| (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 | 1,557.1 | 1,697.2 | 1,207.7 | 961.2 | 894.8 | 738.7 | 738.4 | 669.2 | 705.1 | 1,023.0 | 831.8 | 397.7 | 284.3 | 159.4 | 168.0 | 252.2 | 100.4 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 1,363.2 | 1,569.8 | 1,786.4 | 1,877.5 | 1,035.9 | 1,096.3 | 747.5 | 746.7 | 222.3 | 27.8 | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 2,920.3 | 3,267.0 | 2,994.1 | 2,838.7 | 1,930.7 | 1,835.0 | 1,485.9 | 1,415.9 | 927.4 | 1,050.8 | 831.8 | 397.7 | 284.3 | 159.4 | 168.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 350.2 | 279.3 | 278.9 | 220.4 | 198.7 | 157.4 | 151.4 | 175.7 | 297.1 | 214.5 | 192.8 | 162.3 | 126.3 | 116.6 | 88.7 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 183.1 | 157.9 | 111.8 | 102.0 | 93.8 | 86.5 | 93.4 | 101.0 | 107.9 | 100.0 | 81.3 | 66.9 | 47.8 | 37.3 | 46.0 | 35.5 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,297.5 | 1,713.6 | 1,473.6 | 1,244.2 | 1,123.3 | 1,040.9 | 1,007.9 | 934.3 | 748.2 | 664.3 | 650.7 | 613.4 | 571.2 | 531.7 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 7.1 | 6.0 | 5.6 | 4.1 | 3.8 | 4.1 | 9.9 | 23.1 | 8.4 | 8.1 | 7.5 | 7.0 | 6.7 | 10.2 | 47.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| (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 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,279.7 | 1,557.1 | 1,340.1 | 1,593.1 | 1,899.9 | 1,697.2 | 1,553.9 | 1,355.7 | 1,251.5 | 1,207.7 | 1,107.7 | 1,067.3 | 1,163.5 | 961.2 | 966.8 | |||||||||||||||||||||||||
| 129.5 |
| 139.3 |
| - |
| - |
| - |
| 252.2 |
| 100.4 |
| 129.5 |
| 139.3 |
| 73.7 |
| 50.6 |
| - |
| - |
| 26.4 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.1 | 9.9 | 8.8 | 8.2 | - | - |
| Other Current Assets | 248.9 | 169.7 | 166.2 | 219.2 | 100.4 | 88.3 | 133.8 | 75.4 | 115.5 | 59.5 | 47.4 | 32.8 | 46.4 | 35.4 | 6.2 | 6.8 | 2.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,702.5 | 3,873.9 | 3,551.0 | 3,380.3 | 2,323.6 | 2,167.2 | 1,864.5 | 1,768.0 | 1,447.9 | 1,424.8 | 1,275.3 | 957.6 | 914.4 | 668.5 | 562.5 | 764.5 | 324.5 | - | - |
| 419.3 |
| 344.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 567.8 | 491.2 | 428.2 | 382.7 | 342.4 | 309.3 | 269.4 | 234.6 | 202.5 | 175.0 | 154.9 | 135.0 | 106.2 | 78.0 | 53.3 | 38.2 | - | - | - |
| Property,Plant & Equipment Net | 1,729.7 | 1,222.4 | 1,045.4 | 861.5 | 780.9 | 731.6 | 738.5 | 699.7 | 545.7 | 489.3 | 495.8 | 478.4 | 465.0 | 453.7 | 366.0 | 306.0 | 303.9 | - | - |
| Long Term Investments | 1,776.7 | 1,475.3 | 1,909.8 | 1,316.2 | 1,649.9 | 1,149.6 | 767.5 | 442.6 | 502.7 | 2.3 | 38.0 | 122.7 | 448.1 | 305.7 | 343.9 | 132.8 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 32.3 | 32.3 | 33.7 | 28.0 | 28.0 | 28.0 | 28.0 | 31.5 | 13.7 | 10.3 | 10.3 | 10.3 | 10.7 | 10.5 | 8.1 | 2.5 | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 2.6 | 3.7 | 3.4 | 5.9 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 4.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 357.7 | 458.4 | 394.8 | 327.7 | 261.9 | 238.6 | 230.0 | 95.7 | - | - | - | - | - | - | 190.7 | 202.1 | 201.0 | - | - |
| Other Non-Current Assets | 196.9 | 222.1 | 151.8 | 114.3 | 108.2 | 169.9 | 154.6 | 224.2 | 224.1 | 197.1 | 154.2 | 97.9 | 53.3 | 26.8 | 27.7 | 11.1 | 15.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,880.0 | 7,364.0 | 7,167.0 | 6,044.5 | 5,169.1 | 4,615.0 | 3,913.4 | 3,401.0 | 2,879.4 | 2,325.6 | 2,184.4 | 1,884.4 | 2,087.6 | 1,626.6 | 1,518.1 | 1,431.6 | 1,051.5 | - | - |
| 16.1 |
| 18.8 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | 1.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 480.9 | 338.5 | 292.4 | 225.8 | 170.8 | 182.9 | 138.5 | 143.0 | 162.7 | 96.1 | 95.9 | 78.4 | 85.5 | 73.0 | 57.2 | 50.3 | 29.8 | - | - |
| Other Current Liabilities | 72.6 | 93.6 | 71.0 | 32.5 | 28.4 | 39.5 | 39.6 | 38.3 | 33.5 | 33.5 | 62.8 | 10.4 | 25.0 | 16.9 | 108.1 | 126.3 | 61.4 | - | - |
| Total Current Liabilities | 560.6 | 738.1 | 804.4 | 343.2 | 305.4 | 323.3 | 463.0 | 276.6 | 444.7 | 332.5 | 440.7 | 504.3 | 687.7 | 176.8 | 212.6 | 428.7 | 330.2 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 3.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 223.2 | 181.9 | 77.8 | 104.6 | 104.8 | 96.5 | 70.0 | 66.6 | 63.7 | 130.9 | 144.0 | 114.5 | 95.6 | 80.0 | 80.5 | 39.3 | 27.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 783.8 | 920.0 | 1,182.2 | 1,247.8 | 1,210.2 | 1,219.8 | 1,133.0 | 593.2 | 758.4 | 463.4 | 584.7 | 618.8 | 783.3 | 531.7 | 558.7 | 536.9 | 387.7 | - | - |
| 0.6 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 8,556.9 | 7,222.2 | 6,027.1 | 5,042.3 | 4,315.0 | 3,839.2 | 3,325.2 | 3,434.8 | 2,845.6 | 2,433.5 | 1,719.8 | 1,068.1 | 728.0 | 553.5 | 249.0 | 31.2 | (74.7) | - | - |
