| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | 6.3 | 13.1 | 17.1 | 20.9 | 13.2 | 21.6 | 11.3 | 9.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | 6.3 | 13.1 | 17.1 | 20.9 | 13.2 | 21.6 | 11.3 | 9.4 |
| Receivables | |||||||||||||||
| Accounts Receivable | 137.7 | 36.6 | 35.2 | 97.0 | 89.0 | 49.1 | 26.9 | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | 794.8 | 579.4 | 645.8 | 458.3 | 257.0 | 246.6 | 198.4 | 166.2 | 149.3 | 185.7 | 152.1 | 150.9 | 123.8 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 58.7 | 33.0 | 25.4 | 21.4 | 17.9 | 14.9 | 13.0 | 12.1 | 9.4 | 5.6 | 5.1 | 3.4 | 2.4 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | - | - | - | - | - | - | 62.2 | 46.0 | 41.9 | 46.8 | 50.6 | 77.4 | 86.0 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 91.9 | 0.0 | 0.0 | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | - | 91.9 | 0.0 | 0.0 | - | 0.1 | 1.5 | 0.0 | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | 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 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Prepaid Expenses |
| 15.4 |
| 8.4 |
| 7.0 |
| 7.6 |
| 3.6 |
| 2.7 |
| 2.8 |
| 2.8 |
| 1.2 |
| 1.5 |
| 1.2 |
| 0.6 |
| 0.5 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,743.5 | 1,442.2 | 1,267.2 | 1,181.1 | 964.2 | 714.0 | 668.9 | 707.0 | 447.0 | 418.3 | 312.6 | 295.3 | 300.4 | - | - |
| - |
| Accumulated Depreciation | 30.0 | 16.4 | 13.6 | 11.9 | 10.7 | 9.3 | 7.4 | 5.6 | 3.9 | 3.0 | 2.2 | 1.7 | 1.2 | - | - |
| Property,Plant & Equipment Net | 45.5 | 20.3 | 12.5 | 9.8 | 8.6 | 5.7 | 6.7 | 8.0 | 6.6 | 3.5 | 2.9 | 1.7 | 1.2 | - | - |
| Long Term Investments | 33.0 | 50.5 | 88.5 | 70.8 | 18.5 | 16.8 | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 32.7 | 50.2 | 88.3 | 70.6 | 18.2 | 16.8 | 11.9 | 8.4 | 7.5 | 7.4 | 2.0 | - | - | - | - |
| Goodwill | 228.7 | 199.9 | 100.9 | 100.9 | 100.9 | 8.9 | 8.9 | 8.9 | 8.9 | 4.6 | 4.9 | 4.9 | 4.9 | - | - |
| Intangible Assets | 137.3 | 101.7 | 62.6 | 68.0 | 93.6 | 5.0 | 5.9 | 6.9 | 4.1 | 2.0 | 2.4 | 2.8 | 3.1 | - | - |
| Operating Lease Right Of Use Assets | 22.8 | 9.5 | 5.1 | 6.5 | 5.7 | 4.2 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 3.2 | 3.9 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 4.6 | 3.8 | 8.6 | 5.5 | - | 3.5 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,215.4 | 1,827.8 | 1,545.6 | 1,442.7 | 1,191.6 | 758.0 | 705.4 | 743.0 | 478.5 | 437.1 | 326.7 | 305.1 | 309.6 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 0.1 | 1.5 | 0.0 | - | - |
| Deferred Revenue Current | 19.9 | 22.4 | 7.4 | 17.5 | 20.5 | 6.1 | 1.6 | 2.1 | 3.8 | 6.5 | 11.0 | 4.2 | 15.0 | - | - |
| Operating Lease Liabilities Current | 5.3 | 2.4 | 1.4 | 1.3 | 1.4 | 1.3 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 34.0 | 16.8 | 20.4 | 21.8 | 18.8 | 10.4 | 6.1 | 5.1 | 4.9 | 7.7 | 5.3 | 6.1 | 6.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,114.1 | 883.8 | 924.1 | 836.7 | 709.6 | 556.8 | 540.9 | 665.9 | 404.4 | 366.6 | 269.8 | 255.6 | 255.8 | - | - |
| Operating Lease Liabilities Non-Current |
| 18.3 |
| 7.7 |
| 4.4 |
| 6.0 |
| 5.3 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 18.3 | 22.2 | 16.7 | 15.4 | 19.5 | 0.1 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 31.9 | 11.0 | 4.4 | 6.0 | 5.3 | 3.8 | 0.0 | 0.8 | 1.1 | 0.0 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,512.8 | 1,166.0 | 945.2 | 952.2 | 827.6 | 653.1 | 632.8 | 673.9 | 405.5 | 373.8 | 270.7 | 255.7 | 256.4 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| 27.3 |
| 26.5 |
| 24.7 |
| 23.5 |
| 22.2 |
| 22.5 |
| 22.3 |
| 24.4 |
| - |
| - |
| Retained Earnings | 464.1 | 466.8 | 440.6 | 321.8 | 212.1 | 73.6 | 43.1 | 40.9 | 46.0 | 41.0 | 33.4 | 27.1 | 28.8 | - | - |
| Accumulated Other Comprehensive Income | 0.2 | 0.1 | (1.0) | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - |
| Treasury Stock | 0.0 | 28.3 | 9.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 53.2 | 54.2 | 1.3 | 1.9 | 1.3 | 3.9 | 2.9 | 3.4 | 3.4 | 0.0 | - | - | - | - | - |
| Total Stockholders Equity | 649.5 | 607.6 | 599.1 | 488.6 | 362.6 | 101.0 | 69.7 | 65.7 | 69.6 | 63.3 | 56.0 | 49.5 | 53.3 | 55.6 | 44.9 |
| Total Equity | 702.7 | 661.9 | 600.4 | 490.5 | 363.9 | 104.9 | 72.6 | 69.1 | 73.0 | 63.3 | 56.0 | 49.5 | 53.3 | 55.6 | 44.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.3) |
| (13.1) |
| - |
| (20.8) |
| (11.7) |
| (21.6) |
| - |
| - |
| Working Capital | 629.4 | 558.4 | 343.1 | 344.4 | 254.6 | 157.3 | 127.9 | 41.1 | 42.7 | 51.7 | 42.8 | 39.7 | 44.6 | - | - |
| Book Value | 649.5 | 607.6 | 599.1 | 488.6 | 362.6 | 101.0 | 69.7 | 65.7 | 69.6 | 63.3 | 56.0 | 49.5 | 53.3 | 55.6 | 44.9 |
| Tangible Book Value | 283.6 | 306.0 | 435.6 | 319.7 | 168.0 | 87.1 | 54.9 | 50.0 | 56.6 | 56.7 | 48.7 | 41.8 | 45.2 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 12.0 |
| 8.4 |
| 13.1 |
| 6.4 |
| 13.3 |
| 16.8 |
| 17.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.9 | 12.0 | 8.4 | 13.1 | 6.4 | 13.3 | 16.8 | 17.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 168.4 | 558.8 | 283.1 | 137.7 | 124.9 | 34.1 | 71.8 | 36.6 | 53.2 | 42.7 | 34.3 | 35.2 | 90.1 | 109.6 | 110.8 | 97.0 | 65.6 | 85.0 | 104.5 | 89.0 | 64.7 | 101.9 | 75.7 | 49.1 | 96.8 | 24.6 | - | 26.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,319.4 | 1,031.2 | 846.1 | 794.8 | 759.6 | 642.3 | 735.6 | 579.4 | 579.4 | 591.7 | 611.2 | 645.8 | 675.4 | 575.3 | 458.5 | 458.3 | 564.8 | 402.6 | 346.3 | 257.0 | 310.9 | 245.2 | 311.6 | 246.6 | 291.0 | 183.2 | 213.1 | 198.4 | 200.7 | 193.9 | 236.7 | 166.2 | 402.0 | 215.1 | 186.7 | 149.3 | 189.1 | 169.5 | 179.8 | 185.7 |
