 | 71.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 225.0 | 225.5 | 223.9 | 227.1 | 231.4 | 227.1 | 228.4 | 228.0 | 224.1 | 226.6 | 223.8 | 227.7 | 233.1 | 232.7 | 224.4 | 222.4 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,041.0 | 1,118.1 | 1,165.1 | 1,096.1 | 1,029.1 | 1,075.7 | 1,125.5 | 1,010.4 | 1,034.2 | 994.2 | 1,048.9 | 957.5 | 927.7 | 890.4 | 1,008.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 120.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50.0 |
| Operating Lease Liabilities Non-Current | 979.6 | 1,000.1 | 960.2 | 953.0 | 909.2 | 871.2 | 879.4 | 875.2 | 849.9 | 851.9 | 857.8 | 882.8 | 845.6 | 884.7 | 861.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 133.6 | 74.1 | 77.6 | 81.2 | 87.0 | 101.1 | 128.0 | 131.8 | 142.2 | 152.6 | 156.4 | 162.2 | 168.7 | 115.2 | 112.2 | 110.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,154.2 | 2,192.3 | 2,202.9 | 2,130.4 | 2,025.3 | 2,048.0 | 2,132.9 | 2,017.4 | 2,026.4 | 1,998.7 | 2,063.1 | 2,002.5 | 1,942.0 | 1,890.2 | 1,981.7 | 1,946.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,637.0 | 2,817.4 | 2,721.2 | 2,604.7 | 2,460.9 | 2,503.1 | 2,382.8 | 2,279.9 | 2,175.5 | 2,113.7 | 2,066.0 | 1,983.0 | 1,878.9 | 1,826.1 | 1,794.6 | 1,757.4 | 1,740.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (26.4) | (22.1) | (31.5) | (31.6) | (29.1) | (46.6) | (37.4) | (38.4) | (44.7) | (39.1) | (50.2) | (38.8) | (43.3) | (48.6) | (64.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,610.6 | 2,815.3 | 2,704.1 | 2,580.4 | 2,431.8 | 2,471.5 | 2,352.9 | 2,241.4 | 2,162.3 | 2,112.5 | 2,046.6 | 1,967.4 | 1,850.7 | 1,792.7 | 1,738.4 | 1,707.2 | ||||||||||||||||||||||||
| Total Equity | 2,610.6 | 2,815.3 | 2,704.1 | 2,580.4 | 2,431.8 | 2,471.5 | 2,352.9 | 2,241.4 | 2,162.3 | 2,112.5 | 2,046.6 | 1,967.4 | 1,850.7 | 1,792.7 | 1,738.4 | 1,707.2 | 1,695.9 | 1,745.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 120.0 | 220.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 495.6 | 568.0 | 592.9 | 523.2 | 410.0 | 417.1 | 511.8 | 463.5 | 339.5 | 288.3 | 440.1 | 408.0 | 373.6 | 347.3 | 336.6 | 300.5 | 288.0 | 304.3 | ||||||||||||||||||||||
| Book Value | 2,610.6 | 2,815.3 | 2,704.1 | 2,580.4 | 2,431.8 | 2,471.5 | 2,352.9 | 2,241.4 | 2,162.3 | 2,112.5 | 2,046.6 | 1,967.4 | 1,850.7 | 1,792.7 | 1,738.4 | 1,707.2 | 1,695.9 | 1,745.7 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 206.3 |
| 203.2 |
| 196.1 |
| 189.3 |
| 173.4 |
