| (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 | 1,019.8 | 1,213.0 | 1,262.0 | 367.3 | 850.3 | 1,200.3 | 432.2 | 339.0 | 390.1 | 213.7 | 193.6 | 222.9 | 330.1 | 424.6 | 502.8 | 628.4 | 513.9 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 14.3 | 16.1 | - | 12.5 | 0.0 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,019.8 | 1,213.0 | 1,262.0 | 367.3 | 850.3 | 1,200.3 | 432.2 | 339.0 | 390.1 | 213.7 | 193.6 | 222.9 | 330.1 | 424.6 | 502.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 126.8 | 117.7 | 122.9 | 115.7 | 131.7 | 143.7 | 111.7 | 107.1 | 90.1 | - | 79.3 | 67.5 | 60.3 | 63.0 | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,462.8 | 1,332.4 | 1,246.4 | 1,456.1 | 1,246.4 | 1,006.3 | 1,100.5 | 1,125.0 | 1,061.6 | - | 978.1 | 887.7 | 813.2 | 640.0 | - | 513.4 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 3,139.3 | 2,973.0 | 3,023.3 | 3,219.4 | 2,983.1 | 2,827.9 | 2,812.4 | 2,742.4 | 2,619.1 | - | 2,341.1 | 2,269.5 | 2,231.8 | 2,094.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 638.0 | 645.7 | 607.9 | 508.3 | 612.5 | 543.0 | 521.2 | 526.7 | 457.1 | - | 447.4 | 397.0 | 404.8 | 259.2 | - | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 299.6 | 299.4 | - | - | - | - | - | - | 8.7 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.3 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | - | 0.9 | 0.9 | 0.9 | 1.0 | - | 1.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | 0.0 | 299.4 | 299.8 | 299.6 | 299.4 | - | - | 2.0 | 1.8 | 1.7 | - | 10.2 | |||
| (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 | 651.6 | 1,019.8 | 884.7 | 985.8 | 1,047.2 | 1,213.0 | 826.8 | 1,265.3 | 1,254.8 | 1,262.0 | 698.8 | 514.4 | 297.3 | 367.3 | 113.1 | |||||||||||||||||||||||||
| 148.8 |
| 119.0 |
| - |
| - |
| - |
| 628.4 |
| 513.9 |
| 148.8 |
| 119.0 |
| 41.6 |
| 44.2 |
| - |
| - |
| 466.1 |
| - |
| - |
| Prepaid Expenses | 80.1 | 66.9 | 59.5 | 65.0 | 69.3 | 93.8 | 90.4 | 101.4 | 62.2 | - | 44.7 | 36.3 | 35.3 | 26.3 | - | 21.1 | 22.1 | - | - |
| Other Current Assets | 23.7 | 24.6 | 29.0 | 32.0 | 26.2 | 22.9 | 20.8 | 21.9 | 11.9 | - | 11.4 | 13.0 | 10.9 | 9.8 | - | 8.2 | 8.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,713.2 | 2,754.6 | 2,719.8 | 2,036.1 | 2,323.9 | 2,467.1 | 1,755.6 | 1,694.3 | 1,636.4 | - | 1,336.1 | 1,391.9 | 1,419.1 | 1,316.8 | - | 1,347.6 | 1,180.2 | - | - |
| - |
| 1,858.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,044.2 | 1,939.1 | 2,010.2 | 2,154.0 | 2,062.3 | 1,954.0 | 1,883.4 | 1,812.8 | 1,686.8 | - | 1,454.3 | 1,386.5 | 1,382.5 | 1,282.9 | - | 1,127.5 | - | - | - |
