| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | 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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 392.2 | 369.5 | 251.9 | 499.4 | 140.3 | 181.7 | 292.8 | 361.8 | 360.3 | 221.6 | 178.6 | 136.0 | 59.1 | 15.6 | 15.5 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 237.9 | 292.8 | 59.1 | 57.4 | 78.1 | 48.4 | 17.6 | - | 29.0 | 8.7 | 14.5 | 97.1 | 57.7 | 99.5 | 66.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | 154.2 | 282.6 | 138.5 | - | 360.5 | 250.0 | 194.7 | 163.6 | 118.8 | - | - |
| Cash And Short Term Investments | 237.9 | 292.8 | 59.1 | 57.4 | 232.3 | 331.0 | 156.0 | - | 389.5 | 258.6 | 209.3 | 260.8 | 176.4 | 99.5 | 66.9 |
| Receivables | |||||||||||||||
| Accounts Receivable | 138.6 | 111.0 | 169.1 | 79.1 | 85.0 | 80.7 | 61.3 | - | 62.0 | 99.0 | 83.0 | 58.6 | 54.8 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 261.8 | 284.4 | 263.3 | 218.4 | 187.2 | 168.6 | 160.7 | - | 154.8 | 146.3 | 146.1 | 117.2 | 110.0 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 1,662.2 | 1,483.8 | 1,355.6 | 1,213.2 | 1,142.7 | 939.1 | 927.2 | - | 822.6 | 754.2 | 675.7 | 529.5 | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 75.9 | 82.6 | 82.0 | 52.8 | 55.9 | 37.8 | 30.6 | - | 36.3 | 44.7 | 39.0 | 55.2 | 50.1 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | 2.6 | 6.1 | - | 9.3 | 40.8 | 50.9 | 64.8 | 76.4 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | |||||||||||||||
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | 0.0 | 6.1 | 10.9 | - | 25.6 | 50.9 | 61.1 | 76.2 | 88.2 | - | - |
| Net debt | |||||||||||||||
| 16.7 |
| 57.4 |
| 52.9 |
| 47.3 |
| 42.8 |
| 78.1 |
| 67.8 |
| 11.2 |
| 46.4 |
| 48.4 |
| 46.2 |
| 49.0 |
| 17.6 |
| 106.2 |
| 19.8 |
| - |
| 31.9 |
| 31.9 |
| 37.6 |
| 29.0 |
| 8.1 |
| 15.0 |
| 69.4 |
| 8.7 |
| 13.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 127.8 | 124.6 | 150.5 | 154.2 | 80.9 | 123.3 | 189.7 | 282.6 | 252.1 | 272.4 | 138.5 | 189.5 | 107.0 | - | 157.7 | 180.4 | 269.2 | 360.5 | 378.9 | 405.3 | 286.5 | 250.0 | 224.8 |
| Cash And Short Term Investments | 392.2 | 369.5 | 251.9 | 499.4 | 140.3 | 181.7 | 292.8 | 361.8 | 360.3 | 221.6 | 178.6 | 136.0 | 59.1 | 15.6 | 15.5 | 16.7 | 57.4 | 180.7 | 171.9 | 193.3 | 232.3 | 148.6 | 134.5 | 236.1 | 331.0 | 298.3 | 321.4 | 156.0 | 295.7 | 126.8 | - | 189.6 | 212.3 | 306.8 | 389.5 | 387.0 | 420.3 | 355.9 | 258.6 | 237.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 185.2 | 235.4 | 242.8 | 259.3 | 307.3 | 272.1 | 111.0 | 165.4 | 125.4 | 206.9 | 263.0 | 178.2 | 177.3 | 138.7 | 153.0 | 134.4 | 84.1 | 130.3 | 117.3 | 83.8 | 98.4 | 101.0 | 118.0 | 78.4 | 80.7 | 110.8 | 94.5 | 61.3 | 111.3 | 75.6 | - | 79.2 | 81.7 | 74.1 | 67.4 | 110.8 | 157.8 | 184.9 | 102.0 | 106.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 348.9 | 340.6 | 328.4 | 295.7 | 299.4 | 293.2 | 284.4 | 287.3 | 280.8 | 290.9 | 280.6 | 265.8 | 263.3 | 240.1 | 236.2 | 226.5 | 218.4 | 207.7 | 199.3 | 189.2 | 187.2 | 191.4 | 191.0 | 182.4 | 168.6 | 176.7 | 171.1 | 160.7 | 163.0 | 159.2 | - | 163.8 | 162.3 | 154.6 | 154.8 | 154.2 | 158.1 | 148.6 | 146.3 | 146.2 |