| 170.2 |
| 195.4 |
| 131.5 |
| 122.3 |
| 143.7 |
| 131.8 |
| 122.2 |
| 114.3 |
| 139.8 |
| 131.6 |
| 123.5 |
| 103.1 |
| 111.1 |
| 110.0 |
| 110.4 |
| 129.1 |
| 107.8 |
| 94.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,208.1 |
| 1,285.7 |
| 1,369.3 |
| 1,395.4 |
| 1,281.0 |
| 1,223.3 |
| 1,371.6 |
| 1,271.0 |
| 1,176.9 |
| 1,053.4 |
| 1,113.0 |
| 1,000.4 |
| 1,139.3 |
| 1,202.8 |
| 1,248.8 |
| 1,201.8 |
| 1,097.1 |
| 978.8 |
| 967.3 |
| 937.7 |
| 924.9 |
| 881.4 |
| 890.0 |
| 859.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,150.2 |
| 1,145.1 |
| 1,088.3 |
| 1,047.8 |
| 989.0 |
| 967.4 |
| 930.6 |
| 889.1 |
| 880.4 |
| 890.0 |
| 890.5 |
| 867.4 |
| 829.1 |
| 796.0 |
| 808.9 |
| 807.1 |
| 819.7 |
| 813.8 |
| 829.1 |
| 843.1 |
| 851.3 |
| 867.8 |
| 872.3 |
| 878.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.1 |
| 58.7 |
| 41.3 |
| 26.0 |
| 38.5 |
| 44.3 |
| 5.6 |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 967.6 |
| 1,000.3 |
| 1,030.8 |
| 1,068.9 |
| 1,093.0 |
| 1,114.8 |
| 1,101.5 |
| 1,134.7 |
| 1,116.6 |
| 1,170.5 |
| 1,119.3 |
| 1,085.5 |
| 1,088.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 136.7 |
| 132.5 |
| 117.6 |
| 115.9 |
| 117.2 |
| 117.7 |
| 121.3 |
| 169.1 |
| 104.6 |
| 114.6 |
| 105.8 |
| 101.3 |
| 104.4 |
| 103.3 |
| 104.2 |
| 99.3 |
| 101.6 |
| 115.8 |
| 115.9 |
| 113.5 |
| 109.2 |
| 117.3 |
| 110.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,642.3 |
| 3,791.3 |
| 3,890.6 |
| 3,742.9 |
| 3,579.6 |
| 3,546.3 |
| 3,530.7 |
| 3,425.3 |
| 3,356.2 |
| 3,315.6 |
| 3,320.6 |
| 3,138.0 |
| 3,251.8 |
| 2,160.5 |
| 2,197.0 |
| 2,158.5 |
| 2,051.2 |
| 1,952.8 |
| 1,953.4 |
| 1,922.6 |
| 1,928.1 |
| 1,902.6 |
| 1,885.2 |
| 1,874.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 220.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78.7 |
| 62.5 |
| 63.4 |
| 64.0 |
| 62.0 |
| 49.4 |
| 47.7 |
| 49.5 |
| 52.9 |
| 39.5 |
| 49.7 |
| 49.7 |
| 49.7 |
| 34.3 |
| 32.0 |
| 34.5 |
| 56.6 |
| 45.0 |
| 46.7 |
| 49.9 |
| 59.0 |
| - |
| - |
| 227.5 |
| 236.3 |
| 240.1 |
| 243.3 |
| 246.2 |
| 254.7 |
| 255.1 |
| 270.3 |
| 243.7 |
| 221.6 |
| 213.9 |
| 209.1 |
| 214.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 966.9 |
| 920.2 |
| 981.5 |
| 1,049.0 |
| 946.4 |
| 891.6 |
| 906.1 |
| 946.9 |
| 771.2 |
| 883.6 |
| 638.8 |
| 711.1 |
| 626.1 |
| 648.2 |
| 386.6 |
| 455.0 |
| 429.9 |
| 415.1 |
| 360.2 |
| 423.1 |
| 370.2 |
| 353.5 |
| 352.9 |
| 405.2 |
| 357.2 |
| 868.7 |