| Prepaid Expenses | 27.2 | 19.5 | 17.5 | 15.4 | 14.0 | 8.2 | 9.2 | 8.4 | 7.5 | 5.9 | 5.5 | 7.0 | 8.5 | 6.7 | 9.1 | 7.6 | 8.2 | 7.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,668.3 | 3,341.7 | 2,111.3 | 1,743.5 | 1,757.9 | 1,489.7 | 1,645.5 | 1,442.2 | 1,349.2 | 1,340.3 | 1,294.9 | 1,267.2 | 1,324.3 | 1,315.4 | 979.3 | 1,181.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 72.6 | 69.5 | 67.8 | 58.7 | 39.7 | 32.9 | 33.2 | 33.0 | 30.3 | 28.3 | 27.4 | 25.4 | 23.8 | 22.4 | 21.5 | 21.4 | 19.3 | 18.4 | 18.6 | 17.9 | 16.8 | 15.8 | 15.4 | 14.9 | 14.8 | 13.4 | 13.1 | 13.0 | 12.3 | 12.2 | 12.2 | 12.1 | 11.7 | 11.4 | 11.4 | 9.4 | 9.7 | 8.4 | 8.2 | 5.6 |
| Accumulated Depreciation | 36.4 | 34.8 | 32.4 | 30.0 | 19.0 | 18.0 | 17.2 | 16.4 | 15.6 | 14.8 | 14.2 | 13.6 | 13.0 | 12.3 | 11.9 | 11.9 | 11.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 47.2 | 46.7 | 45.5 | 45.5 | 32.2 | 24.0 | 20.0 | 20.3 | 16.2 | 15.0 | 13.7 | 12.5 | 11.5 | 11.6 | 10.5 | 9.8 | ||||||||||||||||||||||||
| Long Term Investments | 39.5 | 38.4 | 31.7 | 33.0 | 38.4 | 48.5 | 51.0 | 50.5 | 93.7 | 91.9 | 91.2 | 88.5 | 81.0 | 76.3 | 73.0 | 70.8 | 32.5 | |||||||||||||||||||||||
| Equity Method Investments | 39.5 | 38.4 | 31.7 | 32.7 | 38.1 | 48.2 | 50.7 | 50.2 | 93.5 | 91.6 | 91.0 | 88.3 | 80.8 | 76.0 | 72.8 | 70.6 | 32.3 | |||||||||||||||||||||||
| Goodwill | 243.7 | 228.7 | 228.7 | 228.7 | 216.9 | 199.9 | 199.9 | 199.9 | 121.0 | 100.9 | 100.9 | 100.9 | 100.9 | 100.9 | 100.9 | 100.9 | 100.9 | 100.9 | ||||||||||||||||||||||
| Intangible Assets | 147.7 | 128.8 | 132.1 | 137.3 | 111.0 | 94.1 | 97.8 | 101.7 | 74.9 | 58.3 | 60.5 | 62.6 | 64.3 | 67.0 | 65.3 | 68.0 | 70.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 21.5 | 20.5 | 21.5 | 22.8 | 21.4 | 8.4 | 9.0 | 9.5 | 5.1 | 4.5 | 4.8 | 5.1 | 5.4 | 5.7 | 6.0 | 6.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 6.1 | 7.1 | 8.6 | 4.6 | 5.7 | 4.7 | 5.7 | 3.8 | 9.3 | 12.9 | 13.2 | 8.6 | 5.5 | 5.5 | 5.5 | 5.5 | 0.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,174.1 | 3,811.9 | 2,579.4 | 2,215.4 | 2,183.5 | 1,869.3 | 2,029.0 | 1,827.8 | 1,669.5 | 1,623.9 | 1,579.2 | 1,545.6 | 1,592.9 | 1,582.4 | 1,240.4 | 1,442.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 62.4 | 85.4 | 62.2 | 64.9 | 46.7 | 61.0 | 46.0 | 51.8 | 59.8 | 45.7 | 41.9 | 44.2 | 65.8 | 61.9 | 46.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 53.3 | 77.5 | 34.9 | 19.9 | 24.5 | 15.7 | 12.9 | 22.4 | 10.0 | 7.1 | 9.2 | 7.4 | 35.9 | 9.9 | 22.1 | 17.5 | 31.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.4 | 5.2 | 5.2 | - | 4.8 | 2.4 | 2.4 | - | 1.7 | 1.4 | 1.4 | - | 1.3 | 1.3 | 1.3 | - | ||||||||||||||||||||||||
| Accrued Expenses | 51.1 | 31.3 | 29.7 | 34.0 | 30.3 | 15.9 | 17.4 | 16.8 | 16.8 | 12.4 | 14.6 | 20.4 | 19.8 | 14.0 | 17.7 | 21.8 | 21.4 | 16.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,119.3 | 2,754.2 | 1,543.1 | 1,114.1 | 1,129.0 | 944.6 | 989.6 | 883.8 | 764.8 | 719.7 | 705.0 | 924.1 | 1,009.4 | 1,020.4 | 615.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 92.3 | 92.2 | 92.0 | 91.9 | 86.7 | 86.6 | 87.1 | 0.0 | 7.0 | 6.9 | 6.8 | 0.0 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 17.1 | 16.1 | 17.2 | - | 17.4 | 6.5 | 7.2 | - | 3.9 | 3.7 | 4.1 | - | 4.8 | 5.2 | 5.5 | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 18.2 | 18.3 | 18.2 | 18.3 | 20.3 | 21.9 | 22.3 | 22.2 | 16.7 | 16.7 | 16.7 | 16.7 | 14.8 | 15.5 | 15.4 | 15.4 | 15.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 28.4 | 27.2 | 27.7 | 31.9 | 20.0 | 8.0 | 11.4 | 11.0 | 7.0 | 4.1 | 4.4 | 4.4 | 4.8 | 5.2 | 5.5 | 6.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,267.2 | 3,103.1 | 1,882.3 | 1,512.8 | 1,486.7 | 1,203.5 | 1,364.3 | 1,166.0 | 1,082.5 | 1,038.5 | 996.2 | 945.2 | 1,030.8 | 1,042.8 | 734.5 | 952.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 518.6 | 464.8 | 458.1 | 464.1 | 458.7 | 473.1 | 466.6 | 466.8 | 440.5 | 440.4 | 426.7 | 440.6 | 403.5 | 372.3 | 338.8 | 321.8 | 284.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | (0.9) | (1.0) | (0.8) | (1.0) | (1.2) | (1.1) | 0.1 | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | 0.0 | 33.4 | 28.3 | 28.3 | 28.3 | 26.8 | 14.8 | 9.8 | 9.8 | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 59.6 | 55.0 | 53.1 | 53.2 | 53.3 | 53.1 | 53.7 | 54.2 | 3.8 | 1.6 | 1.4 | 1.3 | 1.2 | 1.1 | 1.0 | 1.9 | 1.7 | |||||||||||||||||||||||
| Total Stockholders Equity | 847.3 | 653.8 | 644.0 | 649.5 | 643.6 | 612.7 | 611.1 | 607.6 | 583.2 | 583.8 | 581.7 | 599.1 | 561.0 | 538.5 | 504.9 | 488.6 | 441.8 | |||||||||||||||||||||||
| Total Equity | 906.9 | 708.8 | 697.1 | 702.7 | 696.9 | 665.8 | 664.7 | 661.9 | 587.0 | 585.4 | 583.1 | 600.4 | 562.1 | 539.6 | 505.9 | 490.5 | 443.5 | 404.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 92.3 | 92.2 | 92.0 | 91.9 | 86.7 | 86.6 | 87.1 | 0.0 | 7.0 | 6.9 | 6.8 | 0.0 | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 549.0 | 587.4 | 568.2 | 629.4 | 628.8 | 545.1 | 655.9 | 558.4 | 584.4 | 620.6 | 589.9 | 343.1 | 314.9 | 295.0 | 363.8 | 344.4 | 337.9 | 295.2 | ||||||||||||||||||||||
| Book Value | 847.3 | 653.8 | 644.0 | 649.5 | 643.6 | 612.7 | 611.1 | 607.6 | 583.2 | 583.8 | 581.7 | 599.1 | 561.0 | 538.5 | 504.9 | 488.6 | 441.8 | 403.2 | ||||||||||||||||||||||
| Tangible Book Value | 455.9 | 296.3 | 283.2 | 283.6 | 315.7 | 318.7 | 313.3 | 306.0 | 387.3 | 424.5 | 420.3 | 435.6 | 395.7 | 370.5 | 338.7 | 319.7 | 270.1 | |||||||||||||||||||||||
| 4.1 |
| 3.6 |
| 4.5 |
| 3.1 |
| 3.1 |
| 2.7 |
| 3.1 |
| 2.0 |
| 2.6 |
| 2.8 |
| 2.7 |
| 1.8 |
| 2.8 |
| 2.8 |
| 3.5 |
| 2.2 |
| 2.6 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.7 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,125.9 |
| 909.7 |
| 1,014.6 |
| 964.2 |
| 1,000.9 |
| 951.5 |
| 872.9 |
| 714.0 |
| 899.7 |
| 657.2 |
| 783.2 |
| 668.9 |
| 621.3 |
| 647.9 |
| 691.3 |
| 707.0 |
| 667.8 |
| 487.9 |
| 479.8 |
| 447.0 |
| 494.7 |
| 509.4 |
| 456.7 |
| 418.3 |
| 11.1 |
| 11.1 |
| 10.7 |
| 10.3 |
| 10.0 |
| 9.6 |
| 9.3 |
| 8.8 |
| 8.2 |
| 7.8 |
| 7.4 |
| 6.9 |
| 6.5 |
| 6.0 |
| 5.6 |
| 5.2 |
| 4.8 |
| 4.3 |
| 3.9 |
| 3.8 |
| 3.5 |
| 3.3 |
| 3.0 |
| 9.5 |
| 9.4 |
| 8.9 |
| 8.6 |
| 8.3 |
| 5.9 |
| 5.8 |
| 5.7 |
| 6.0 |
| 6.3 |
| 6.4 |
| 6.7 |
| 7.0 |
| 7.3 |
| 7.7 |
| 8.0 |
| 7.9 |
| 7.9 |
| 8.3 |
| 6.6 |
| 6.7 |
| 6.1 |
| 5.7 |
| 3.5 |
| 30.9 |
| 29.7 |
| 18.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.7 |
| 29.5 |
| 18.2 |
| 12.4 |
| 30.0 |
| 20.9 |
| 16.8 |
| 12.3 |
| 12.0 |
| 11.9 |
| 11.9 |
| 11.6 |
| 8.4 |
| 8.1 |
| 8.4 |
| 7.7 |
| 7.6 |
| 7.5 |
| 7.5 |
| 7.4 |
| 7.5 |
| 7.4 |
| 7.4 |
| 100.9 |
| 100.9 |
| 101.7 |
| 8.9 |
| 8.9 |
| 8.9 |
| 8.9 |
| 8.9 |
| 8.9 |
| 8.9 |
| 8.9 |
| 8.9 |
| 8.9 |
| 8.9 |
| 10.3 |
| 10.3 |
| 10.3 |
| 8.9 |
| 8.9 |
| 8.9 |
| 8.9 |
| 4.6 |
| 77.9 |
| 85.8 |
| 93.6 |
| 101.5 |
| 4.7 |
| 4.8 |
| 5.0 |
| 5.2 |
| 5.5 |
| 5.6 |
| 5.9 |
| 6.1 |
| 6.4 |
| 6.6 |
| 6.9 |
| 8.4 |
| 8.7 |
| 8.9 |
| 4.1 |
| 4.2 |
| 4.3 |
| 4.4 |
| 2.0 |
| 6.8 |
| 7.1 |
| 7.3 |
| 5.7 |
| 6.1 |
| 3.6 |
| 3.9 |
| 4.2 |
| 4.5 |
| 4.8 |
| 5.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 2.7 |
| 3.1 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,346.6 |
| 1,135.9 |
| 1,247.3 |
| 1,191.6 |
| 1,233.4 |
| 1,007.1 |
| 920.8 |
| 758.0 |
| 941.0 |
| 700.9 |
| 827.2 |
| 705.4 |
| 657.8 |
| 684.1 |
| 726.6 |
| 743.0 |
| 706.8 |
| 527.1 |
| 516.5 |
| 478.5 |
| 523.0 |
| 537.0 |
| 483.5 |
| 437.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| 27.1 |
| 20.5 |
| 50.4 |
| 10.7 |
| 11.2 |
| 6.1 |
| 29.6 |
| 2.6 |
| 4.7 |
| 1.6 |
| 5.1 |
| 2.9 |
| 2.1 |
| 2.1 |
| 4.0 |
| 2.8 |
| 4.8 |
| 3.8 |
| 2.7 |
| 4.1 |
| 2.8 |
| 6.5 |
| 1.3 |
| 1.3 |
| 1.4 |
| - |
| 1.6 |
| 1.4 |
| 1.3 |
| - |
| 1.3 |
| 1.3 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| 18.8 |
| 17.1 |
| 9.4 |
| 9.2 |
| 10.4 |
| 10.9 |
| 5.7 |
| 5.4 |
| 6.1 |
| 5.6 |
| 5.0 |
| 4.8 |
| 5.1 |
| 6.0 |
| 5.3 |
| 4.8 |
| 4.9 |
| 5.6 |
| 4.5 |
| 4.3 |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 836.7 |
| 788.0 |
| 614.5 |
| 757.2 |
| 709.6 |
| 800.7 |
| 792.7 |
| 705.9 |
| 556.8 |
| 758.1 |
| 529.8 |
| 657.4 |
| 540.9 |
| 498.0 |
| 525.7 |
| 561.1 |
| 665.9 |
| 626.7 |
| 446.1 |
| 433.4 |
| 404.4 |
| 448.0 |
| 460.9 |
| 405.2 |
| 366.6 |
| 6.3 |
| 6.6 |
| 7.0 |
| - |
| 5.5 |
| 3.1 |
| 3.5 |
| - |
| 4.1 |
| 4.5 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.3 |
| 18.1 |
| 19.5 |
| 20.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 6.6 |
| 7.0 |
| 5.3 |
| 5.5 |
| 3.1 |
| 3.5 |
| 3.8 |
| 4.1 |
| 4.5 |
| 4.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 903.1 |
| 731.1 |
| 875.7 |
| 827.6 |
| 919.7 |
| 888.7 |
| 802.1 |
| 653.1 |
| 854.6 |
| 626.4 |
| 754.2 |
| 632.8 |
| 584.7 |
| 612.3 |
| 655.7 |
| 673.9 |
| 634.8 |
| 454.1 |
| 443.2 |
| 405.5 |
| 450.8 |
| 465.9 |
| 415.0 |
| 373.8 |
| - |
| - |
| - |
| 147.4 |
| 29.1 |
| 27.9 |
| 27.3 |
| 27.1 |
| 26.9 |
| 26.6 |
| 26.5 |
| 26.2 |
| 25.9 |
| 25.6 |
| 24.7 |
| 24.5 |
| 24.3 |
| 24.0 |
| 23.5 |
| 23.2 |
| 22.8 |
| 22.6 |
| 22.2 |
| 247.3 |
| 215.5 |
| 212.1 |
| 161.1 |
| 84.5 |
| 86.2 |
| 73.6 |
| 55.8 |
| 44.5 |
| 43.3 |
| 43.1 |
| 44.0 |
| 43.0 |
| 42.4 |
| 40.9 |
| 43.9 |
| 45.1 |
| 45.9 |
| 46.0 |
| 45.3 |
| 44.7 |
| 42.5 |
| 41.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.4 |
| 1.3 |
| 5.1 |
| 4.8 |
| 4.5 |
| 3.9 |
| 3.4 |
| 3.1 |
| 3.1 |
| 2.9 |
| 2.8 |
| 2.8 |
| 2.7 |
| 3.4 |
| 3.5 |
| 3.5 |
| 3.4 |
| 3.4 |
| 3.6 |
| 3.4 |
| 3.4 |
| 0.0 |
| 403.2 |
| 370.2 |
| 362.6 |
| 308.6 |
| 113.6 |
| 114.1 |
| 101.0 |
| 83.0 |
| 71.4 |
| 70.0 |
| 69.7 |
| 70.2 |
| 68.9 |
| 68.1 |
| 65.7 |
| 68.6 |
| 69.5 |
| 69.9 |
| 69.6 |
| 68.6 |
| 67.6 |
| 65.1 |
| 63.3 |
| 371.6 |
| 363.9 |
| 313.7 |
| 118.4 |
| 118.6 |
| 104.9 |
| 86.4 |
| 74.5 |
| 73.0 |
| 72.6 |
| 73.0 |
| 71.8 |
| 70.8 |
| 69.1 |
| 72.1 |
| 73.0 |
| 73.3 |
| 73.0 |
| 72.2 |
| 71.1 |
| 68.6 |
| 63.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| (5.1) |
| (1.5) |
| (13.1) |
| - |
| - |
| - |
| - |
| 257.5 |
| 254.6 |
| 200.2 |
| 158.9 |
| 167.0 |
| 157.3 |
| 141.6 |
| 127.5 |
| 125.9 |
| 127.9 |
| 123.3 |
| 122.2 |
| 130.2 |
| 41.1 |
| 41.1 |
| 41.8 |
| 46.4 |
| 42.7 |
| 46.7 |
| 48.5 |
| 51.5 |
| 51.7 |
| 370.2 |
| 362.6 |
| 308.6 |
| 113.6 |
| 114.1 |
| 101.0 |
| 83.0 |
| 71.4 |
| 70.0 |
| 69.7 |
| 70.2 |
| 68.9 |
| 68.1 |
| 65.7 |
| 68.6 |
| 69.5 |
| 69.9 |
| 69.6 |
| 68.6 |
| 67.6 |
| 65.1 |
| 63.3 |
| 224.4 |
| 183.5 |
| 168.0 |
| 105.4 |
| 100.1 |
| 100.4 |
| 87.1 |
| 68.9 |
| 57.1 |
| 55.5 |
| 54.9 |
| 55.2 |
| 53.7 |
| 52.6 |
| 50.0 |
| 49.8 |
| 50.5 |
| 50.7 |
| 56.6 |
| 55.6 |
| 54.5 |
| 51.9 |
| 56.7 |