| Prepaid Expenses | 13.8 | 12.5 | 19.1 | 8.0 | 10.3 | 14.2 | 5.4 | 9.7 | 14.1 | 7.6 | 9.0 | 11.0 | 4.3 | 5.9 | 6.8 | 9.2 | 5.4 | 4.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,749.5 | 1,754.4 | 1,846.9 | 1,968.1 | 1,424.6 | 1,343.5 | 1,124.9 | 1,063.9 | 1,064.1 | 1,193.4 | 974.0 | 778.9 | 661.5 | 522.7 | 481.1 | 460.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 1,483.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 939.1 | - | - | 927.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | 739.2 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,221.2 | 1,218.7 | 1,195.5 | 1,026.7 | 975.6 | 960.1 | 744.5 | 815.5 | 752.6 | 712.5 | 703.9 | 688.7 | 677.8 | 671.4 | 667.3 | 668.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | 9.7 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 87.1 | 87.1 | 75.8 | 46.8 | 45.8 | 45.8 | 44.0 | 45.8 | 44.0 | 44.0 | 44.0 | 44.0 | 44.0 | 44.0 | 44.0 | 44.0 | 35.5 | 35.5 | ||||||||||||||||||||||
| Intangible Assets | 53.4 | 55.1 | 50.4 | 15.2 | 16.2 | 16.2 | 15.9 | 17.1 | 15.3 | 16.5 | 17.0 | 17.6 | 18.1 | 18.7 | 19.2 | 19.8 | 20.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.2 | 1.3 | 1.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 19.0 | 18.9 | 16.8 | 16.8 | 16.9 | 12.8 | 10.7 | 10.2 | 10.4 | 10.0 | 9.8 | 9.9 | 10.5 | 7.8 | 7.6 | 6.8 | 6.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,139.3 | 3,144.1 | 3,196.4 | 3,084.6 | 2,490.1 | 2,390.0 | 1,954.5 | 1,966.8 | 1,900.4 | 1,992.5 | 1,763.4 | 1,554.7 | 1,427.5 | 1,282.0 | 1,232.0 | 1,211.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 106.5 | 123.5 | 108.8 | 101.0 | 116.8 | 128.6 | 82.6 | 98.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 37.8 | - | - | 30.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.6 | 0.6 | ||||||||||||||||||||||||
| Accrued Expenses | 36.6 | 29.4 | 26.3 | 60.3 | 28.5 | 19.0 | 16.0 | 20.2 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 213.0 | 218.8 | 270.0 | 308.4 | 260.8 | 325.4 | 182.7 | 153.8 | 126.4 | 313.1 | 306.5 | 230.4 | 184.7 | 121.4 | 116.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.6 | - | - | 6.1 | - | - | - | - | 7.0 | 8.1 | 9.3 | 21.1 | 22.6 | 34.6 | 40.8 | 43.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | 0.8 | 0.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 184.5 | 169.9 | 168.9 | 154.7 | 129.3 | 128.7 | 152.2 | 158.5 | 152.7 | 134.8 | 127.2 | 126.6 | 128.2 | 118.8 | 106.8 | 107.0 | 114.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 34.6 | 57.6 | 55.6 | 55.6 | 48.5 | 36.9 | 10.0 | 30.6 | 9.9 | 9.7 | 9.4 | 9.7 | 10.3 | 10.7 | 10.3 | 10.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 432.1 | 446.3 | 494.5 | 518.6 | 438.6 | 490.9 | 344.9 | 342.8 | 289.0 | 457.6 | 443.1 | 366.8 | 323.1 | 251.8 | 234.6 | 216.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,801.0 | 2,767.3 | 2,698.8 | 2,565.9 | 1,998.6 | 1,856.4 | 1,571.1 | 1,583.1 | 1,571.7 | 1,497.3 | 1,281.8 | 1,149.4 | 1,065.9 | 992.5 | 959.1 | 958.0 | 976.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.4 | 1.3 | 1.0 | (1.0) | (0.9) | (0.5) | (2.9) | (1.6) | (2.3) | (3.1) | (3.1) | (2.4) | (1.6) | (1.4) | (1.0) | |||||||||||||||||||||||||
| Treasury Stock | 187.4 | 161.5 | 85.9 | 85.9 | 31.7 | 31.6 | 30.0 | 30.0 | 30.0 | 30.0 | 28.5 | 28.5 | 28.4 | 28.4 | 27.5 | 27.5 | 27.4 | 27.5 | ||||||||||||||||||||||
| Minority Interest | 7.0 | 6.3 | 5.2 | 5.4 | 6.1 | (3.5) | (1.5) | (2.4) | (2.0) | (1.1) | (0.7) | (0.4) | (0.2) | (0.1) | (0.0) | - | 0.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,700.2 | 2,691.5 | 2,696.8 | 2,560.6 | 2,045.4 | 1,902.6 | 1,611.1 | 1,626.4 | 1,613.3 | 1,536.0 | 1,321.0 | 1,188.3 | 1,104.6 | 1,030.3 | 997.4 | 995.6 | ||||||||||||||||||||||||
| Total Equity | 2,707.1 | 2,697.8 | 2,701.9 | 2,566.0 | 2,051.5 | 1,899.1 | 1,609.6 | 1,624.0 | 1,611.3 | 1,534.9 | 1,320.3 | 1,188.0 | 1,104.3 | 1,030.2 | 997.4 | 995.6 | 1,012.8 | 1,016.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 6.1 | - | - | 10.9 | - | - | - | - | 22.5 | 24.0 | 25.6 | 27.2 | 28.8 | 42.6 | 50.9 | 53.4 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,536.5 | 1,535.6 | 1,576.9 | 1,659.7 | 1,163.8 | 1,018.1 | 942.2 | 910.1 | 937.7 | 880.3 | 667.5 | 548.5 | 476.8 | 401.3 | 364.7 | 362.9 | 429.8 | |||||||||||||||||||||||
| Book Value | 2,700.2 | 2,691.5 | 2,696.8 | 2,560.6 | 2,045.4 | 1,902.6 | 1,611.1 | 1,626.4 | 1,613.3 | 1,536.0 | 1,321.0 | 1,188.3 | 1,104.6 | 1,030.3 | 997.4 | 995.6 | 1,012.8 | 1,016.4 | ||||||||||||||||||||||
| Tangible Book Value | 2,559.7 | 2,549.3 | 2,570.5 | 2,498.7 | 1,983.4 | 1,840.6 | 1,551.2 | 1,563.6 | 1,554.0 | 1,475.5 | 1,259.9 | 1,126.7 | 1,042.4 | 967.6 | 934.2 | 931.8 | 956.9 | |||||||||||||||||||||||
| Prepaid Expenses |
| 5.2 |
| 5.4 |
| 4.3 |
| 5.4 |
| 4.4 |
| 2.0 |
| 2.3 |
| - |
| 2.7 |
| 2.1 |
| 2.5 |
| 1.5 |
| 5.8 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | 0.0 | 0.2 | 1.4 | 0.1 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,241.8 | 1,124.9 | 661.5 | 519.9 | 522.3 | 587.5 | 436.2 | - | 626.3 | 509.0 | 445.4 | 442.2 | 355.0 | - | - |
| - |
| Accumulated Depreciation | 804.9 | 739.2 | 677.8 | 623.7 | 585.3 | 513.7 | 469.0 | - | 430.4 | 395.5 | 360.8 | 306.9 | - | - | - |
| Property,Plant & Equipment Net | 857.2 | 744.5 | 677.8 | 589.4 | 557.4 | 425.4 | 458.2 | - | 392.3 | 358.8 | 314.9 | 222.6 | 224.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 8.2 | 9.7 | 10.5 | 49.9 | 54.7 | 64.2 | 62.8 | - | 47.5 | 13.1 | 3.5 | 20.1 | - | - | - |
| Goodwill | 45.8 | 44.0 | 44.0 | 35.5 | 35.5 | 35.5 | 35.5 | 6.3 | 29.2 | 29.2 | 29.2 | 22.1 | 22.1 | - | - |
| Intangible Assets | 16.0 | 15.9 | 18.1 | 20.3 | 22.8 | 26.3 | 29.1 | - | 5.0 | 7.6 | 10.4 | 8.0 | 10.1 | - | - |
| Operating Lease Right Of Use Assets | - | - | 1.0 | 1.7 | 2.5 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 12.7 | 10.7 | 10.5 | 6.8 | 4.5 | 8.9 | 8.3 | - | 5.1 | 5.3 | 4.7 | 6.4 | 6.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,184.8 | 1,954.5 | 1,427.5 | 1,229.2 | 1,206.7 | 1,150.4 | 1,033.1 | - | 1,111.8 | 928.7 | 811.7 | 726.3 | 640.8 | - | - |
| Short Term Debt | - | - | - | - | 0.0 | 3.5 | 4.8 | - | 16.3 | 10.1 | 10.2 | 11.5 | 11.7 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | 0.5 | 0.7 | 0.8 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 37.8 | 16.0 | 14.2 | 12.6 | 13.0 | 13.0 | 13.4 | - | 7.7 | 9.2 | 12.8 | 11.6 | 8.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 227.7 | 182.7 | 184.7 | 90.1 | 93.2 | 107.8 | 64.7 | - | 83.5 | 101.5 | 121.1 | 140.7 | 107.5 | - | - |
| Operating Lease Liabilities Non-Current |
| - |
| - |
| 0.5 |
| 1.0 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 142.9 | 152.2 | 128.2 | 114.4 | 92.8 | 76.1 | 110.3 | - | 95.4 | 76.0 | 40.5 | 38.4 | 34.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 17.1 | 10.0 | 10.3 | 10.4 | 8.7 | 8.3 | 7.5 | - | 6.3 | 5.7 | 4.4 | 3.2 | 3.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 387.7 | 344.9 | 323.1 | 216.4 | 197.0 | 194.8 | 188.6 | - | 194.4 | 224.1 | 216.9 | 247.0 | 222.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 1,756.4 | 1,571.1 | 1,065.9 | 976.0 | 975.1 | 924.9 | 816.0 | - | 890.4 | 680.0 | 572.9 | 466.2 | 406.4 | - | - |
| Accumulated Other Comprehensive Income | (1.8) | (2.9) | (1.6) | (0.6) | 0.1 | (0.7) | (0.1) | - | (0.0) | 0.0 | 0.6 | (0.2) | (0.3) | - | - |
| Treasury Stock | 31.6 | 30.0 | 28.4 | 27.4 | 26.7 | 25.0 | 23.9 | - | 22.3 | 20.5 | 20.5 | 20.8 | 20.9 | - | - |
| Minority Interest | (3.1) | (1.5) | (0.2) | 0.0 | 0.0 | 2.3 | 1.8 | - | 2.1 | 1.0 | 0.9 | 0.2 | (0.0) | - | - |
| Total Stockholders Equity | 1,800.1 | 1,611.1 | 1,104.6 | 1,012.8 | 1,009.7 | 953.3 | 842.7 | - | 915.3 | 703.6 | 593.8 | 479.1 | 418.9 | 377.0 | 333.0 |
| Total Equity | 1,797.0 | 1,609.6 | 1,104.3 | 1,012.8 | 1,010.1 | 955.7 | 844.5 | - | 917.4 | 704.6 | 594.7 | 479.3 | 418.9 | 377.0 | 333.0 |
| - |
| - |
| - |
| - |
| (232.3) |
| (324.9) |
| (145.1) |
| - |
| (364.0) |
| (207.8) |
| (148.2) |
| (184.5) |
| (88.3) |
| - |
| - |
| Working Capital | 1,014.1 | 942.2 | 476.8 | 429.8 | 429.1 | 479.7 | 371.5 | - | 542.8 | 407.4 | 324.3 | 301.5 | 247.6 | - | - |
| Book Value | 1,800.1 | 1,611.1 | 1,104.6 | 1,012.8 | 1,009.7 | 953.3 | 842.7 | - | 915.3 | 703.6 | 593.8 | 479.1 | 418.9 | 377.0 | 333.0 |