| 913.4 |
| 951.1 |
| 986.0 |
| 1,030.2 |
| 1,060.2 |
| 1,074.0 |
| 1,069.4 |
| 1,102.3 |
| 1,088.9 |
| 1,137.5 |
| 1,119.3 |
| 1,090.6 |
| 1,092.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 112.9 |
| 113.1 |
| 108.8 |
| 96.9 |
| 93.3 |
| 88.8 |
| 83.0 |
| 81.2 |
| 85.6 |
| 84.0 |
| 60.3 |
| 59.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,946.4 |
| 2,045.6 |
| 2,143.9 |
| 2,073.5 |
| 2,045.1 |
| 2,069.0 |
| 2,099.4 |
| 2,074.7 |
| 2,058.1 |
| 1,860.3 |
| 1,890.7 |
| 1,776.6 |
| 1,803.8 |
| 671.4 |
| 736.4 |
| 714.9 |
| 704.8 |
| 651.9 |
| 668.6 |
| 613.8 |
| 595.4 |
| 589.6 |
| 637.6 |
| 629.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,770.6 |
| 1,744.8 |
| 1,655.9 |
| 1,528.7 |
| 1,475.1 |
| 1,446.5 |
| 1,369.8 |
| 1,335.4 |
| 1,473.9 |
| 1,454.3 |
| 1,398.7 |
| 1,478.7 |
| 1,516.2 |
| 1,492.7 |
| 1,451.5 |
| 1,358.7 |
| 1,310.9 |
| 1,309.5 |
| 1,332.1 |
| 1,358.3 |
| 1,347.1 |
| 1,285.3 |
| 1,264.8 |
| (50.2) |
| (44.6) |
| (24.8) |
| (16.7) |
| (13.1) |
| (11.7) |
| (17.1) |
| (30.9) |
| (29.2) |
| (40.9) |
| (28.0) |
| (29.7) |
| (37.3) |
| (30.7) |
| (27.1) |
| (32.1) |
| (26.6) |
| (18.7) |
| (10.7) |
| (24.7) |
| (23.3) |
| (32.3) |
| (34.1) |
| (37.6) |
| (26.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,695.9 |
| 1,745.7 |
| 1,746.7 |
| 1,669.4 |
| 1,534.5 |
| 1,477.4 |
| 1,431.3 |
| 1,350.6 |
| 1,298.1 |
| 1,455.4 |
| 1,429.9 |
| 1,361.4 |
| 1,448.0 |
| 1,489.1 |
| 1,460.6 |
| 1,443.7 |
| 1,346.4 |
| 1,300.9 |
| 1,284.8 |
| 1,308.8 |
| 1,332.7 |
| 1,313.1 |
| 1,247.6 |
| 1,245.0 |
| 1,746.7 |
| 1,669.4 |
| 1,534.5 |
| 1,477.4 |
| 1,431.3 |
| 1,350.6 |
| 1,298.1 |
| 1,455.4 |
| 1,429.9 |
| 1,361.4 |
| 1,448.0 |
| 1,489.1 |
| 1,460.6 |
| 1,443.7 |
| 1,346.4 |
| 1,300.9 |
| 1,284.8 |
| 1,308.8 |
| 1,332.7 |
| 1,313.1 |
| 1,247.6 |
| 1,245.0 |
| - |
| - |
| - |
| - |
| (542.9) |
| (368.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (252.3) |
| 320.3 |
| 449.0 |
| 389.4 |
| 317.2 |
| 424.7 |
| 499.8 |
| 293.4 |
| 414.6 |
| 402.0 |
| 374.3 |
| 491.1 |
| 816.1 |
| 793.8 |
| 771.8 |
| 682.0 |
| 618.5 |
| 544.2 |
| 567.5 |
| 571.4 |
| 528.5 |
| 484.8 |
| 502.0 |
| 1,746.7 |
| 1,669.4 |
| 1,534.5 |
| 1,477.4 |
| 1,431.3 |
| 1,350.6 |
| 1,298.1 |
| 1,455.4 |
| 1,429.9 |
| 1,361.4 |
| 1,448.0 |
| 1,489.1 |
| 1,460.6 |
| 1,443.7 |
| 1,346.4 |
| 1,300.9 |
| 1,284.8 |
| 1,308.8 |
| 1,332.7 |
| 1,313.1 |
| 1,247.6 |
| 1,245.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |