| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | 0.6 | 0.5 | 0.3 | 0.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | 0.6 | 0.5 | 0.3 | 0.3 |
| Receivables | ||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | 67.5 | 54.0 | 34.5 | - | - |
| Current Assets | ||||||||||||
| Inventory | 1,133.1 | 1,132.6 | 1,106.2 | 1,292.3 | 1,008.2 | 654.0 | 581.9 | 471.0 | 428.0 | 293.7 | - | - |
| Prepaid Expenses | 44.2 | 48.9 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 2,536.1 | 2,554.3 | 2,252.3 | 1,710.2 | 1,339.8 | 875.0 | 680.6 | 480.0 | 325.7 | 220.7 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 683.7 | 794.9 | 679.3 | 590.9 | 661.9 | 417.9 | 368.5 | 313.5 | 258.7 | 158.5 | - | - |
| Short Term Debt | 2.6 | |||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 193.6 | 194.5 | 194.9 | 405.6 | 195.8 | 207.2 | 142.6 | 141.8 | 144.6 | 337.2 | - | - |
| Operating Lease Liabilities Non-Current | 1,639.6 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 196.2 | 196.6 | 197.0 | 407.7 | 197.9 | 208.8 | 142.6 | 145.3 | 148.1 | 340.7 | - | - |
| Net 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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 48.7 |
| 53.3 |
| 40.8 |
| 28.3 |
| 20.4 |
| 15.9 |
| 8.2 |
| 7.5 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,527.9 | 1,492.4 | 1,316.6 | 1,457.5 | 1,273.3 | 1,040.5 | 701.5 | 559.5 | 503.2 | 336.2 | - | - |
| 680.0 |
| 767.7 |
| 622.4 |
| 452.1 |
| 410.7 |
| 295.6 |
| 224.3 |
| 151.7 |
| 104.7 |
| 70.2 |
| - |
| - |
| Property,Plant & Equipment Net | 1,856.1 | 1,786.6 | 1,629.9 | 1,258.1 | 929.1 | 579.4 | 456.3 | 328.4 | 221.0 | 150.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 257.9 | 257.9 | 257.9 | 255.5 | 255.5 | 227.4 | 227.4 | 227.4 | 227.4 | 227.4 | - | - |
| Intangible Assets | 146.5 | 150.2 | 153.9 | 152.4 | 151.9 | 109.3 | 109.3 | 109.3 | 109.4 | 109.4 | - | - |
| Operating Lease Right Of Use Assets | 1,617.8 | 1,331.2 | 1,282.6 | 1,205.6 | 1,103.8 | 916.3 | 822.3 | - | - | - | - | - |
| Deferred Tax Assets | 19.3 | 17.1 | 14.2 | 11.3 | 9.8 | 0.0 | - | - | - | - | - | - |
| Other Non-Current Assets | 43.8 | 15.0 | 7.3 | 11.0 | 7.3 | 7.6 | 7.5 | 9.5 | 7.0 | 7.6 | - | - |
| Total Non-Current Assets | 3,941.4 | 3,558.1 | 3,345.9 | 2,893.8 | 2,457.4 | 1,840.0 | 1,622.8 | 674.6 | 564.8 | 495.0 | - | - |
| Total Assets | 5,469.4 | 5,050.5 | 4,662.6 | 4,351.2 | 3,730.7 | 2,880.4 | 2,324.3 | 1,234.1 | 1,068.0 | 831.2 | - | - |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 1.6 |
| 0.0 |
| 3.5 |
| 3.5 |
| 3.5 |
| - |
| - |
| Deferred Revenue Current | 10.7 | 13.2 | 11.3 | 10.1 | 14.5 | 10.1 | 6.7 | 5.2 | 22.5 | 14.5 | - | - |
| Operating Lease Liabilities Current | 155.7 | 138.6 | 126.4 | 105.7 | 104.6 | 94.5 | 74.6 | - | - | - | - | - |
| Accrued Expenses | 298.7 | 295.4 | 332.9 | 298.0 | 248.9 | 162.3 | 102.8 | 82.0 | 74.5 | 61.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,151.4 | 1,244.2 | 1,152.0 | 1,006.8 | 1,032.0 | 698.8 | 552.5 | 404.3 | 359.3 | 243.7 | - | - |
| 1,351.3 |
| 1,301.8 |
| 1,227.5 |
| 1,121.0 |
| 941.1 |
| 844.3 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 49.5 | 67.8 | 67.2 | 41.5 | 41.0 | 28.0 | 18.4 | 26.8 | 27.2 | 28.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 26.5 | 22.5 | 15.7 | 12.7 | 17.8 | 7.9 | 2.2 | 2.6 | 0.7 | 0.6 | - | - |
| Total Non-Current Liabilities | 1,909.1 | 1,636.1 | 1,579.5 | 1,687.3 | 1,375.5 | 1,184.2 | 1,007.4 | 245.5 | 265.8 | 453.2 | - | - |
| Total Liabilities | 3,060.5 | 2,880.3 | 2,731.6 | 2,694.1 | 2,407.5 | 1,883.0 | 1,560.0 | 649.8 | 625.1 | 696.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 1,830.9 | 1,622.3 | 1,416.4 | 1,170.4 | 872.2 | 589.0 | 394.0 | 243.6 | 119.6 | 16.8 | - | - |
| Accumulated Other Comprehensive Income | 0.0 | (0.0) | 1.4 | 4.3 | 0.5 | 0.2 | (0.2) | 0.2 | (0.2) | 0.2 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,408.8 | 2,170.2 | 1,931.0 | 1,657.2 | 1,323.2 | 997.4 | 764.3 | 584.3 | 442.9 | 134.3 | 312.4 | 282.2 |
| Total Equity | 2,408.8 | 2,170.2 | 1,931.0 | 1,657.2 | 1,323.2 | 997.4 | 764.3 | 584.3 | 442.9 | 134.3 | 312.4 | 282.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.5 |
| 340.3 |
| - |
| - |
| Working Capital | 376.5 | 248.2 | 164.6 | 450.7 | 241.3 | 341.6 | 148.9 | 155.2 | 143.9 | 92.5 | - | - |
| Book Value | 2,408.8 | 2,170.2 | 1,931.0 | 1,657.2 | 1,323.2 | 997.4 | 764.3 | 584.3 | 442.9 | 134.3 | 312.4 | 282.2 |
| Tangible Book Value | 2,004.4 | 1,762.0 | 1,519.2 | 1,249.4 | 915.8 | 660.7 | 427.6 | 247.5 | 106.1 | (202.6) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.3 |
| 0.4 |
| 0.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.6 | 0.3 | 0.4 | 0.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 45.3 | 35.6 | 66.1 | 67.5 | 55.7 | 41.3 | 38.3 | 54.0 | 48.6 | 38.5 | 33.4 | 34.5 | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,149.0 | 1,133.1 | 1,164.2 | 1,211.4 | 1,189.3 | 1,132.6 | 1,046.0 | 1,037.3 | 1,032.1 | 1,106.2 | 1,105.5 | 1,172.5 | 1,181.1 | 1,292.3 | 1,320.5 | 1,344.1 | 1,149.5 | 1,008.2 | 833.1 | 607.6 | 654.0 | 598.5 | 594.3 | 588.9 | 581.9 | 484.0 | 446.4 | 437.5 | 471.0 | 403.8 | 432.4 | 426.7 | 428.0 | 395.6 | 367.5 | 316.5 | 293.7 | - | - | - |
| Prepaid Expenses | 49.7 | 44.2 | 55.9 | 52.0 | 49.7 | 48.9 | 54.4 | 53.4 | 49.7 | 48.7 | 55.1 | 56.6 | 54.3 | 53.3 | 56.5 | 49.3 | 43.4 | 40.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,605.0 | 1,527.9 | 1,594.2 | 1,553.2 | 1,531.5 | 1,492.4 | 1,388.9 | 1,342.2 | 1,256.1 | 1,316.6 | 1,336.1 | 1,335.5 | 1,328.5 | 1,457.5 | 1,497.1 | 1,511.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,867.1 | 1,856.1 | 1,853.2 | 1,820.2 | 1,797.4 | 1,786.6 | 1,764.0 | 1,700.8 | 1,651.4 | 1,629.9 | 1,562.6 | 1,443.5 | 1,345.0 | 1,258.1 | 1,164.1 | 1,085.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 257.9 | 257.9 | 257.9 | 257.9 | 257.9 | 257.9 | 257.9 | 257.9 | 257.9 | 257.9 | 257.9 | 258.9 | 255.5 | 255.5 | 255.5 | 255.5 | 255.5 | 255.5 | ||||||||||||||||||||||
| Intangible Assets | 145.6 | 146.5 | 147.5 | 148.4 | 149.3 | 150.2 | 151.1 | 152.0 | 153.0 | 153.9 | 154.8 | 155.7 | 151.6 | 152.4 | 150.9 | 151.6 | 151.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,631.0 | 1,617.8 | 1,614.3 | 1,587.6 | 1,595.3 | 1,331.2 | 1,346.7 | 1,342.3 | 1,317.7 | 1,282.6 | 1,306.5 | 1,257.7 | 1,231.5 | 1,205.6 | 1,157.3 | 1,177.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 20.7 | 19.3 | 18.4 | 18.7 | 17.3 | 17.1 | 16.6 | 15.2 | 15.4 | 14.2 | 12.4 | 15.7 | 14.1 | 11.3 | 8.0 | 8.1 | 9.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 49.0 | 43.8 | 35.3 | 25.3 | 19.6 | 15.0 | 7.0 | 7.5 | 7.2 | 7.3 | 7.7 | 8.5 | 9.1 | 11.0 | 11.8 | 9.5 | 10.2 | |||||||||||||||||||||||
| Total Non-Current Assets | 3,971.3 | 3,941.4 | 3,926.6 | 3,858.1 | 3,836.8 | 3,558.1 | 3,543.4 | 3,475.9 | 3,402.6 | 3,345.9 | 3,302.0 | 3,139.9 | 3,006.7 | 2,893.8 | 2,747.6 | 2,688.1 | 2,570.9 | |||||||||||||||||||||||
| Total Assets | 5,576.3 | 5,469.4 | 5,520.8 | 5,411.2 | 5,368.3 | 5,050.5 | 4,932.2 | 4,818.1 | 4,658.7 | 4,662.6 | 4,638.1 | 4,475.5 | 4,335.2 | 4,351.2 | 4,244.7 | 4,199.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 735.4 | 683.7 | 724.6 | 777.1 | 814.4 | 794.9 | 737.8 | 698.7 | 641.2 | 679.3 | 706.3 | 664.7 | 572.5 | 590.9 | 642.1 | 770.2 | 688.5 | 661.9 | 634.3 | 402.1 | 417.9 | 362.5 | 326.0 | 319.8 | 368.5 | 318.4 | 272.7 | 229.5 | 313.5 | 237.8 | 265.0 | 255.0 | 258.7 | 249.2 | 243.6 | 205.9 | 158.5 | - | - | - |
| Short Term Debt | 196.1 | 2.6 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 1.6 | 1.6 | 2.1 | ||||||||||||||||||||||
| Deferred Revenue Current | 18.6 | 10.7 | 13.0 | 14.1 | 14.6 | 13.2 | 12.5 | 13.3 | 14.2 | 11.3 | 13.4 | 14.4 | 14.4 | 10.1 | 15.9 | 20.2 | 22.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 160.5 | 155.7 | 150.6 | 148.9 | 145.1 | 138.6 | 134.6 | 132.8 | 129.2 | 126.4 | 125.3 | 119.0 | 113.8 | 105.7 | 107.3 | 113.0 | ||||||||||||||||||||||||
| Accrued Expenses | 284.4 | 298.7 | 364.9 | 295.6 | 277.3 | 295.4 | 306.0 | 302.3 | 287.0 | 332.9 | 327.2 | 316.1 | 285.6 | 298.0 | 294.0 | 292.3 | 254.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,395.1 | 1,151.4 | 1,255.2 | 1,237.8 | 1,253.5 | 1,244.2 | 1,193.0 | 1,149.2 | 1,073.6 | 1,152.0 | 1,174.4 | 1,116.2 | 1,006.5 | 1,006.8 | 1,061.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 0.0 | 193.6 | 194.2 | 194.3 | 194.4 | 194.5 | 194.6 | 194.7 | 194.8 | 194.9 | 195.0 | 230.1 | 301.7 | 405.6 | 371.9 | 264.2 | 195.7 | 195.8 | 195.9 | 195.5 | 207.2 | 206.8 | 207.0 | 413.3 | 142.6 | 143.3 | 144.0 | 141.2 | 141.8 | 142.5 | 143.2 | 143.0 | 144.6 | 145.8 | 146.5 | 336.7 | 337.2 | - | - | - |
| Operating Lease Liabilities Non-Current | 1,650.0 | 1,639.6 | 1,638.5 | 1,606.5 | 1,611.9 | 1,351.3 | 1,368.5 | 1,362.1 | 1,337.8 | 1,301.8 | 1,325.2 | 1,276.9 | 1,251.6 | 1,227.5 | 1,177.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 47.3 | 49.5 | 45.2 | 53.9 | 62.8 | 67.8 | 53.4 | 54.0 | 60.5 | 67.2 | 46.9 | 32.1 | 36.8 | 41.5 | 42.6 | 42.9 | 40.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 27.2 | 26.5 | 25.5 | 24.4 | 23.9 | 22.5 | 11.6 | 11.4 | 11.2 | 15.7 | 11.0 | 10.3 | 10.1 | 12.7 | 8.8 | 9.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 1,724.5 | 1,909.1 | 1,903.4 | 1,879.1 | 1,893.0 | 1,636.1 | 1,628.2 | 1,622.3 | 1,604.2 | 1,579.5 | 1,578.2 | 1,549.5 | 1,600.2 | 1,687.3 | 1,600.6 | 1,507.8 | ||||||||||||||||||||||||
| Total Liabilities | 3,119.6 | 3,060.5 | 3,158.6 | 3,116.9 | 3,146.5 | 2,880.3 | 2,821.2 | 2,771.5 | 2,677.9 | 2,731.6 | 2,752.6 | 2,665.7 | 2,606.8 | 2,694.1 | 2,662.0 | 2,705.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,870.6 | 1,830.9 | 1,791.6 | 1,734.3 | 1,671.2 | 1,622.3 | 1,574.8 | 1,523.1 | 1,466.4 | 1,416.4 | 1,379.3 | 1,313.4 | 1,241.9 | 1,170.4 | 1,101.2 | 1,025.0 | 943.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | (0.0) | (0.0) | (0.1) | (0.0) | (0.1) | 0.1 | 0.5 | 1.4 | 2.5 | 3.4 | 3.5 | 4.3 | 4.4 | 2.9 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,456.7 | 2,408.8 | 2,362.2 | 2,294.3 | 2,221.8 | 2,170.2 | 2,111.1 | 2,046.6 | 1,980.8 | 1,931.0 | 1,885.5 | 1,809.8 | 1,728.4 | 1,657.2 | 1,582.6 | 1,494.3 | ||||||||||||||||||||||||
| Total Equity | 2,456.7 | 2,408.8 | 2,362.2 | 2,294.3 | 2,221.8 | 2,170.2 | 2,111.1 | 2,046.6 | 1,980.8 | 1,931.0 | 1,885.5 | 1,809.8 | 1,728.4 | 1,657.2 | 1,582.6 | 1,494.3 | 1,402.4 | 1,323.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 196.1 | 196.2 | 196.3 | 196.4 | 196.5 | 196.6 | 196.7 | 196.8 | 196.9 | 197.0 | 197.1 | 232.2 | 303.9 | 407.7 | 374.0 | 265.7 | 197.2 | 197.9 | 197.4 | 197.6 | 208.8 | 209.5 | 209.5 | 415.1 | 142.6 | 143.3 | 147.5 | 144.7 | 145.3 | 146.0 | 146.7 | 146.5 | 148.1 | 149.3 | 150.0 | 340.2 | 340.7 | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 209.9 | 376.5 | 339.0 | 315.4 | 278.0 | 248.2 | 195.8 | 193.0 | 182.4 | 164.6 | 161.7 | 219.4 | 321.9 | 450.7 | 435.7 | 314.0 | 229.2 | 241.3 | ||||||||||||||||||||||
| Book Value | 2,456.7 | 2,408.8 | 2,362.2 | 2,294.3 | 2,221.8 | 2,170.2 | 2,111.1 | 2,046.6 | 1,980.8 | 1,931.0 | 1,885.5 | 1,809.8 | 1,728.4 | 1,657.2 | 1,582.6 | 1,494.3 | 1,402.4 | 1,323.2 | ||||||||||||||||||||||
| Tangible Book Value | 2,053.2 | 2,004.4 | 1,956.8 | 1,888.0 | 1,814.5 | 1,762.0 | 1,702.0 | 1,636.6 | 1,569.9 | 1,519.2 | 1,472.8 | 1,395.2 | 1,321.4 | 1,249.4 | 1,176.3 | 1,087.2 | 995.1 | |||||||||||||||||||||||
| 49.5 |
| 40.2 |
| 28.3 |
| 23.4 |
| 19.2 |
| 21.6 |
| 20.4 |
| 21.1 |
| 27.7 |
| 23.3 |
| 15.9 |
| 16.6 |
| 12.1 |
| 11.1 |
| 8.2 |
| 7.5 |
| 7.6 |
| 9.5 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,322.5 |
| 1,273.3 |
| 1,294.2 |
| 1,061.9 |
| 1,040.5 |
| 974.0 |
| 830.0 |
| 951.0 |
| 701.5 |
| 643.7 |
| 564.0 |
| 527.4 |
| 559.5 |
| 486.8 |
| 502.3 |
| 486.4 |
| 503.2 |
| 456.3 |
| 416.1 |
| 359.9 |
| 336.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,007.9 |
| 929.1 |
| 836.3 |
| 611.3 |
| 579.4 |
| 506.8 |
| 481.8 |
| 473.1 |
| 456.3 |
| 425.5 |
| 382.6 |
| 338.9 |
| 328.4 |
| 300.3 |
| 271.5 |
| 245.4 |
| 221.0 |
| 200.4 |
| 183.6 |
| 163.8 |
| 150.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 255.5 |
| 227.4 |
| 227.4 |
| 227.4 |
| 227.4 |
| 227.4 |
| 227.4 |
| 227.4 |
| 227.4 |
| 227.4 |
| 227.4 |
| 227.4 |
| 227.4 |
| 227.4 |
| 227.4 |
| 227.4 |
| 227.4 |
| 227.4 |
| 227.4 |
| - |
| - |
| - |
| 151.9 |
| 152.7 |
| 109.3 |
| 109.3 |
| 109.3 |
| 109.3 |
| 109.3 |
| 109.3 |
| 109.3 |
| 109.3 |
| 109.3 |
| 109.3 |
| 109.3 |
| 109.3 |
| 109.4 |
| 109.4 |
| 109.4 |
| 109.4 |
| 109.4 |
| 109.4 |
| - |
| - |
| - |
| 1,136.5 |
| 1,103.8 |
| 1,082.0 |
| 947.5 |
| 916.3 |
| 890.1 |
| 873.1 |
| 865.5 |
| 822.3 |
| 743.5 |
| 720.0 |
| 659.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.3 |
| 7.4 |
| 7.4 |
| 7.6 |
| 6.8 |
| 7.1 |
| 7.6 |
| 7.5 |
| 7.4 |
| 7.7 |
| 11.2 |
| 9.5 |
| 8.0 |
| 7.8 |
| 7.3 |
| 7.0 |
| 7.4 |
| 7.7 |
| 7.8 |
| 7.6 |
| - |
| - |
| - |
| 2,457.4 |
| 2,333.9 |
| 1,902.8 |
| 1,840.0 |
| 1,740.4 |
| 1,698.7 |
| 1,682.9 |
| 1,622.8 |
| 1,513.2 |
| 1,447.1 |
| 1,346.0 |
| 674.6 |
| 645.1 |
| 616.1 |
| 589.5 |
| 564.8 |
| 544.6 |
| 528.1 |
| 508.5 |
| 495.0 |
| - |
| - |
| - |
| 3,893.4 |
| 3,730.7 |
| 3,628.1 |
| 2,964.7 |
| 2,880.4 |
| 2,714.4 |
| 2,528.7 |
| 2,633.9 |
| 2,324.3 |
| 2,156.9 |
| 2,011.1 |
| 1,873.4 |
| 1,234.1 |
| 1,131.9 |
| 1,118.4 |
| 1,075.9 |
| 1,068.0 |
| 1,000.9 |
| 944.2 |
| 868.4 |
| 831.2 |
| - |
| - |
| - |
| 1.6 |
| 2.1 |
| 1.6 |
| 2.7 |
| 2.6 |
| 1.8 |
| 0.0 |
| 0.0 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| - |
| - |
| - |
| 14.5 |
| 21.2 |
| 15.7 |
| 10.1 |
| 10.9 |
| 8.4 |
| 7.2 |
| 6.7 |
| 8.8 |
| 7.0 |
| 6.6 |
| 5.2 |
| 5.0 |
| 4.7 |
| 3.7 |
| 22.5 |
| 25.6 |
| 21.5 |
| 20.9 |
| 14.5 |
| - |
| - |
| - |
| 109.7 |
| 104.6 |
| 98.2 |
| 79.0 |
| 94.5 |
| 92.8 |
| 90.5 |
| 67.6 |
| 74.6 |
| 53.1 |
| 44.5 |
| 73.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 248.9 |
| 255.1 |
| 160.4 |
| 162.3 |
| 150.1 |
| 106.2 |
| 100.4 |
| 102.8 |
| 112.1 |
| 97.0 |
| 76.4 |
| 82.0 |
| 77.8 |
| 62.2 |
| 68.8 |
| 74.5 |
| 65.9 |
| 53.8 |
| 56.4 |
| 61.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,197.3 |
| 1,093.3 |
| 1,032.0 |
| 1,012.0 |
| 673.0 |
| 698.8 |
| 618.9 |
| 533.7 |
| 506.5 |
| 552.5 |
| 492.4 |
| 424.6 |
| 398.3 |
| 404.3 |
| 324.2 |
| 335.3 |
| 331.1 |
| 359.3 |
| 344.2 |
| 322.4 |
| 293.2 |
| 243.7 |
| - |
| - |
| - |
| 1,191.2 |
| 1,152.0 |
| 1,121.0 |
| 1,106.8 |
| 975.2 |
| 941.1 |
| 914.7 |
| 896.6 |
| 889.0 |
| 844.3 |
| 775.8 |
| 747.6 |
| 683.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.0 |
| 33.6 |
| 32.4 |
| 28.0 |
| 40.6 |
| 38.9 |
| 13.6 |
| 18.4 |
| 20.0 |
| 25.2 |
| 25.7 |
| 26.8 |
| 30.5 |
| 30.7 |
| 29.9 |
| 27.2 |
| 37.3 |
| 35.4 |
| 33.5 |
| 28.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.2 |
| 17.8 |
| 14.9 |
| 7.8 |
| 7.9 |
| 1.9 |
| 2.0 |
| 2.1 |
| 2.2 |
| 2.3 |
| 2.4 |
| 2.5 |
| 2.6 |
| 2.7 |
| 2.6 |
| 3.2 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| 1,397.7 |
| 1,375.5 |
| 1,351.2 |
| 1,211.0 |
| 1,184.2 |
| 1,164.0 |
| 1,144.5 |
| 1,318.1 |
| 1,007.4 |
| 941.4 |
| 915.6 |
| 855.0 |
| 245.5 |
| 244.0 |
| 248.4 |
| 257.2 |
| 265.8 |
| 268.5 |
| 260.6 |
| 429.0 |
| 453.2 |
| - |
| - |
| - |
| 2,491.0 |
| 2,407.5 |
| 2,363.2 |
| 1,884.0 |
| 1,883.0 |
| 1,782.9 |
| 1,678.2 |
| 1,824.6 |
| 1,560.0 |
| 1,433.8 |
| 1,340.2 |
| 1,253.4 |
| 649.8 |
| 568.2 |
| 583.7 |
| 588.3 |
| 625.1 |
| 612.8 |
| 583.1 |
| 722.2 |
| 696.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 872.2 |
| 822.4 |
| 664.8 |
| 589.0 |
| 531.9 |
| 463.1 |
| 431.1 |
| 394.0 |
| 358.7 |
| 317.7 |
| 274.1 |
| 243.6 |
| 225.7 |
| 199.1 |
| 159.2 |
| 119.6 |
| 71.6 |
| 48.3 |
| 27.9 |
| 16.8 |
| - |
| - |
| - |
| 2.1 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| (0.0) |
| (0.1) |
| (0.2) |
| (0.4) |
| (0.4) |
| (0.1) |
| 0.2 |
| 0.6 |
| 0.5 |
| 0.2 |
| (0.2) |
| (0.7) |
| (0.6) |
| (0.1) |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,402.4 |
| 1,323.2 |
| 1,264.9 |
| 1,080.7 |
| 997.4 |
| 931.5 |
| 850.5 |
| 809.3 |
| 764.3 |
| 723.0 |
| 670.9 |
| 620.0 |
| 584.3 |
| 563.7 |
| 534.7 |
| 487.6 |
| 442.9 |
| 388.2 |
| 361.1 |
| 146.1 |
| 134.3 |
| - |
| - |
| - |
| 1,264.9 |
| 1,080.7 |
| 997.4 |
| 931.5 |
| 850.5 |
| 809.3 |
| 764.3 |
| 723.0 |
| 670.9 |
| 620.0 |
| 584.3 |
| 563.7 |
| 534.7 |
| 487.6 |
| 442.9 |
| 388.2 |
| 361.1 |
| 146.1 |
| 134.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 145.9 |
| 147.5 |
| 148.8 |
| 149.6 |
| 339.8 |
| 340.2 |
| - |
| - |
| - |
| 282.2 |
| 388.9 |
| 341.6 |
| 355.1 |
| 296.3 |
| 444.5 |
| 148.9 |
| 151.3 |
| 139.4 |
| 129.0 |
| 155.2 |
| 162.6 |
| 167.0 |
| 155.3 |
| 143.9 |
| 112.1 |
| 93.7 |
| 66.7 |
| 92.5 |
| - |
| - |
| - |
| 1,264.9 |
| 1,080.7 |
| 997.4 |
| 931.5 |
| 850.5 |
| 809.3 |
| 764.3 |
| 723.0 |
| 670.9 |
| 620.0 |
| 584.3 |
| 563.7 |
| 534.7 |
| 487.6 |
| 442.9 |
| 388.2 |
| 361.1 |
| 146.1 |
| 134.3 |
| - |
| - |
| - |
| 915.8 |
| 856.8 |
| 744.0 |
| 660.7 |
| 594.8 |
| 513.8 |
| 472.6 |
| 427.6 |
| 386.3 |
| 334.1 |
| 283.2 |
| 247.5 |
| 226.9 |
| 197.9 |
| 150.8 |
| 106.1 |
| 51.4 |
| 24.3 |
| (190.7) |
| (202.6) |
| - |
| - |
| - |