| Tangible Book Value | 1,738.4 | 1,551.2 | 1,042.4 | 956.9 | 951.3 | 891.5 | 778.0 | - | 881.1 | 666.8 | 554.2 | 449.0 | 386.7 | - | - |
| 5.3 |
| 6.8 |
| 4.4 |
| 4.4 |
| 5.3 |
| 6.1 |
| 2.0 |
| 4.5 |
| 4.1 |
| 2.3 |
| 2.6 |
| 3.8 |
| - |
| 2.3 |
| 2.9 |
| 3.5 |
| 2.7 |
| 2.3 |
| 3.3 |
| 4.3 |
| 2.1 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 519.9 |
| 522.9 |
| 493.8 |
| 473.2 |
| 522.3 |
| 445.4 |
| 448.8 |
| 502.9 |
| 587.5 |
| 590.3 |
| 591.2 |
| 436.2 |
| 486.2 |
| 420.5 |
| - |
| 484.8 |
| 484.7 |
| 574.0 |
| 626.3 |
| 654.3 |
| 739.5 |
| 693.7 |
| 509.0 |
| 493.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 513.7 |
| - |
| - |
| 469.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 589.4 |
| 585.4 |
| 581.7 |
| 568.6 |
| 557.4 |
| 543.0 |
| 531.4 |
| 462.1 |
| 425.4 |
| 434.4 |
| 421.7 |
| 458.2 |
| 443.1 |
| 452.1 |
| - |
| 461.4 |
| 448.5 |
| 404.8 |
| 392.3 |
| 382.3 |
| 372.2 |
| 363.7 |
| 358.8 |
| 348.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.2 |
| - |
| - |
| 62.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.5 |
| 35.5 |
| 35.5 |
| 35.5 |
| 35.5 |
| 35.5 |
| 35.5 |
| 35.5 |
| 35.5 |
| 35.5 |
| 35.5 |
| 35.5 |
| 6.3 |
| 35.4 |
| 32.5 |
| 29.2 |
| 29.2 |
| 29.2 |
| 29.2 |
| 29.2 |
| 29.2 |
| 29.2 |
| 22.3 |
| 23.0 |
| 22.1 |
| 22.8 |
| 23.6 |
| 24.3 |
| 23.1 |
| 26.3 |
| 25.2 |
| 25.6 |
| 29.1 |
| 27.7 |
| 28.6 |
| - |
| 29.9 |
| 28.2 |
| 4.6 |
| 5.0 |
| 5.5 |
| 6.1 |
| 6.8 |
| 7.6 |
| 8.3 |
| 1.7 |
| 1.9 |
| 2.1 |
| 2.3 |
| 2.5 |
| 2.7 |
| 2.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| 5.3 |
| 5.2 |
| 4.5 |
| 4.1 |
| 4.1 |
| 4.1 |
| 8.9 |
| 8.8 |
| 9.1 |
| 8.3 |
| 4.8 |
| 4.8 |
| - |
| 4.9 |
| 4.8 |
| 4.9 |
| 5.1 |
| 5.0 |
| 5.0 |
| 5.2 |
| 5.3 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,229.2 |
| 1,231.3 |
| 1,200.4 |
| 1,167.9 |
| 1,206.7 |
| 1,117.0 |
| 1,111.3 |
| 1,096.9 |
| 1,150.4 |
| 1,163.2 |
| 1,152.1 |
| 1,033.1 |
| 1,066.1 |
| 1,011.0 |
| - |
| 1,085.3 |
| 1,062.6 |
| 1,076.0 |
| 1,111.8 |
| 1,124.2 |
| 1,192.3 |
| 1,136.2 |
| 928.7 |
| 900.7 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.8 |
| 3.5 |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| - |
| 15.5 |
| 15.9 |
| 16.3 |
| 6.2 |
| 6.2 |
| 8.0 |
| 10.1 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| 13.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.5 |
| 90.1 |
| 100.8 |
| 94.1 |
| 77.9 |
| 93.2 |
| 89.7 |
| 102.8 |
| 75.5 |
| 107.8 |
| 97.3 |
| 100.6 |
| 64.7 |
| 174.9 |
| 63.1 |
| - |
| 92.6 |
| 82.5 |
| 75.1 |
| 83.5 |
| 127.6 |
| 244.7 |
| 249.6 |
| 131.9 |
| 135.9 |
| 1.0 |
| 1.2 |
| 1.4 |
| 1.5 |
| 1.7 |
| 1.9 |
| 1.4 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.7 |
| 90.4 |
| 86.8 |
| 92.8 |
| 69.0 |
| 64.3 |
| 67.7 |
| 76.1 |
| 76.3 |
| 75.9 |
| 110.3 |
| 75.3 |
| 105.9 |
| - |
| 110.2 |
| 100.1 |
| 98.9 |
| 95.4 |
| 53.2 |
| 44.0 |
| 44.8 |
| 45.6 |
| 44.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| 9.7 |
| 9.2 |
| 9.2 |
| 8.7 |
| 7.7 |
| 7.7 |
| 7.7 |
| 8.3 |
| 8.3 |
| 8.5 |
| 7.5 |
| 7.7 |
| 7.6 |
| - |
| 6.8 |
| 8.1 |
| 6.4 |
| 6.3 |
| 6.3 |
| 5.9 |
| 5.6 |
| 5.7 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 216.4 |
| 214.8 |
| 195.6 |
| 175.9 |
| 197.0 |
| 169.0 |
| 177.0 |
| 153.1 |
| 194.8 |
| 182.6 |
| 186.5 |
| 188.6 |
| 262.2 |
| 181.6 |
| - |
| 216.9 |
| 197.7 |
| 188.5 |
| 194.4 |
| 208.2 |
| 317.2 |
| 334.6 |
| 224.1 |
| 227.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 980.2 |
| 968.3 |
| 956.2 |
| 975.1 |
| 914.2 |
| 900.5 |
| 908.8 |
| 924.9 |
| 947.8 |
| 933.2 |
| 816.0 |
| 773.9 |
| 800.1 |
| - |
| 840.5 |
| 836.6 |
| 859.5 |
| 890.4 |
| 890.8 |
| 848.1 |
| 775.3 |
| 680.0 |
| 649.2 |
| (0.7) |
| (0.6) |
| (0.1) |
| 0.2 |
| 0.4 |
| 0.1 |
| (0.3) |
| (0.3) |
| (0.1) |
| (0.7) |
| (0.9) |
| (0.3) |
| (0.1) |
| (0.4) |
| (0.1) |
| - |
| 0.1 |
| (0.1) |
| 0.3 |
| (0.0) |
| (0.8) |
| (0.3) |
| (0.2) |
| 0.0 |
| 0.5 |
| 26.7 |
| 26.7 |
| 26.7 |
| 26.7 |
| 25.9 |
| 25.9 |
| 25.0 |
| 25.0 |
| 25.0 |
| 23.9 |
| 23.9 |
| 23.9 |
| - |
| 23.9 |
| 22.3 |
| 22.3 |
| 22.3 |
| 22.3 |
| 20.5 |
| 20.5 |
| 20.5 |
| 20.5 |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 2.5 |
| 2.3 |
| 2.9 |
| 2.7 |
| 1.8 |
| 2.0 |
| 1.9 |
| - |
| 1.9 |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.0 |
| 2.3 |
| 2.1 |
| 1.0 |
| 0.8 |
| 1,012.8 |
| 1,016.4 |
| 1,004.7 |
| 991.9 |
| 1,009.7 |
| 947.4 |
| 933.7 |
| 941.3 |
| 953.3 |
| 977.7 |
| 962.9 |
| 842.7 |
| 802.0 |
| 827.6 |
| - |
| 866.4 |
| 863.0 |
| 885.5 |
| 915.3 |
| 914.0 |
| 872.9 |
| 799.5 |
| 703.6 |
| (672.1) |
| 1,004.7 |
| 991.9 |
| 1,009.7 |
| 948.0 |
| 934.3 |
| 943.8 |
| 955.7 |
| 980.6 |
| 965.6 |
| 844.5 |
| 804.0 |
| 829.5 |
| - |
| 868.4 |
| 864.9 |
| 887.4 |
| 917.4 |
| 916.0 |
| 875.1 |
| 801.5 |
| 704.6 |
| 672.9 |
| (193.3) |
| (232.3) |
| (148.6) |
| (134.5) |
| (235.3) |
| (324.9) |
| - |
| - |
| (145.1) |
| - |
| - |
| - |
| - |
| (189.8) |
| (282.8) |
| (364.0) |
| (359.8) |
| (391.6) |
| (313.3) |
| (207.8) |
| (184.5) |
| 422.1 |
| 399.7 |
| 395.3 |
| 429.1 |
| 355.7 |
| 346.0 |
| 427.5 |
| 479.7 |
| 493.0 |
| 490.6 |
| 371.5 |
| 311.2 |
| 357.5 |
| - |
| 392.2 |
| 402.2 |
| 498.8 |
| 542.8 |
| 526.6 |
| 494.9 |
| 444.1 |
| 377.0 |
| 357.9 |
| 1,004.7 |
| 991.9 |
| 1,009.7 |
| 947.4 |
| 933.7 |
| 941.3 |
| 953.3 |
| 977.7 |
| 962.9 |
| 842.7 |
| 802.0 |
| 827.6 |
| - |
| 866.4 |
| 863.0 |
| 885.5 |
| 915.3 |
| 914.0 |
| 872.9 |
| 799.5 |
| 703.6 |
| (672.1) |
| 958.7 |
| 946.2 |
| 934.4 |
| 951.3 |
| 888.3 |
| 873.9 |
| 882.7 |
| 891.5 |
| 917.0 |
| 901.7 |
| 778.0 |
| 738.7 |
| 763.4 |
| - |
| 801.1 |
| 802.3 |
| 851.6 |
| 881.1 |
| 879.3 |
| 837.5 |
| 763.4 |
| 666.8 |
| (709.5) |