| (in millions of USD) | 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 | - | - | - | - | - | - | - | - | 14.9 | 10.0 | 1.1 | 5.2 | 9.2 | 6.0 | 4.3 | 2.4 | 0.7 | 0.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | 14.9 | 10.0 | 1.1 | 5.2 | 9.2 | 6.0 | 4.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 530.1 | 472.6 | 551.8 | 478.8 | 411.2 | 227.3 | 413.2 | 334.8 | 417.3 | 421.4 | 311.4 | 457.7 | 686.4 | 696.8 | 621.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 549.1 | 594.1 | 397.3 | 566.7 | 509.5 | 384.4 | 450.5 | 386.4 | 350.7 | 521.9 | 389.0 | 336.8 | 572.8 | 634.7 | 664.1 | 586.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 2,902.3 | 2,820.0 | 2,518.8 | 2,127.9 | 1,938.9 | 1,833.1 | 1,787.4 | 1,727.7 | 1,551.0 | 1,535.4 | 1,569.8 | 1,056.3 | 974.0 | 827.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 573.2 | 510.0 | 648.7 | 530.9 | 353.3 | 207.9 | 373.4 | 309.0 | 313.4 | 320.3 | 303.8 | 456.6 | 781.1 | 759.7 | 575.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| - |
| 2.4 |
| 0.7 |
| 0.9 |
| 553.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 98.5 | 92.4 | 90.5 | 74.0 | 87.1 | 119.3 | 81.9 | 99.0 | 78.0 | 70.0 | 65.6 | 54.3 | 36.7 | 65.4 | 61.6 | 36.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,227.5 | 1,207.4 | 1,097.8 | 1,169.3 | 1,065.1 | 781.4 | 1,004.5 | 874.9 | 878.1 | 1,075.5 | 867.0 | 959.0 | 1,374.3 | 1,506.9 | 1,420.6 | 1,197.6 | - | - |
| 485.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,244.9 | 1,113.4 | 1,005.3 | 909.7 | 839.5 | 750.6 | 682.5 | 595.1 | 514.4 | 435.5 | 327.2 | 231.3 | 170.3 | 114.8 | 76.6 | - | - | - |
| Property,Plant & Equipment Net | 1,657.4 | 1,706.6 | 1,513.5 | 1,218.2 | 1,099.3 | 1,082.5 | 1,104.9 | 1,132.6 | 1,036.7 | 1,099.9 | 1,242.7 | 825.1 | 803.6 | 712.3 | 408.9 | 422.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 113.8 | 92.7 | 94.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 421.9 | 421.9 | 429.2 | 427.8 | 328.1 | 323.6 | 324.5 | 327.4 | 312.4 | 294.8 | 435.4 | 154.1 | 154.1 | 32.3 | - | - | - | - |
| Intangible Assets | 13.4 | 18.7 | 20.7 | 26.9 | 26.0 | 35.9 | 46.8 | 58.5 | 56.5 | 65.0 | 75.7 | 48.9 | 67.8 | 60.8 | 36.7 | 40.1 | - | - |
| Operating Lease Right Of Use Assets | 378.4 | 302.2 | 252.8 | 288.1 | 280.3 | 290.5 | 296.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | 21.6 | 17.1 | 14.2 | 9.5 | - | - | - |
| Other Non-Current Assets | 38.4 | 38.7 | 37.5 | 30.7 | 32.3 | 26.6 | 31.1 | 30.8 | 36.4 | 28.9 | 42.9 | 43.8 | 28.1 | 17.3 | 10.4 | 11.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,850.7 | 3,788.2 | 3,446.0 | 3,160.9 | 2,831.2 | 2,540.5 | 2,808.4 | 2,424.3 | 2,320.2 | 2,564.0 | 2,663.7 | 2,030.8 | 2,427.9 | 2,329.8 | 1,876.6 | 1,672.3 | - | - |