| Property,Plant & Equipment Net | 1,095.2 | 1,033.9 | 1,013.2 | 1,065.4 | 920.8 | 873.9 | 929.0 | 929.6 | 932.3 | - | 886.8 | 883.0 | 849.3 | 812.0 | - | 730.6 | 829.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 77.4 | 77.3 | 77.3 | 77.3 | 85.4 | 85.4 | 85.3 | 85.4 | 18.8 | - | 18.7 | 18.7 | 18.9 | 19.0 | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1,270.3 | 1,177.8 | 1,229.7 | 1,286.5 | 1,132.8 | 1,086.0 | 1,166.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 99.2 | 120.7 | 110.7 | 81.4 | 56.6 | 61.9 | 48.0 | 44.1 | 67.3 | - | 141.8 | 4.3 | 13.8 | 12.4 | - | 32.6 | 53.8 | - | - |
| Other Non-Current Assets | 156.7 | 137.3 | 123.0 | 116.4 | 106.3 | 87.1 | 69.7 | 59.4 | 130.9 | - | 52.7 | 51.1 | 54.5 | 46.5 | - | 21.0 | 16.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,411.9 | 5,301.6 | 5,273.5 | 4,663.0 | 4,625.6 | 4,661.4 | 4,054.0 | 2,812.8 | 2,785.7 | - | 2,417.4 | 2,330.3 | 2,336.7 | 2,187.7 | - | 2,131.8 | 2,079.2 | - | - |
| 228.0 |
| 188.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | 0.0 | 299.4 | 299.8 | - | - | - | - | 2.0 | 1.8 | 1.7 | - | 1.5 | 1.6 | - | - |
| Deferred Revenue Current | 602.9 | 584.8 | 573.9 | 479.2 | 447.8 | 373.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 221.4 | 234.2 | 234.5 | 232.0 | 217.4 | 209.8 | 227.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 314.6 | 286.0 | 264.3 | 247.6 | 319.9 | 267.6 | 175.0 | 163.6 | 134.2 | - | 127.1 | 136.0 | 138.2 | 120.6 | - | 122.4 | 107.7 | - | - |
| Other Current Liabilities | 98.3 | 93.6 | 103.2 | 108.1 | 94.5 | 85.7 | 73.5 | 72.6 | 59.1 | - | 58.0 | 46.8 | 38.8 | 26.3 | - | 25.3 | 22.5 | - | - |
| Total Current Liabilities | 1,954.1 | 1,912.0 | 1,880.3 | 1,636.5 | 1,771.7 | 1,848.0 | 1,609.6 | 1,074.8 | 1,007.8 | - | 996.4 | 875.9 | 861.1 | 657.1 | - | 611.7 | 563.5 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,235.5 | 1,113.1 | 1,156.1 | 1,211.7 | 1,066.8 | 1,025.1 | 1,094.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 139.7 | 134.1 | 109.3 | 113.8 | 106.5 | 116.6 | 86.4 | 81.3 | 72.8 | - | 49.7 | 62.7 | 59.8 | 46.5 | - | 51.9 | 54.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,329.4 | 3,159.2 | 3,145.7 | 2,962.0 | 2,961.4 | 3,010.2 | 2,818.2 | 1,657.1 | 1,582.2 | - | 1,219.2 | 1,105.6 | 1,080.7 | 878.5 | - | 872.9 | 867.6 | - | - |
| 1.1 |
| - |
| - |
| Additional Paid In Capital | 587.4 | 571.6 | 588.0 | 573.1 | 600.9 | 638.4 | 605.8 | 581.9 | 562.8 | - | 541.3 | 527.3 | 522.6 | 503.6 | - | 466.9 | 448.8 | - | - |
| Retained Earnings | 1,509.1 | 1,591.6 | 1,555.6 | 1,141.8 | 1,074.1 | 1,019.8 | 644.8 | 584.3 | 647.4 | - | 668.5 | 701.2 | 729.0 | 790.9 | - | 777.9 | 751.3 | - | - |
| Accumulated Other Comprehensive Income | (13.2) | (21.6) | (15.6) | (13.8) | (10.8) | (7.1) | (14.6) | (11.1) | (6.8) | - | (10.6) | (2.5) | - | - | - | - | - | - | - |
| Treasury Stock | - | 0.4 | 1.4 | 0.7 | 0.7 | 0.6 | 0.9 | 0.2 | 0.7 | - | 1.9 | 2.1 | 3.1 | 0.0 | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,082.6 | 2,142.4 | 2,127.9 | 1,701.1 | 1,664.2 | 1,651.2 | 1,235.9 | 1,155.7 | 1,203.6 | 1,248.2 | 1,198.2 | 1,224.7 | 1,256.0 | 1,309.1 | 1,255.3 | 1,258.9 | 1,211.6 | 1,148.0 | 1,165.7 |
| Total Equity | 2,082.6 | 2,142.4 | 2,127.9 | 1,701.1 | 1,664.2 | 1,651.2 | 1,235.9 | 1,155.7 | 1,203.6 | 1,248.2 | 1,198.2 | 1,224.7 | 1,256.0 | 1,309.1 | 1,255.3 | 1,258.9 | 1,211.6 | 1,148.0 | 1,165.7 |
| 1.6 |
| - |
| - |
| Net debt | - | - | - | - | (850.3) | (901.0) | (132.3) | (39.3) | (90.7) | - | - | (221.0) | (328.3) | (422.8) | - | (618.2) | (512.4) | - | - |
| Working Capital | 759.1 | 842.6 | 839.5 | 399.6 | 552.2 | 619.1 | 146.1 | 619.5 | 628.6 | - | 339.7 | 516.0 | 558.0 | 659.6 | - | 735.9 | 616.7 | - | - |
| Book Value | 2,082.6 | 2,142.4 | 2,127.9 | 1,701.1 | 1,664.2 | 1,651.2 | 1,235.9 | 1,155.7 | 1,203.6 | 1,248.2 | 1,198.2 | 1,224.7 | 1,256.0 | 1,309.1 | 1,255.3 | 1,258.9 | 1,211.6 | 1,148.0 | 1,165.7 |
| Tangible Book Value | 2,005.2 | 2,065.2 | 2,050.6 | 1,623.7 | 1,578.9 | 1,565.7 | 1,150.5 | 1,070.3 | 1,184.7 | - | 1,179.5 | 1,206.0 | 1,237.1 | 1,290.2 | - | - | - | - | - |
| 124.9 |
| 324.8 |
| 850.3 |
| 656.9 |
| 655.2 |
| 639.7 |
| 1,200.3 |
| 773.2 |
| 947.8 |
| 861.0 |
| 432.2 |
| 155.0 |
| 120.5 |
| 107.7 |
| 339.0 |
| 164.4 |
| 174.6 |
| 290.2 |
| 390.1 |
| 90.8 |
| 103.1 |
| 94.0 |
| 213.7 |
| 75.4 |
| 111.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 651.6 | 1,019.8 | 884.7 | 985.8 | 1,047.2 | 1,213.0 | 826.8 | 1,265.3 | 1,254.8 | 1,262.0 | 698.8 | 514.4 | 297.3 | 367.3 | 113.1 | 124.9 | 324.8 | 850.3 | 656.9 | 655.2 | 639.7 | 1,200.3 | 773.2 | 947.8 | 861.0 | 432.2 | 155.0 | 120.5 | 107.7 | 339.0 | 164.4 | 174.6 | 290.2 | 390.1 | 90.8 | 103.1 | 94.0 | 213.7 | 75.4 | 111.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 139.3 | 126.8 | 118.4 | 115.5 | 122.8 | 117.7 | 105.6 | 112.5 | 115.2 | 122.9 | 124.2 | 117.0 | 109.2 | 115.7 | 125.8 | 133.5 | 122.9 | 131.7 | 139.5 | 141.8 | 142.5 | 143.7 | 129.8 | 128.7 | 104.8 | 111.7 | 110.1 | 111.1 | 102.2 | 107.1 | 113.6 | 106.3 | 102.6 | 90.1 | 92.3 | 78.7 | 64.0 | - | 96.4 | 98.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,455.0 | 1,462.8 | 1,530.9 | 1,433.6 | 1,335.4 | 1,332.4 | 1,396.3 | 1,217.7 | 1,211.1 | 1,246.4 | 1,396.9 | 1,300.8 | 1,401.6 | 1,456.1 | 1,687.9 | 1,542.4 | 1,396.1 | 1,246.4 | 1,272.0 | 1,170.6 | 1,087.5 | 1,006.3 | 1,125.5 | 1,042.3 | 1,070.7 | 1,100.5 | 1,258.5 | 1,187.7 | 1,155.4 | 1,125.0 | 1,197.6 | 1,099.9 | 1,052.9 | 1,061.6 | 1,176.9 | 1,073.0 | 1,037.1 | - | 1,063.7 | 962.9 |
| Prepaid Expenses | 80.0 | 80.1 | 92.5 | 100.6 | 69.4 | 66.9 | 84.8 | 99.4 | 62.8 | 59.5 | 100.0 | 73.5 | 62.7 | 65.0 | 104.2 | 102.3 | 61.0 | |||||||||||||||||||||||
| Other Current Assets | 19.7 | 23.7 | 20.6 | 20.0 | 22.6 | 24.6 | 19.4 | 19.7 | 22.8 | 29.0 | 27.4 | 26.3 | 28.0 | 32.0 | 29.7 | 25.5 | 23.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,345.7 | 2,713.2 | 2,647.0 | 2,655.5 | 2,597.3 | 2,754.6 | 2,432.9 | 2,714.6 | 2,666.6 | 2,719.8 | 2,347.3 | 2,032.1 | 1,898.8 | 2,036.1 | 2,060.7 | 1,928.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,102.3 | 1,095.2 | 1,061.4 | 1,029.5 | 1,032.0 | 1,033.9 | 1,019.9 | 975.1 | 990.2 | 1,013.2 | 1,026.8 | 1,036.4 | 1,050.0 | 1,065.4 | 1,009.1 | 973.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 77.4 | 77.4 | 77.4 | 77.4 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 85.2 | 85.3 | 85.3 | 85.4 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,295.7 | 1,270.3 | 1,286.3 | 1,221.8 | 1,198.4 | 1,177.8 | 1,147.7 | 1,150.2 | 1,187.8 | 1,229.7 | 1,235.4 | 1,232.9 | 1,258.6 | 1,286.5 | 1,277.1 | 1,174.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 83.7 | 99.2 | 88.6 | 95.8 | 112.4 | 120.7 | 109.4 | 106.1 | 102.2 | 110.7 | 76.3 | 73.6 | 70.8 | 81.4 | 54.2 | 52.9 | 48.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 154.7 | 156.7 | 150.8 | 148.4 | 139.9 | 137.3 | 127.3 | 158.7 | 128.6 | 123.0 | 120.6 | 119.4 | 115.5 | 116.4 | 107.6 | 104.3 | 103.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,059.5 | 5,411.9 | 5,311.4 | 5,228.4 | 5,157.3 | 5,301.6 | 4,914.5 | 5,181.9 | 5,152.6 | 5,273.5 | 4,883.8 | 4,571.8 | 4,471.0 | 4,663.0 | 4,594.0 | 4,319.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 560.7 | 638.0 | 667.5 | 601.7 | 553.7 | 645.7 | 665.8 | 595.6 | 502.1 | 607.9 | 675.5 | 597.1 | 629.6 | 508.3 | 720.9 | 680.1 | 642.6 | 612.5 | 638.4 | 601.9 | 574.9 | 543.0 | 562.3 | 373.1 | 423.4 | 521.2 | 444.3 | 404.3 | 385.6 | 526.7 | 487.7 | 466.9 | 393.0 | 457.1 | 468.6 | 427.5 | 397.4 | - | 450.1 | 391.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 622.0 | 602.9 | 592.5 | 578.2 | 589.4 | 584.8 | 583.0 | 576.5 | 596.3 | 573.9 | 528.4 | 435.4 | 452.5 | 479.2 | 488.8 | 498.4 | 490.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 215.2 | 221.4 | 220.2 | 222.6 | 229.1 | 234.2 | 231.7 | 233.4 | 229.6 | 234.5 | 231.2 | 222.2 | 229.8 | 232.0 | 220.0 | 206.9 | ||||||||||||||||||||||||
| Accrued Expenses | 151.5 | 314.6 | 246.6 | 202.9 | 146.7 | 286.0 | 215.6 | 196.6 | 153.5 | 264.3 | 204.0 | 185.0 | 205.2 | 247.6 | 275.4 | 244.6 | 183.7 | |||||||||||||||||||||||
| Other Current Liabilities | 99.5 | 98.3 | 90.4 | 86.6 | 90.6 | 93.6 | 101.3 | 92.4 | 90.0 | 103.2 | 96.7 | 96.6 | 97.1 | 108.1 | 103.8 | 93.9 | 88.6 | |||||||||||||||||||||||
| Total Current Liabilities | 1,762.8 | 1,954.1 | 1,855.0 | 1,766.3 | 1,721.8 | 1,912.0 | 1,817.3 | 1,743.2 | 1,718.9 | 1,880.3 | 1,789.0 | 1,663.9 | 1,701.8 | 1,636.5 | 1,854.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 299.2 | 299.0 | 299.9 | - | 299.8 | 299.7 | 299.7 | 299.6 | 299.6 | 299.5 | 299.5 | 299.4 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,278.4 | 1,235.5 | 1,245.5 | 1,171.7 | 1,139.7 | 1,113.1 | 1,083.8 | 1,081.1 | 1,112.3 | 1,156.1 | 1,163.6 | 1,168.2 | 1,186.2 | 1,211.7 | 1,208.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 148.6 | 139.7 | 142.9 | 140.7 | 134.5 | 134.1 | 132.6 | 121.5 | 117.1 | 109.3 | 117.9 | 118.8 | 116.2 | 113.8 | 118.3 | 114.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,189.7 | 3,329.4 | 3,243.4 | 3,078.7 | 2,996.0 | 3,159.2 | 3,033.7 | 2,945.8 | 2,948.3 | 3,145.7 | 3,070.5 | 2,950.9 | 3,004.2 | 2,962.0 | 3,181.1 | 3,040.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | - | 0.9 | 0.9 |
| Additional Paid In Capital | 517.8 | 587.4 | 567.9 | 544.2 | 524.4 | 571.6 | 545.2 | 538.2 | 521.2 | 588.0 | 571.8 | 550.9 | 531.9 | 573.1 | 553.7 | 541.9 | 532.2 | |||||||||||||||||||||||
| Retained Earnings | 1,364.9 | 1,509.1 | 1,517.4 | 1,622.2 | 1,654.1 | 1,591.6 | 1,351.6 | 1,713.9 | 1,699.2 | 1,555.6 | 1,260.2 | 1,084.8 | 951.9 | 1,141.8 | 877.2 | 750.1 | 789.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (12.4) | (13.2) | (16.5) | (15.9) | (16.4) | (21.6) | (16.9) | (16.8) | (16.9) | (15.6) | (18.6) | (14.5) | (16.3) | (13.8) | (17.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | 0.7 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,869.8 | 2,082.6 | 2,068.0 | 2,149.7 | 2,161.3 | 2,142.4 | 1,880.8 | 2,236.1 | 2,204.3 | 2,127.9 | 1,813.2 | 1,621.0 | 1,466.8 | 1,701.1 | 1,412.9 | 1,278.3 | ||||||||||||||||||||||||
| Total Equity | 1,869.8 | 2,082.6 | 2,068.0 | 2,149.7 | 2,161.3 | 2,142.4 | 1,880.8 | 2,236.1 | 2,204.3 | 2,127.9 | 1,813.2 | 1,621.0 | 1,466.8 | 1,701.1 | 1,412.9 | 1,278.3 | 1,309.7 | 1,664.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 299.4 | 299.2 | 299.0 | 299.9 | 299.8 | 299.8 | 299.7 | 299.7 | 299.6 | 299.6 | 299.5 | 299.5 | 299.4 | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (656.9) | |||||||||||||||||||||
| Working Capital | 582.9 | 759.1 | 792.0 | 889.2 | 875.5 | 842.6 | 615.6 | 971.4 | 947.8 | 839.5 | 558.3 | 368.3 | 197.0 | 399.6 | 206.0 | 117.7 | 185.2 | 552.2 | ||||||||||||||||||||||
| Book Value | 1,869.8 | 2,082.6 | 2,068.0 | 2,149.7 | 2,161.3 | 2,142.4 | 1,880.8 | 2,236.1 | 2,204.3 | 2,127.9 | 1,813.2 | 1,621.0 | 1,466.8 | 1,701.1 | 1,412.9 | 1,278.3 | 1,309.7 | 1,664.2 | ||||||||||||||||||||||
| Tangible Book Value | 1,792.4 | 2,005.2 | 1,990.6 | 2,072.3 | 2,083.9 | 2,065.2 | 1,803.5 | 2,158.8 | 2,127.0 | 2,050.6 | 1,736.0 | 1,543.6 | 1,389.5 | 1,623.7 | 1,327.7 | 1,193.0 | 1,224.4 | |||||||||||||||||||||||
| 69.3 |
| 85.4 |
| 85.6 |
| 58.8 |
| 93.8 |
| 85.0 |
| 109.5 |
| 90.4 |
| 90.4 |
| 115.3 |
| 117.0 |
| 98.2 |
| 101.4 |
| 94.1 |
| 74.8 |
| 56.3 |
| 62.2 |
| 69.3 |
| 76.6 |
| 64.7 |
| - |
| 74.2 |
| 68.3 |
| 26.2 |
| 22.9 |
| 20.5 |
| 20.5 |
| 22.9 |
| 23.6 |
| 27.1 |
| 22.1 |
| 20.8 |
| 20.3 |
| 21.7 |
| 22.1 |
| 21.9 |
| 21.8 |
| 21.9 |
| 21.1 |
| 11.9 |
| 12.1 |
| 12.1 |
| 10.9 |
| - |
| 12.2 |
| 11.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,928.9 |
| 2,323.9 |
| 2,176.7 |
| 2,073.7 |
| 1,949.0 |
| 2,467.1 |
| 2,137.0 |
| 2,255.4 |
| 2,149.0 |
| 1,755.6 |
| 1,659.2 |
| 1,558.0 |
| 1,485.6 |
| 1,694.3 |
| 1,591.4 |
| 1,477.5 |
| 1,523.2 |
| 1,636.4 |
| 1,460.5 |
| 1,364.4 |
| 1,291.0 |
| - |
| 1,347.2 |
| 1,279.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 942.5 |
| 920.8 |
| 892.2 |
| 875.3 |
| 875.4 |
| 873.9 |
| 869.1 |
| 887.4 |
| 907.2 |
| 929.0 |
| 915.7 |
| 913.1 |
| 916.0 |
| 929.6 |
| 931.4 |
| 919.7 |
| 926.3 |
| 932.3 |
| 931.1 |
| 929.3 |
| 920.5 |
| - |
| 918.0 |
| 908.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.4 |
| 85.4 |
| 85.4 |
| 85.4 |
| 85.4 |
| 85.4 |
| 85.3 |
| 85.3 |
| 85.4 |
| 85.3 |
| 85.4 |
| 85.4 |
| 85.6 |
| 85.7 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,102.1 |
| 1,132.8 |
| 1,159.3 |
| 1,052.6 |
| 1,054.7 |
| 1,086.0 |
| 1,091.6 |
| 1,146.2 |
| 1,175.4 |
| 1,166.4 |
| 1,194.1 |
| 1,208.5 |
| 1,201.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.6 |
| 61.8 |
| 58.8 |
| 57.5 |
| 61.9 |
| 42.2 |
| 37.8 |
| 33.3 |
| 48.0 |
| 41.8 |
| 38.8 |
| 34.2 |
| 44.1 |
| 46.0 |
| 61.0 |
| 58.8 |
| 67.3 |
| 131.8 |
| 130.2 |
| 125.0 |
| - |
| 136.6 |
| 134.7 |
| 106.3 |
| 101.9 |
| 99.1 |
| 88.2 |
| 87.1 |
| 85.4 |
| 75.0 |
| 67.8 |
| 69.7 |
| 67.7 |
| 65.9 |
| 66.1 |
| 59.4 |
| 64.3 |
| 64.2 |
| 129.7 |
| 130.9 |
| 38.2 |
| 37.2 |
| 54.6 |
| - |
| 51.5 |
| 51.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,210.7 |
| 4,625.6 |
| 4,477.3 |
| 4,245.0 |
| 4,110.2 |
| 4,661.4 |
| 4,310.7 |
| 4,487.3 |
| 4,418.1 |
| 4,054.0 |
| 3,963.8 |
| 3,869.7 |
| 3,788.4 |
| 2,812.8 |
| 2,718.8 |
| 2,608.0 |
| 2,656.9 |
| 2,785.7 |
| 2,580.4 |
| 2,479.9 |
| 2,391.2 |
| - |
| 2,453.3 |
| 2,373.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 299.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 299.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 447.8 |
| 431.4 |
| 403.4 |
| 389.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 211.6 |
| 217.4 |
| 218.3 |
| 213.8 |
| 208.7 |
| 209.8 |
| 217.4 |
| 221.6 |
| 224.5 |
| 227.9 |
| 225.5 |
| 223.0 |
| 227.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 319.9 |
| 273.7 |
| 224.1 |
| 174.1 |
| 267.6 |
| 195.0 |
| 158.4 |
| 137.5 |
| 175.0 |
| 140.8 |
| 127.1 |
| 109.2 |
| 163.6 |
| 132.4 |
| 112.4 |
| 99.8 |
| 134.2 |
| 101.4 |
| 98.0 |
| 87.2 |
| - |
| 111.4 |
| 103.0 |
| 94.5 |
| 91.4 |
| 74.3 |
| 78.6 |
| 85.7 |
| 99.7 |
| 102.1 |
| 85.5 |
| 73.5 |
| 69.0 |
| 76.3 |
| 75.8 |
| 72.6 |
| 71.1 |
| 69.6 |
| 61.4 |
| 59.1 |
| 49.7 |
| 49.4 |
| 47.1 |
| - |
| 53.4 |
| 53.3 |
| 1,811.0 |
| 1,743.6 |
| 1,771.7 |
| 1,691.6 |
| 1,578.8 |
| 1,519.3 |
| 1,848.0 |
| 1,460.1 |
| 1,664.2 |
| 1,682.1 |
| 1,609.6 |
| 1,288.9 |
| 1,186.9 |
| 1,114.2 |
| 1,074.8 |
| 1,036.7 |
| 947.9 |
| 882.8 |
| 1,007.8 |
| 1,137.6 |
| 1,020.1 |
| 912.7 |
| - |
| 1,030.9 |
| 958.4 |
| 1,115.5 |
| 1,038.2 |
| 1,066.8 |
| 1,095.3 |
| 994.2 |
| 999.3 |
| 1,025.1 |
| 1,027.1 |
| 1,080.6 |
| 1,109.5 |
| 1,094.6 |
| 1,127.4 |
| 1,148.0 |
| 1,139.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 119.1 |
| 106.5 |
| 129.8 |
| 127.0 |
| 124.9 |
| 116.6 |
| 100.5 |
| 85.9 |
| 81.5 |
| 86.4 |
| 86.5 |
| 84.8 |
| 82.6 |
| 81.3 |
| 85.4 |
| 72.3 |
| 72.8 |
| 72.8 |
| 75.4 |
| 74.3 |
| 73.2 |
| - |
| 70.0 |
| 66.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,901.0 |
| 2,961.4 |
| 2,934.0 |
| 2,718.3 |
| 2,662.9 |
| 3,010.2 |
| 2,908.8 |
| 3,154.4 |
| 3,199.2 |
| 2,818.2 |
| 2,831.9 |
| 2,748.1 |
| 2,666.6 |
| 1,657.1 |
| 1,626.8 |
| 1,527.0 |
| 1,459.7 |
| 1,582.2 |
| 1,408.2 |
| 1,291.3 |
| 1,181.0 |
| - |
| 1,293.9 |
| 1,218.8 |
| 600.9 |
| 585.4 |
| 569.7 |
| 556.3 |
| 638.4 |
| 623.4 |
| 608.9 |
| 596.2 |
| 605.8 |
| 595.0 |
| 584.8 |
| 571.8 |
| 581.9 |
| 570.9 |
| 561.8 |
| 564.7 |
| 562.8 |
| 557.2 |
| 556.7 |
| 549.3 |
| - |
| 547.5 |
| 542.7 |
| 1,074.1 |
| 963.8 |
| 964.0 |
| 894.9 |
| 1,019.8 |
| 792.2 |
| 736.8 |
| 641.9 |
| 644.8 |
| 550.8 |
| 552.5 |
| 564.1 |
| 584.3 |
| 532.2 |
| 528.4 |
| 638.8 |
| 647.4 |
| 623.2 |
| 640.4 |
| 671.8 |
| - |
| 623.2 |
| 622.6 |
| (13.6) |
| (12.3) |
| (10.8) |
| (5.9) |
| (7.0) |
| (3.9) |
| (7.1) |
| (13.8) |
| (12.9) |
| (19.4) |
| (14.6) |
| (13.7) |
| (15.5) |
| (13.9) |
| (11.1) |
| (11.8) |
| (9.7) |
| (6.8) |
| (6.8) |
| (8.3) |
| (8.6) |
| (10.8) |
| - |
| (10.8) |
| (9.9) |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.0 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.9 |
| - |
| 1.4 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,309.7 |
| 1,664.2 |
| 1,543.4 |
| 1,526.7 |
| 1,447.3 |
| 1,651.2 |
| 1,401.9 |
| 1,332.9 |
| 1,218.9 |
| 1,235.9 |
| 1,131.9 |
| 1,121.6 |
| 1,121.8 |
| 1,155.7 |
| 1,091.9 |
| 1,081.0 |
| 1,197.2 |
| 1,203.6 |
| 1,172.2 |
| 1,188.5 |
| 1,210.2 |
| 1,248.2 |
| 1,159.5 |
| 1,154.8 |
| 1,543.4 |
| 1,526.7 |
| 1,447.3 |
| 1,651.2 |
| 1,401.9 |
| 1,332.9 |
| 1,218.9 |
| 1,235.9 |
| 1,131.9 |
| 1,121.6 |
| 1,121.8 |
| 1,155.7 |
| 1,091.9 |
| 1,081.0 |
| 1,197.2 |
| 1,203.6 |
| 1,172.2 |
| 1,188.5 |
| 1,210.2 |
| 1,248.2 |
| 1,159.5 |
| 1,154.8 |
| (655.2) |
| (639.7) |
| (901.0) |
| (474.0) |
| (648.8) |
| (561.1) |
| (132.3) |
| 144.7 |
| 179.3 |
| 192.0 |
| (39.3) |
| 135.2 |
| 124.9 |
| 9.2 |
| (90.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| 485.1 |
| 494.9 |
| 429.7 |
| 619.1 |
| 676.8 |
| 591.3 |
| 467.0 |
| 146.1 |
| 370.3 |
| 371.1 |
| 371.4 |
| 619.5 |
| 554.7 |
| 529.5 |
| 640.4 |
| 628.6 |
| 322.9 |
| 344.3 |
| 378.4 |
| - |
| 316.3 |
| 320.7 |
| 1,543.4 |
| 1,526.7 |
| 1,447.3 |
| 1,651.2 |
| 1,401.9 |
| 1,332.9 |
| 1,218.9 |
| 1,235.9 |
| 1,131.9 |
| 1,121.6 |
| 1,121.8 |
| 1,155.7 |
| 1,091.9 |
| 1,081.0 |
| 1,197.2 |
| 1,203.6 |
| 1,172.2 |
| 1,188.5 |
| 1,210.2 |
| 1,248.2 |
| 1,159.5 |
| 1,154.8 |
| 1,578.9 |
| 1,458.0 |
| 1,441.3 |
| 1,361.9 |
| 1,565.7 |
| 1,316.5 |
| 1,247.5 |
| 1,133.6 |
| 1,150.5 |
| 1,046.5 |
| 1,036.3 |
| 1,036.4 |
| 1,070.3 |
| 1,006.3 |
| 995.3 |
| 1,178.4 |
| 1,184.7 |
| 1,153.4 |
| 1,169.8 |
| - |
| - |
| - |
| - |