| Accumulated Other Comprehensive Income | 0.9 | (3.4) | (12.8) | (55.5) | (23.0) | (14.2) | (14.2) | (7.9) | (19.6) | (16.8) | (20.4) | (16.7) | (13.2) | (15.0) | (10.9) | (9.2) | (4.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 1,902.1 | 1,185.8 | 513.4 | 471.0 | 283.0 | 67.4 | 67.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 7,096.2 | 6,444.0 | 5,984.8 | 4,796.7 | 3,958.9 | 3,395.2 | 2,780.4 | 2,788.6 | 2,101.8 | 1,851.3 | 1,588.6 | 1,242.5 | 1,259.4 | 1,084.0 | 948.5 | 883.9 | 653.0 | 555.3 | 352.1 |
| Total Equity | 7,096.2 | 6,444.0 | 5,984.8 | 4,796.7 | 3,958.9 | 3,395.2 | 2,780.4 | 2,788.6 | 2,101.8 | 1,851.3 | 1,588.6 | 1,242.5 | 1,259.4 | 1,084.0 | 948.5 | 883.9 | 653.0 | 555.3 | 352.1 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 3,141.9 | 3,135.8 | 2,746.6 | 3,037.1 | 2,018.2 | 1,843.9 | 1,401.5 | 1,491.4 | 1,003.2 | 1,092.3 | 834.6 | 453.3 | 226.7 | 491.7 | 349.9 | 335.8 | (5.7) | - | - |
| Book Value | 7,096.2 | 6,444.0 | 5,984.8 | 4,796.7 | 3,958.9 | 3,395.2 | 2,780.4 | 2,788.6 | 2,101.8 | 1,851.3 | 1,588.6 | 1,242.5 | 1,259.4 | 1,084.0 | 948.5 | 883.9 | 653.0 | 555.3 | 352.1 |
| Tangible Book Value | 7,063.9 | 6,411.7 | 5,951.1 | 4,768.7 | 3,930.9 | 3,367.2 | 2,752.4 | 2,757.1 | 2,088.1 | 1,841.0 | 1,575.7 | 1,228.5 | 1,245.3 | 1,067.6 | 940.4 | 881.4 | - | - | - |
| 795.2 |
| 813.3 |
| 894.8 |
| 908.5 |
| 942.2 |
| 832.3 |
| 738.7 |
| 670.2 |
| 685.4 |
| 875.2 |
| 738.4 |
| 719.7 |
| 881.3 |
| 790.6 |
| 669.2 |
| 656.0 |
| 745.9 |
| 932.7 |
| 705.1 |
| 1,067.5 |
| 1,005.9 |
| 1,122.6 |
| 1,023.0 |
| 953.0 |
| 837.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 874.0 | 1,363.2 | 1,427.5 | 1,455.6 | 1,421.4 | 1,569.8 | 1,772.6 | 1,615.8 | 1,456.3 | 1,786.4 | 1,767.8 | 1,611.7 | 1,699.9 | 1,877.5 | 1,648.8 | 1,460.0 | 1,454.4 | 1,035.9 | 1,091.9 | 1,025.3 | 899.0 | 1,096.3 | 910.3 | 875.3 | 669.3 | 747.5 | 850.3 | 904.9 | 814.5 | 746.7 | 581.6 | 467.1 | 324.1 | 222.3 | 143.2 | 109.3 | 33.7 | 27.8 | - | - |
| Cash And Short Term Investments | 2,153.7 | 2,920.3 | 2,767.6 | 3,048.7 | 3,321.3 | 3,267.0 | 3,326.5 | 2,971.5 | 2,707.8 | 2,994.1 | 2,875.5 | 2,679.0 | 2,863.4 | 2,838.7 | 2,615.6 | 2,255.2 | 2,267.7 | 1,930.7 | 2,000.4 | 1,967.5 | 1,731.3 | 1,835.0 | 1,580.5 | 1,560.7 | 1,544.5 | 1,485.9 | 1,570.0 | 1,786.2 | 1,605.1 | 1,415.9 | 1,237.6 | 1,213.0 | 1,256.8 | 927.4 | 1,210.7 | 1,115.2 | 1,156.3 | 1,050.8 | 953.0 | 837.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 312.0 | 350.2 | 297.7 | 379.3 | 322.0 | 279.3 | 341.8 | 290.7 | 307.3 | 278.9 | 258.6 | 272.7 | 134.5 | 220.4 | 231.7 | 173.4 | 170.5 | 198.7 | 212.8 | 173.4 | 141.1 | 157.4 | 152.3 | 172.0 | 149.6 | 151.4 | 183.6 | 181.0 | 159.8 | 175.7 | 215.2 | 251.3 | 211.1 | 297.1 | 251.8 | 273.9 | 188.0 | 214.5 | 224.6 | 238.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 178.3 | 183.1 | 176.5 | 169.2 | 165.4 | 157.9 | 146.7 | 136.5 | 120.2 | 111.8 | 104.3 | 103.3 | 102.5 | 102.0 | 91.0 | 89.9 | 88.2 | 93.8 | 96.7 | 89.9 | 92.2 | 86.5 | 87.9 | 89.7 | 92.0 | 93.4 | 94.1 | 96.9 | 96.2 | 101.0 | 101.0 | 102.7 | 101.5 | 107.9 | 114.4 | 114.1 | 106.9 | 100.0 | 92.4 | 89.1 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 228.0 | 248.9 | 252.2 | 229.7 | 131.1 | 169.7 | 185.4 | 220.8 | 113.4 | 166.2 | 220.5 | 158.4 | 92.6 | 219.2 | 118.1 | 165.8 | 60.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,872.0 | 3,702.5 | 3,494.0 | 3,826.9 | 3,939.8 | 3,873.9 | 4,000.4 | 3,619.5 | 3,248.7 | 3,551.0 | 3,458.9 | 3,213.4 | 3,193.0 | 3,380.3 | 3,056.4 | 2,684.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,430.0 | 2,297.5 | 2,104.2 | 1,893.7 | 1,813.4 | 1,713.6 | 1,632.3 | 1,555.9 | 1,516.9 | 1,473.6 | 1,412.7 | 1,347.7 | 1,292.4 | 1,244.2 | 1,217.4 | 1,155.7 | 1,136.5 | 1,123.3 | 1,067.9 | 1,043.0 | 1,030.9 | 1,040.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 589.3 | 567.8 | 548.6 | 531.3 | 510.7 | 491.2 | 475.6 | 461.3 | 442.9 | 428.2 | 420.5 | 408.8 | 395.9 | 382.7 | 376.6 | 364.3 | 352.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,840.7 | 1,729.7 | 1,555.6 | 1,362.4 | 1,302.7 | 1,222.4 | 1,156.7 | 1,094.6 | 1,074.0 | 1,045.4 | 992.2 | 938.9 | 896.5 | 861.5 | 840.8 | 791.4 | ||||||||||||||||||||||||
| Long Term Investments | 1,317.4 | 1,776.7 | 1,567.3 | 1,917.7 | 1,710.7 | 1,475.3 | 1,279.4 | 1,330.4 | 1,491.9 | 1,909.8 | 2,060.8 | 2,023.6 | 1,765.6 | 1,316.2 | 1,443.8 | 1,641.9 | 1,559.1 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.2 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 335.4 | 357.7 | 354.9 | 456.2 | 456.6 | 458.4 | 390.9 | 395.6 | 396.1 | 394.8 | 325.6 | 325.6 | 321.9 | 327.7 | 281.3 | 275.3 | 271.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 233.2 | 196.9 | 262.6 | 233.3 | 222.4 | 222.1 | 183.6 | 167.9 | 169.1 | 151.8 | 141.7 | 135.3 | 124.5 | 114.3 | 114.8 | 105.8 | 113.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,714.2 | 7,880.0 | 7,351.1 | 7,908.0 | 7,743.9 | 7,364.0 | 7,123.1 | 6,723.2 | 6,495.2 | 7,167.0 | 7,023.6 | 6,681.3 | 6,346.0 | 6,044.5 | 5,781.6 | 5,543.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 100.8 | 72.6 | 78.3 | 95.1 | 154.5 | 93.6 | 80.1 | 77.8 | 126.3 | 71.0 | 70.1 | 37.8 | 38.6 | 32.5 | 35.7 | 39.6 | 60.8 | |||||||||||||||||||||||
| Total Current Liabilities | 599.1 | 560.6 | 546.3 | 527.1 | 721.5 | 738.1 | 873.4 | 832.3 | 860.6 | 804.4 | 744.1 | 370.3 | 324.6 | 343.2 | 315.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 214.0 | 223.2 | 214.6 | 207.3 | 215.2 | 181.9 | 148.8 | 93.7 | 96.5 | 77.8 | 67.4 | 100.0 | 98.2 | 104.6 | 103.5 | 93.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 813.1 | 783.8 | 760.9 | 734.4 | 936.7 | 920.0 | 1,022.2 | 1,026.0 | 1,157.1 | 1,182.2 | 1,311.5 | 1,270.3 | 1,222.8 | 1,247.8 | 1,219.4 | 1,224.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 8,831.8 | 8,556.9 | 8,192.6 | 7,853.9 | 7,544.4 | 7,222.2 | 6,920.9 | 6,611.8 | 6,333.7 | 6,027.1 | 5,810.0 | 5,542.4 | 5,283.2 | 5,042.3 | 4,910.2 | 4,670.9 | 4,554.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (10.2) | 0.9 | 0.1 | 0.0 | (1.2) | (3.4) | 7.4 | (14.9) | (15.6) | (12.8) | (43.7) | (50.6) | (38.8) | (55.5) | (84.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 5,901.1 | 7,096.2 | 6,590.2 | 7,173.6 | 6,807.2 | 6,444.0 | 6,100.9 | 5,697.2 | 5,338.1 | 5,984.8 | 5,712.1 | 5,411.0 | 5,123.2 | 4,796.7 | 4,562.2 | 4,318.4 | ||||||||||||||||||||||||
| Total Equity | 5,901.1 | 7,096.2 | 6,590.2 | 7,173.6 | 6,807.2 | 6,444.0 | 6,100.9 | 5,697.2 | 5,338.1 | 5,984.8 | 5,712.1 | 5,411.0 | 5,123.2 | 4,796.7 | 4,562.2 | 4,318.4 | 4,176.3 | 3,958.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 2,272.9 | 3,141.9 | 2,947.7 | 3,299.8 | 3,218.3 | 3,135.8 | 3,127.0 | 2,787.2 | 2,388.1 | 2,746.6 | 2,714.8 | 2,843.1 | 2,868.4 | 3,037.1 | 2,740.5 | 2,352.8 | 2,294.0 | |||||||||||||||||||||||
| Book Value | 5,901.1 | 7,096.2 | 6,590.2 | 7,173.6 | 6,807.2 | 6,444.0 | 6,100.9 | 5,697.2 | 5,338.1 | 5,984.8 | 5,712.1 | 5,411.0 | 5,123.2 | 4,796.7 | 4,562.2 | 4,318.4 | 4,176.3 | 3,958.9 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,534.2 | 4,290.4 | 4,148.3 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.4 |
| 76.0 |
| 87.1 |
| 49.7 |
| 88.3 |
| 47.5 |
| 72.0 |
| 60.2 |
| 133.8 |
| 85.7 |
| 75.7 |
| 81.4 |
| 75.4 |
| 54.9 |
| 57.2 |
| 64.2 |
| 115.5 |
| 62.3 |
| 60.5 |
| 52.9 |
| 59.5 |
| 36.4 |
| 43.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,586.6 |
| 2,323.6 |
| 2,385.9 |
| 2,317.9 |
| 2,014.3 |
| 2,167.2 |
| 1,868.2 |
| 1,894.4 |
| 1,846.3 |
| 1,864.5 |
| 1,933.4 |
| 2,139.8 |
| 1,942.5 |
| 1,768.0 |
| 1,608.7 |
| 1,624.2 |
| 1,633.6 |
| 1,447.9 |
| 1,639.2 |
| 1,563.7 |
| 1,504.1 |
| 1,424.8 |
| 1,386.0 |
| 1,315.4 |
| 342.4 |
| 341.2 |
| 327.3 |
| 317.2 |
| 309.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 784.4 |
| 780.9 |
| 726.7 |
| 715.7 |
| 713.7 |
| 731.6 |
| 736.4 |
| 744.2 |
| 739.2 |
| 738.5 |
| 678.3 |
| 709.3 |
| 701.2 |
| 699.7 |
| 665.2 |
| 626.1 |
| 577.5 |
| 545.7 |
| 521.7 |
| 501.9 |
| 493.5 |
| 489.3 |
| 488.4 |
| 490.6 |
| 1,649.9 |
| 1,508.7 |
| 1,325.4 |
| 1,433.5 |
| 1,149.6 |
| 1,227.5 |
| 1,009.4 |
| 868.0 |
| 767.5 |
| 730.4 |
| 420.7 |
| 411.3 |
| 442.6 |
| 595.9 |
| 578.3 |
| 414.8 |
| 502.7 |
| 338.5 |
| 216.2 |
| 144.5 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| 28.0 |
| 28.0 |
| 28.0 |
| 28.0 |
| 28.0 |
| 28.0 |
| 28.0 |
| 31.5 |
| 31.5 |
| 31.5 |
| 28.3 |
| - |
| - |
| 13.7 |
| 13.7 |
| 13.7 |
| 10.3 |
| 10.3 |
| 10.3 |
| 10.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| 6.8 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 261.9 |
| 273.9 |
| 264.2 |
| 263.6 |
| 238.6 |
| 255.5 |
| 245.8 |
| 246.1 |
| 230.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 108.2 |
| 109.0 |
| 177.0 |
| 171.2 |
| 169.9 |
| 165.4 |
| 167.4 |
| 168.0 |
| 154.6 |
| 231.0 |
| 202.9 |
| 235.4 |
| 224.2 |
| 261.7 |
| 257.3 |
| 235.3 |
| 224.1 |
| 213.0 |
| 185.9 |
| 204.1 |
| 197.1 |
| 169.7 |
| 169.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,359.8 |
| 5,169.1 |
| 5,048.9 |
| 4,844.9 |
| 4,641.0 |
| 4,615.0 |
| 4,411.2 |
| 4,219.4 |
| 4,025.9 |
| 3,913.4 |
| 3,999.6 |
| 3,898.9 |
| 3,726.7 |
| 3,401.0 |
| 3,412.1 |
| 3,244.9 |
| 3,020.2 |
| 2,879.4 |
| 2,936.0 |
| 2,691.5 |
| 2,561.3 |
| 2,325.6 |
| 2,269.2 |
| 2,201.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 2.9 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.4 |
| 26.0 |
| 24.8 |
| 30.3 |
| 39.5 |
| 49.6 |
| 41.4 |
| 45.0 |
| 39.6 |
| 40.5 |
| 31.9 |
| 53.1 |
| 38.3 |
| 77.9 |
| 62.3 |
| 32.2 |
| 33.5 |
| 251.0 |
| 270.0 |
| 104.0 |
| 33.5 |
| 60.9 |
| 46.6 |
| 331.5 |
| 292.6 |
| 305.4 |
| 320.0 |
| 311.4 |
| 302.4 |
| 323.3 |
| 258.9 |
| 255.0 |
| 207.3 |
| 463.0 |
| 469.9 |
| 463.5 |
| 270.0 |
| 276.6 |
| 372.4 |
| 350.0 |
| 318.4 |
| 444.7 |
| 789.4 |
| 838.8 |
| 427.7 |
| 332.5 |
| 314.6 |
| 292.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 4.0 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.9 |
| 104.8 |
| 99.2 |
| 94.0 |
| 93.2 |
| 96.5 |
| 69.2 |
| 70.7 |
| 70.1 |
| 70.0 |
| 63.9 |
| 68.6 |
| 68.5 |
| 66.6 |
| 77.7 |
| 60.1 |
| 63.2 |
| 63.7 |
| - |
| - |
| 57.4 |
| 130.9 |
| 105.0 |
| 92.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.5 |
| 57.4 |
| - |
| 130.9 |
| - |
| - |
| 1,183.5 |
| 1,210.2 |
| 1,219.2 |
| 1,205.4 |
| 1,195.6 |
| 1,219.8 |
| 1,128.1 |
| 1,125.7 |
| 1,077.4 |
| 1,133.0 |
| 1,283.8 |
| 1,332.1 |
| 1,388.5 |
| 593.2 |
| 700.1 |
| 660.1 |
| 631.6 |
| 758.4 |
| 846.9 |
| 896.2 |
| 485.1 |
| 463.4 |
| 419.6 |
| 384.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,315.0 |
| 4,202.8 |
| 4,040.1 |
| 3,867.5 |
| 3,839.2 |
| 3,740.4 |
| 3,569.2 |
| 3,462.1 |
| 3,325.2 |
| 3,272.6 |
| 3,140.2 |
| 2,935.1 |
| 3,434.8 |
| 3,369.5 |
| 3,263.0 |
| 3,090.1 |
| 2,845.6 |
| 2,826.6 |
| 2,550.3 |
| 2,606.3 |
| 2,433.5 |
| 2,323.2 |
| 2,161.4 |
| (65.5) |
| (54.3) |
| (23.0) |
| (20.1) |
| (18.6) |
| (16.8) |
| (14.2) |
| (4.5) |
| (2.1) |
| (3.5) |
| (14.2) |
| (4.1) |
| (5.0) |
| (5.2) |
| (7.9) |
| (22.2) |
| (21.9) |
| (21.7) |
| (19.6) |
| (16.8) |
| (16.6) |
| (16.7) |
| (16.8) |
| (16.8) |
| (14.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,167.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,176.3 |
| 3,958.9 |
| 3,829.7 |
| 3,639.5 |
| 3,445.4 |
| 3,395.2 |
| 3,283.1 |
| 3,093.7 |
| 2,948.5 |
| 2,780.4 |
| 2,715.8 |
| 2,558.4 |
| 2,319.0 |
| 2,788.6 |
| 2,692.8 |
| 2,565.6 |
| 2,369.4 |
| 2,101.8 |
| 2,069.9 |
| 1,776.1 |
| 2,065.3 |
| 1,851.3 |
| 1,838.7 |
| 1,806.2 |
| 3,829.7 |
| 3,639.5 |
| 3,445.4 |
| 3,395.2 |
| 3,283.1 |
| 3,093.7 |
| 2,948.5 |
| 2,780.4 |
| 2,715.8 |
| 2,558.4 |
| 2,319.0 |
| 2,788.6 |
| 2,692.8 |
| 2,565.6 |
| 2,369.4 |
| 2,101.8 |
| 2,069.9 |
| 1,776.1 |
| 2,065.3 |
| 1,851.3 |
| 1,838.7 |
| 1,806.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,018.2 |
| 2,065.9 |
| 2,006.5 |
| 1,711.9 |
| 1,843.9 |
| 1,609.3 |
| 1,639.4 |
| 1,639.0 |
| 1,401.5 |
| 1,463.5 |
| 1,676.3 |
| 1,672.5 |
| 1,491.4 |
| 1,236.3 |
| 1,274.2 |
| 1,315.2 |
| 1,003.2 |
| 849.8 |
| 724.9 |
| 1,076.4 |
| 1,092.3 |
| 1,071.4 |
| 1,023.0 |
| 3,829.7 |
| 3,639.5 |
| 3,445.4 |
| 3,395.2 |
| 3,283.1 |
| 3,093.7 |
| 2,948.5 |
| 2,780.4 |
| 2,715.8 |
| 2,558.4 |
| 2,319.0 |
| 2,788.6 |
| 2,692.8 |
| 2,565.6 |
| 2,369.4 |
| 2,101.8 |
| 2,069.9 |
| 1,776.1 |
| 2,065.3 |
| 1,851.3 |
| 1,838.7 |
| 1,806.2 |
| 3,930.9 |
| 3,801.7 |
| 3,611.5 |
| 3,417.4 |
| 3,367.2 |
| 3,255.1 |
| 3,065.7 |
| 2,920.5 |
| 2,752.4 |
| 2,687.8 |
| 2,526.9 |
| 2,287.5 |
| 2,757.1 |
| 2,664.5 |
| - |
| - |
| 2,088.1 |
| 2,056.2 |
| 1,762.4 |
| 2,055.0 |
| 1,841.0 |
| 1,828.4 |
| 1,795.9 |