| 443.5 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 73.8 | 56.8 | 59.9 | 64.9 | 62.4 | 75.4 | 68.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 207.6 | 223.3 | 179.9 | 157.0 | 138.7 | 126.8 | 102.8 | 117.3 | 99.5 | 70.4 | 60.3 | 82.8 | 66.0 | 71.4 | 41.3 | 30.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,076.2 | 1,000.1 | 982.8 | 971.5 | 839.6 | 497.5 | 753.9 | 582.8 | 668.7 | 799.2 | 594.7 | 707.5 | 972.6 | 1,045.2 | 778.8 | 751.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 311.4 | 251.7 | 200.2 | 231.4 | 228.2 | 226.6 | 239.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 64.5 | 63.5 | 68.9 | 66.4 | 56.8 | 56.2 | 42.9 | 42.9 | 40.1 | 66.1 | 84.8 | 13.0 | 13.8 | 12.9 | 0.1 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 69.5 | 76.6 | 61.2 | 57.3 | 53.5 | 59.3 | 52.5 | 57.9 | 56.0 | 64.9 | 56.9 | 45.9 | 45.9 | 45.5 | 24.1 | 21.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,175.2 | 3,071.6 | 2,645.4 | 2,372.4 | 2,303.4 | 2,045.0 | 2,349.2 | 1,925.1 | 1,925.9 | 2,166.2 | 1,969.7 | 1,394.7 | 1,964.7 | 1,893.3 | 1,561.3 | 1,395.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | 0.4 | (0.4) | (1.9) | 1.6 | (5.1) | (5.3) | (5.5) | (5.4) | (8.1) | (13.3) | (11.3) | (19.7) | (20.5) | (13.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 151.3 | 207.3 | 115.0 | 197.8 | 225.5 | 283.9 | 250.6 | 292.2 | 209.5 | 276.2 | 272.3 | 251.5 | 401.7 | 461.7 | 641.8 | 446.0 | - | - |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.7 |
| 14.9 |
| 10.9 |
| 5.9 |
| 14.1 |
| 10.0 |
| 14.9 |
| 8.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.7 | 14.9 | 10.9 | 5.9 | 14.1 | 10.0 | 14.9 | 8.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 772.9 | 530.1 | 521.5 | 564.0 | 577.5 | 472.6 | 471.9 | 602.2 | 561.9 | 551.8 | 521.5 | 430.8 | 438.2 | 478.8 | 430.1 | 515.2 | 526.1 | 411.2 | 360.9 | 350.0 | 314.2 | 227.3 | 239.4 | 232.8 | 190.0 | 413.2 | 335.8 | 373.9 | 403.7 | 334.8 | 407.5 | 423.2 | 417.7 | 417.3 | 330.9 | 260.9 | 312.3 | 421.4 | 281.0 | 358.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 736.1 | 549.1 | 478.5 | 495.6 | 517.4 | 594.1 | 499.5 | 567.0 | 404.0 | 397.3 | 390.8 | 343.9 | 385.3 | 566.7 | 427.7 | 431.0 | 511.9 | 509.5 | 413.4 | 491.0 | 468.8 | 384.4 | 328.7 | 344.0 | 214.4 | 450.5 | 393.7 | 426.0 | 464.9 | 386.4 | 481.5 | 338.3 | 393.0 | 350.7 | 280.5 | 370.4 | 434.0 | 521.9 | 438.3 | 444.0 |
| Prepaid Expenses | 92.4 | 98.5 | 82.4 | 90.3 | 101.2 | 92.4 | 83.0 | 79.1 | 88.0 | 90.5 | 80.7 | 72.4 | 78.6 | 74.0 | 74.0 | 68.6 | 77.9 | 87.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,707.9 | 1,227.5 | 1,134.1 | 1,215.2 | 1,243.3 | 1,207.4 | 1,124.9 | 1,299.9 | 1,154.9 | 1,097.8 | 1,042.4 | 901.0 | 950.8 | 1,169.3 | 1,001.1 | 1,077.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,931.2 | 2,902.3 | 2,866.2 | 2,846.7 | 2,833.3 | 2,820.0 | 2,744.0 | 2,746.0 | 2,519.3 | 2,518.8 | 2,166.8 | 2,153.6 | 2,136.5 | 2,127.9 | 2,103.9 | 2,042.4 | 2,062.8 | 1,938.9 | 1,906.3 | 1,868.3 | 1,847.4 | 1,833.1 | 1,799.7 | 1,783.6 | 1,795.7 | 1,787.4 | 1,761.6 | 1,743.1 | 1,728.4 | 1,727.7 | 1,683.2 | 1,557.6 | 1,550.7 | 1,551.0 | 1,537.9 | 1,533.5 | 1,531.0 | 1,535.4 | 1,487.8 | 1,580.2 |
| Accumulated Depreciation | 1,278.0 | 1,244.9 | 1,212.3 | 1,178.4 | 1,144.4 | 1,113.4 | 1,082.6 | 1,059.5 | 1,029.1 | 1,005.3 | 978.5 | 953.6 | 932.1 | 909.7 | 886.9 | 862.8 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,653.2 | 1,657.4 | 1,653.9 | 1,668.4 | 1,688.9 | 1,706.6 | 1,661.4 | 1,686.5 | 1,490.2 | 1,513.5 | 1,188.3 | 1,200.0 | 1,204.4 | 1,218.2 | 1,217.0 | 1,179.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 115.9 | 113.8 | 112.5 | 110.7 | 106.8 | 92.7 | 89.3 | 87.8 | 88.1 | 94.4 | 71.0 | 70.7 | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 421.9 | 421.9 | 421.9 | 421.9 | 421.9 | 421.9 | 422.3 | 426.1 | 426.8 | 429.2 | 429.2 | 427.7 | 427.8 | 427.8 | 410.8 | 409.9 | 409.4 | 328.1 | ||||||||||||||||||||||
| Intangible Assets | 12.1 | 13.4 | 14.6 | 15.9 | 17.3 | 18.7 | 19.4 | 21.7 | 18.8 | 20.7 | 20.7 | 22.8 | 24.8 | 26.9 | 29.0 | 31.1 | 33.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 364.9 | 378.4 | 323.0 | 310.9 | 299.2 | 302.2 | 306.2 | 264.3 | 247.5 | 252.8 | 261.7 | 271.1 | 284.4 | 288.1 | 287.7 | 281.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 36.5 | 38.4 | 40.2 | 41.4 | 41.2 | 38.7 | 41.6 | 42.5 | 39.3 | 37.5 | 37.5 | 43.7 | 32.6 | 30.7 | 29.7 | 30.2 | 30.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,312.5 | 3,850.7 | 3,700.3 | 3,784.3 | 3,818.6 | 3,788.2 | 3,665.1 | 3,828.7 | 3,465.6 | 3,446.0 | 3,050.9 | 2,936.9 | 2,924.7 | 3,160.9 | 2,975.3 | 3,009.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 749.8 | 573.2 | 486.3 | 590.4 | 520.4 | 510.0 | 454.5 | 557.8 | 475.5 | 648.7 | 558.2 | 398.6 | 285.2 | 530.9 | 549.5 | 573.6 | 466.3 | 353.3 | 314.9 | 247.6 | 238.0 | 207.9 | 186.8 | 163.4 | 145.7 | 373.4 | 310.4 | 283.1 | 343.2 | 309.0 | 336.5 | 256.8 | 271.8 | 313.4 | 241.7 | 195.7 | 232.1 | 320.3 | 231.2 | 286.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 74.4 | 73.8 | 55.0 | 54.0 | 56.2 | 56.8 | 49.7 | 54.0 | 55.5 | 59.9 | 60.1 | 60.1 | 63.5 | 64.9 | 64.2 | 62.1 | ||||||||||||||||||||||||
| Accrued Expenses | 189.7 | 207.6 | 167.2 | 179.4 | 145.6 | 223.3 | 182.5 | 199.4 | 148.0 | 179.9 | 131.3 | 140.2 | 115.4 | 157.0 | 144.2 | 131.6 | 105.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,523.5 | 1,076.2 | 933.9 | 1,027.3 | 1,066.8 | 1,000.1 | 983.3 | 1,183.5 | 986.0 | 982.8 | 916.6 | 754.3 | 773.0 | 971.5 | 825.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 298.3 | 311.4 | 274.1 | 262.4 | 249.1 | 251.7 | 262.8 | 216.9 | 198.8 | 200.2 | 209.2 | 218.9 | 229.0 | 231.4 | 231.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 64.7 | 64.5 | 64.5 | 60.4 | 60.9 | 63.5 | 64.2 | 66.0 | 68.3 | 68.9 | 65.5 | 66.2 | 65.9 | 66.4 | 65.2 | 58.0 | 57.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 62.7 | 69.5 | 68.4 | 67.3 | 68.1 | 76.6 | 60.5 | 60.3 | 57.5 | 61.2 | 52.8 | 58.5 | 53.0 | 57.3 | 58.8 | 60.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,600.7 | 3,175.2 | 3,017.8 | 3,098.0 | 3,123.1 | 3,071.6 | 2,941.8 | 3,123.2 | 2,701.6 | 2,645.4 | 2,276.4 | 2,161.4 | 2,165.5 | 2,372.4 | 2,225.8 | 2,344.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | 0.5 | (0.5) | (0.2) | 0.4 | 0.5 | 0.7 | 0.0 | (0.4) | (7.4) | (6.4) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 184.5 | 151.3 | 200.2 | 187.9 | 176.5 | 207.3 | 141.6 | 116.5 | 168.9 | 115.0 | 125.8 | 146.6 | 177.8 | 197.8 | 175.9 | 143.6 | 292.5 | 225.5 | ||||||||||||||||||||||
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 84.1 |
| 79.3 |
| 85.9 |
| 119.3 |
| 92.3 |
| 93.4 |
| 109.2 |
| 81.9 |
| 94.8 |
| 87.3 |
| 99.1 |
| 99.0 |
| 89.6 |
| 85.1 |
| 86.1 |
| 78.0 |
| 77.2 |
| 74.2 |
| 71.1 |
| 70.0 |
| 73.7 |
| 67.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,200.4 |
| 1,065.1 |
| 924.2 |
| 958.9 |
| 925.0 |
| 781.4 |
| 737.2 |
| 769.0 |
| 679.0 |
| 1,004.5 |
| 871.4 |
| 931.4 |
| 1,009.2 |
| 874.9 |
| 1,018.9 |
| 877.9 |
| 936.2 |
| 878.1 |
| 722.9 |
| 730.8 |
| 856.1 |
| 1,075.5 |
| 853.4 |
| 951.2 |
| 859.9 |
| 839.5 |
| 816.9 |
| 794.6 |
| 772.1 |
| 750.6 |
| 729.4 |
| 708.5 |
| 704.3 |
| 682.5 |
| 660.0 |
| 636.9 |
| 615.2 |
| 595.1 |
| 573.3 |
| 551.7 |
| 531.2 |
| 514.4 |
| 499.7 |
| 478.9 |
| 456.6 |
| 435.5 |
| 359.0 |
| 373.0 |
| 1,202.9 |
| 1,099.3 |
| 1,089.4 |
| 1,073.7 |
| 1,075.3 |
| 1,082.5 |
| 1,070.3 |
| 1,075.1 |
| 1,091.4 |
| 1,104.9 |
| 1,101.6 |
| 1,106.1 |
| 1,113.2 |
| 1,132.6 |
| 1,109.9 |
| 1,005.9 |
| 1,019.5 |
| 1,036.7 |
| 1,038.2 |
| 1,054.6 |
| 1,074.5 |
| 1,099.9 |
| 1,128.8 |
| 1,207.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 328.6 |
| 328.6 |
| 328.6 |
| 323.6 |
| 323.9 |
| 323.9 |
| 324.3 |
| 324.5 |
| 324.7 |
| 325.2 |
| 326.5 |
| 327.4 |
| 352.6 |
| 310.9 |
| 312.3 |
| 312.4 |
| 291.5 |
| 291.8 |
| 292.8 |
| 294.8 |
| 299.1 |
| 435.4 |
| 26.0 |
| 28.6 |
| 31.3 |
| 34.0 |
| 35.9 |
| 38.6 |
| 41.3 |
| 44.1 |
| 46.8 |
| 49.5 |
| 52.2 |
| 55.2 |
| 58.5 |
| 62.2 |
| 51.5 |
| 54.0 |
| 56.5 |
| 57.7 |
| 60.0 |
| 62.4 |
| 65.0 |
| 67.6 |
| 70.2 |
| 277.2 |
| 280.3 |
| 274.2 |
| 284.5 |
| 294.0 |
| 290.5 |
| 287.8 |
| 282.0 |
| 291.0 |
| 296.7 |
| 299.0 |
| 315.4 |
| 312.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.3 |
| 32.1 |
| 32.8 |
| 27.1 |
| 26.6 |
| 28.6 |
| 31.0 |
| 31.3 |
| 31.1 |
| 32.0 |
| 33.6 |
| 29.5 |
| 30.8 |
| 31.8 |
| 32.8 |
| 33.3 |
| 36.4 |
| 37.9 |
| 60.4 |
| 42.6 |
| 28.9 |
| 35.7 |
| 38.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,153.1 |
| 2,831.2 |
| 2,677.0 |
| 2,709.8 |
| 2,684.1 |
| 2,540.5 |
| 2,486.3 |
| 2,522.3 |
| 2,461.2 |
| 2,808.4 |
| 2,678.2 |
| 2,763.9 |
| 2,846.0 |
| 2,424.3 |
| 2,575.3 |
| 2,279.0 |
| 2,355.2 |
| 2,320.2 |
| 2,148.2 |
| 2,197.6 |
| 2,328.3 |
| 2,564.0 |
| 2,384.5 |
| 2,703.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.5 |
| 62.4 |
| 62.3 |
| 67.9 |
| 74.2 |
| 75.4 |
| 71.0 |
| 70.6 |
| 67.1 |
| 68.2 |
| 65.3 |
| 70.1 |
| 69.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 138.7 |
| 114.8 |
| 123.4 |
| 93.9 |
| 126.8 |
| 99.9 |
| 94.6 |
| 70.5 |
| 102.8 |
| 92.4 |
| 83.0 |
| 89.2 |
| 117.3 |
| 97.4 |
| 89.8 |
| 83.7 |
| 99.5 |
| 81.4 |
| 54.3 |
| 59.2 |
| 70.4 |
| 63.1 |
| 48.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 933.6 |
| 907.9 |
| 839.6 |
| 679.5 |
| 718.5 |
| 674.9 |
| 497.5 |
| 409.4 |
| 427.1 |
| 369.5 |
| 753.9 |
| 620.6 |
| 701.2 |
| 780.2 |
| 582.8 |
| 798.3 |
| 608.0 |
| 662.6 |
| 668.7 |
| 476.6 |
| 461.0 |
| 577.5 |
| 799.2 |
| 576.1 |
| 679.9 |
| 228.4 |
| 228.7 |
| 228.2 |
| 222.6 |
| 227.6 |
| 231.1 |
| 226.6 |
| 229.3 |
| 223.5 |
| 234.5 |
| 239.3 |
| 243.7 |
| 255.4 |
| 252.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.8 |
| 56.4 |
| 56.3 |
| 56.1 |
| 56.2 |
| 56.4 |
| 55.0 |
| 52.7 |
| 42.9 |
| 43.2 |
| 42.8 |
| 42.7 |
| 42.9 |
| 38.6 |
| 38.6 |
| 38.9 |
| 40.1 |
| 64.2 |
| 65.3 |
| 65.3 |
| 66.1 |
| 72.9 |
| 79.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.1 |
| 53.5 |
| 58.0 |
| 61.7 |
| 61.4 |
| 59.3 |
| 54.9 |
| 55.1 |
| 55.1 |
| 52.5 |
| 47.9 |
| 45.6 |
| 42.8 |
| 57.9 |
| 53.6 |
| 53.7 |
| 55.0 |
| 56.0 |
| 59.3 |
| 61.0 |
| 62.2 |
| 64.9 |
| 55.9 |
| 56.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,620.5 |
| 2,303.4 |
| 2,142.9 |
| 2,179.2 |
| 2,139.4 |
| 2,045.0 |
| 1,977.2 |
| 2,013.8 |
| 2,021.1 |
| 2,349.2 |
| 2,196.5 |
| 2,277.9 |
| 2,356.5 |
| 1,925.1 |
| 2,108.8 |
| 1,849.0 |
| 1,916.8 |
| 1,925.9 |
| 1,756.4 |
| 1,804.9 |
| 1,923.0 |
| 2,166.2 |
| 1,907.0 |
| 2,054.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.4) |
| (1.9) |
| (0.1) |
| 4.0 |
| 3.7 |
| 1.6 |
| 0.9 |
| (0.5) |
| (8.1) |
| (5.1) |
| (2.4) |
| (2.8) |
| (3.5) |
| (5.3) |
| (4.8) |
| (5.3) |
| (5.6) |
| (5.5) |
| (4.2) |
| (4.3) |
| (4.7) |
| (5.4) |
| (6.0) |
| (6.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 244.6 |
| 240.5 |
| 250.1 |
| 283.9 |
| 327.7 |
| 341.9 |
| 309.5 |
| 250.6 |
| 250.8 |
| 230.2 |
| 229.0 |
| 292.2 |
| 220.6 |
| 269.9 |
| 273.5 |
| 209.5 |
| 246.3 |
| 269.8 |
| 278.6 |
| 276.2 |
| 277.4 |
| 271.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |