| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | 76.1 | 54.4 | - | - |
| Restricted Cash | 1.4 | 1.6 | 1.7 | 1.8 | 1.9 | 2.0 | 2.0 | 2.0 | 2.3 | 3.1 | 4.7 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | 76.1 | 54.4 | - | - |
| Receivables | |||||||||||||
| Accounts Receivable | 217.5 | 218.4 | 201.4 | 216.7 | 174.4 | 201.5 | 215.4 | 186.1 | 190.9 | 177.5 | 192.4 | - | - |
| Current Assets | |||||||||||||
| Inventory | 608.6 | 576.0 | 615.5 | 674.7 | 413.3 | 357.7 | 398.4 | 361.2 | 364.0 | 323.3 | 326.4 | - | - |
| Prepaid Expenses | 149.2 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 436.3 | 409.3 | 391.1 | 379.2 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 157.0 | 150.3 | 150.5 | 167.0 | 163.6 | 112.9 | 102.3 | 86.0 | 92.8 | 87.6 | 89.9 | - | - |
| Short Term Debt | |||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 926.2 | 753.1 | 671.8 | 527.5 | 297.4 | 313.6 | 330.7 | 347.0 | 446.6 | 370.3 | - | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 926.9 | 753.8 | 672.2 | 527.5 | 314.9 | 331.1 | 348.2 | 382.6 | 473.3 | 389.1 | 402.6 | - | - |
| 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 | 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 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 126.5 |
| 114.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | 114.4 | 108.8 | 99.8 | 89.2 | 94.8 | 85.7 | 84.5 | 84.6 | 93.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,025.4 | 973.9 | 996.7 | 1,059.1 | 969.2 | 799.8 | 742.8 | 664.0 | 687.1 | 664.5 | 671.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 207.9 |
| 180.4 |
| 151.4 |
| 124.3 |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 228.4 | 228.9 | 239.7 | 254.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 224.3 | 220.1 | 225.3 | 224.8 | 210.4 | 215.2 | 214.1 | 209.7 | 203.4 | 196.7 | 181.2 | 187.6 | - |
| Intangible Assets | 511.4 | 523.1 | 537.4 | 525.9 | 465.3 | 473.5 | 480.8 | 478.3 | 481.2 | 490.0 | 499.5 | - | - |
| Operating Lease Right Of Use Assets | 125.7 | 75.7 | 88.8 | 57.6 | 45.9 | 53.9 | 44.4 | - | - | - | - | - | - |
| Deferred Tax Assets | 21.1 | 34.3 | 31.5 | 47.6 | 60.8 | 80.1 | 70.5 | 78.0 | 99.4 | - | - | - | - |
| Other Non-Current Assets | 204.0 | 103.0 | 110.5 | 82.0 | 68.3 | 75.2 | 77.3 | 33.3 | 33.8 | 32.2 | 19.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,342.7 | 2,180.2 | 2,196.7 | 2,193.8 | 2,005.8 | 1,866.6 | 1,817.0 | 1,691.6 | 1,733.9 | 1,736.2 | 1,759.0 | - | - |
| 0.7 |
| 0.7 |
| 0.4 |
| 0.0 |
| 17.5 |
| 17.5 |
| 17.5 |
| 35.6 |
| 26.7 |
| 18.8 |
| 402.6 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 24.4 | 19.5 | 19.0 | 14.8 | 11.9 | 14.3 | 11.3 | - | - | - | - | - | - |
| Accrued Expenses | 101.0 | 95.1 | 111.1 | 98.2 | 113.5 | 82.3 | 72.5 | 77.2 | 80.2 | 224.2 | 111.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 430.2 | 472.7 | 451.1 | 548.6 | 483.0 | 357.7 | 359.1 | 294.9 | 306.8 | 462.1 | 755.6 | - | - |
| 105.4 |
| 60.2 |
| 73.3 |
| 44.8 |
| 35.9 |
| 41.0 |
| 34.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 7.6 | 8.1 | 7.1 | 5.9 | 5.0 | 3.8 | 4.8 | 4.6 | 9.3 | 7.5 | 7.1 | - | - |
| Pension Obligations | 68.8 | 74.4 | 69.6 | 74.2 | 93.7 | 121.9 | 118.9 | 102.1 | 130.2 | 135.3 | 119.5 | - | - |
| Other Non-Current Liabilities | 124.6 | 74.7 | 84.1 | 54.2 | 43.2 | 52.1 | 51.9 | 16.1 | 16.7 | 14.1 | 12.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,557.4 | 1,383.0 | 1,283.8 | 1,210.4 | 922.3 | 849.2 | 865.4 | 764.6 | 879.9 | 967.3 | 1,434.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 142.0 | 180.3 | 159.9 | 473.1 | 325.0 | 199.8 | 151.0 | 72.9 | 8.2 | (54.0) | (81.6) | - | - |
| Accumulated Other Comprehensive Income | (122.3) | (140.3) | (104.3) | (109.7) | (99.6) | (96.2) | (112.0) | (89.0) | (81.7) | (90.8) | (67.2) | - | - |
| Treasury Stock | - | - | - | - | 131.0 | 45.1 | 31.2 | 0.0 | - | - | - | - | - |
| Minority Interest | 0.0 | 27.9 | 38.9 | 37.6 | 37.4 | 33.3 | 32.4 | 32.1 | 32.7 | 33.0 | 33.3 | - | - |
| Total Stockholders Equity | 783.6 | 765.2 | 864.2 | 939.1 | 1,042.8 | 983.9 | 918.4 | 894.9 | 821.3 | 735.9 | 160.3 | 156.6 | 143.2 |
| Total Equity | 783.6 | 793.1 | 903.1 | 976.7 | 1,080.3 | 1,017.3 | 950.8 | 927.0 | 854.0 | 768.8 | 193.5 | 188.9 | 175.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 313.0 |
| 348.2 |
| - |
| - |
| Working Capital | 595.2 | 501.2 | 545.6 | 510.5 | 486.2 | 442.1 | 383.7 | 369.1 | 380.3 | 202.4 | (84.1) | - | - |
| Book Value | 783.6 | 765.2 | 864.2 | 939.1 | 1,042.8 | 983.9 | 918.4 | 894.9 | 821.3 | 735.9 | 160.3 | 156.6 | 143.2 |
| Tangible Book Value | 47.9 | 22.0 | 101.5 | 188.3 | 367.1 | 295.2 | 223.6 | 206.9 | 136.7 | 49.2 | (520.4) | (31.0) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.7 |
| 54.4 |
| Restricted Cash | 1.3 | 1.4 | 1.4 | 1.3 | 1.2 | 1.6 | 1.7 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.7 | 1.7 | 1.8 | 1.9 | 1.9 | 2.0 | 2.0 | 2.0 | 2.1 | 2.1 | 2.0 | 2.0 | 2.1 | 2.1 | 2.0 | 2.0 | 2.1 | 2.2 | 2.4 | 2.3 | 3.4 | 3.2 | 3.2 | 3.1 | 3.2 | 4.7 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 85.7 | 54.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 504.8 | 217.5 | 362.9 | 429.4 | 477.3 | 218.4 | 367.5 | 411.6 | 465.0 | 201.4 | 335.8 | 394.9 | 435.4 | 216.7 | 324.1 | 386.3 | 377.3 | 174.4 | 300.3 | 377.9 | 387.5 | 201.5 | 268.2 | 271.6 | 309.2 | 215.4 | 273.9 | 306.4 | 333.9 | 186.1 | 241.5 | 307.9 | 348.5 | 190.9 | 209.4 | 264.9 | 321.4 | 177.5 | 208.3 | 192.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 576.7 | 608.6 | 513.7 | 533.7 | 538.1 | 576.0 | 497.5 | 482.6 | 537.4 | 615.5 | 528.7 | 562.3 | 639.1 | 674.7 | 536.7 | 467.4 | 448.8 | 413.3 | 325.5 | 300.3 | 330.2 | 357.7 | 318.4 | 363.8 | 364.9 | 398.4 | 348.9 | 324.6 | 346.4 | 361.2 | 325.0 | 317.4 | 363.3 | 364.0 | 321.0 | 294.9 | 314.2 | 323.3 | 298.8 | 326.4 |
| Prepaid Expenses | 162.1 | 149.2 | 148.3 | 134.7 | 132.8 | 126.5 | - | - | - | - | - | - | - | - | 113.7 | 107.5 | 114.5 | 99.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | 121.3 | 119.1 | 123.4 | 114.4 | 112.2 | 131.8 | 134.5 | 108.8 | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,295.3 | 1,025.4 | 1,114.4 | 1,157.8 | 1,188.9 | 973.9 | 1,085.4 | 1,093.5 | 1,174.4 | 996.7 | 1,033.5 | 1,151.6 | 1,266.2 | 1,059.1 | 1,083.0 | 1,070.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 223.1 | 224.3 | 225.0 | 224.9 | 221.9 | 220.1 | 225.1 | 221.8 | 223.2 | 225.3 | 222.7 | 224.3 | 225.4 | 224.8 | 199.7 | 204.5 | 208.8 | 210.4 | ||||||||||||||||||||||
| Intangible Assets | 509.2 | 511.4 | 513.7 | 517.4 | 519.7 | 523.1 | 526.9 | 530.2 | 533.7 | 537.4 | 540.7 | 544.3 | 547.9 | 525.9 | 458.8 | 461.0 | 463.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 14.3 | 21.1 | 13.7 | 32.0 | 30.1 | 34.3 | 25.4 | 24.6 | 26.6 | 31.5 | 21.4 | 23.8 | 34.4 | 47.6 | 47.0 | 53.2 | 55.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 198.1 | 204.0 | 144.2 | 138.5 | 123.0 | 103.0 | 106.3 | 104.3 | 105.5 | 110.5 | 117.2 | 119.7 | 118.7 | 82.0 | 76.6 | 77.4 | 73.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,599.9 | 2,342.7 | 2,353.6 | 2,395.6 | 2,402.6 | 2,180.2 | 2,280.7 | 2,274.2 | 2,357.0 | 2,196.7 | 2,210.6 | 2,330.9 | 2,453.0 | 2,193.8 | 2,101.4 | 2,096.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 179.6 | 157.0 | 160.6 | 179.5 | 187.3 | 150.3 | 166.3 | 157.0 | 151.2 | 150.5 | 136.8 | 131.3 | 161.3 | 167.0 | 178.0 | 190.1 | 187.6 | 163.6 | 138.5 | 126.6 | 125.9 | 112.9 | 94.9 | 76.9 | 96.0 | 102.3 | 92.4 | 94.1 | 88.7 | 86.0 | 91.1 | 89.6 | 91.4 | 92.8 | 91.1 | 78.7 | 95.4 | 87.6 | 89.5 | 89.9 |
| Short Term Debt | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.7 | 0.8 | 0.7 | 0.6 | 0.4 | 345.1 | 1.6 | 44.6 | 0.0 | 0.0 | 17.5 | 17.5 | 17.5 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 66.0 | 101.0 | 86.3 | 77.0 | 58.9 | 95.1 | 102.8 | 87.5 | 67.6 | 111.1 | 96.1 | 87.3 | 67.3 | 98.2 | 84.6 | 75.1 | 56.6 | 113.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 452.0 | 430.2 | 461.0 | 515.3 | 538.2 | 472.7 | 515.7 | 479.2 | 436.1 | 451.1 | 856.2 | 456.0 | 464.3 | 548.6 | 498.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,122.4 | 926.2 | 878.3 | 911.0 | 926.1 | 753.1 | 708.0 | 728.1 | 833.3 | 671.8 | 213.6 | 642.7 | 784.6 | 527.5 | 406.7 | 288.9 | 293.3 | 297.4 | 301.0 | 305.3 | 309.5 | 313.6 | 317.9 | 322.4 | 326.7 | 330.7 | 320.9 | 329.6 | - | 347.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 11.9 | 7.6 | 7.6 | 7.4 | 8.0 | 8.1 | 7.6 | 7.3 | 7.3 | 7.1 | 6.1 | 5.6 | 5.7 | 5.9 | 5.2 | 4.9 | 5.0 | |||||||||||||||||||||||
| Pension Obligations | 67.0 | 68.8 | 70.9 | 71.3 | 69.8 | 74.4 | 66.1 | 71.0 | 70.0 | 69.6 | 76.1 | 74.8 | 75.3 | 74.2 | 93.1 | 94.5 | 93.8 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 120.0 | 124.6 | 78.9 | 77.2 | 76.3 | 74.7 | 78.2 | 79.6 | 81.3 | 84.1 | 84.6 | 88.9 | 90.3 | 54.2 | 46.9 | 49.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,773.3 | 1,557.4 | 1,496.8 | 1,582.2 | 1,618.4 | 1,383.0 | 1,375.6 | 1,365.2 | 1,427.9 | 1,283.8 | 1,236.7 | 1,268.0 | 1,420.2 | 1,210.4 | 1,050.8 | 986.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 199.2 | 142.0 | 208.5 | 224.2 | 235.1 | 180.3 | 217.2 | 231.6 | 205.1 | 159.9 | 657.8 | 613.6 | 552.6 | 473.1 | 483.2 | 444.6 | 392.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (125.6) | (122.3) | (119.6) | (121.2) | (133.9) | (140.3) | (108.1) | (123.0) | (115.5) | (104.3) | (122.8) | (114.3) | (113.7) | (109.7) | (145.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 160.9 | 131.0 | ||||||||||||||||||||||
| Minority Interest | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 27.9 | 34.7 | 35.0 | 35.7 | 38.9 | 38.3 | 38.0 | 38.0 | 37.6 | 36.2 | 34.7 | 38.3 | |||||||||||||||||||||||
| Total Stockholders Equity | 825.1 | 783.6 | 852.3 | 808.5 | 780.3 | 765.2 | 863.9 | 863.7 | 883.7 | 864.2 | 928.4 | 1,017.2 | 987.1 | 939.1 | 1,010.0 | 1,071.2 | 1,070.4 | |||||||||||||||||||||||
| Total Equity | 825.0 | 783.6 | 852.3 | 808.5 | 780.3 | 793.1 | 898.6 | 898.7 | 919.4 | 903.1 | 966.6 | 1,055.2 | 1,025.1 | 976.7 | 1,046.3 | 1,105.8 | 1,108.7 | 1,080.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,123.1 | 926.9 | 879.1 | 911.8 | 926.8 | 753.8 | 708.8 | 728.8 | 834.0 | 672.2 | 558.7 | 644.3 | 829.1 | 527.5 | 406.7 | 306.4 | 310.8 | 314.9 | 318.5 | 322.8 | 327.0 | 331.1 | 335.4 | 339.9 | 344.2 | 348.2 | 356.5 | 365.2 | 35.6 | 382.6 | 35.6 | 32.7 | 29.7 | 26.7 | 23.8 | 23.8 | 23.8 | 18.8 | 27.6 | 441.7 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 843.3 | 595.2 | 653.3 | 642.6 | 650.7 | 501.2 | 569.7 | 614.3 | 738.4 | 545.6 | 177.3 | 695.6 | 801.9 | 510.5 | 584.2 | 522.0 | 519.0 | 486.2 | ||||||||||||||||||||||
| Book Value | 825.1 | 783.6 | 852.3 | 808.5 | 780.3 | 765.2 | 863.9 | 863.7 | 883.7 | 864.2 | 928.4 | 1,017.2 | 987.1 | 939.1 | 1,010.0 | 1,071.2 | 1,070.4 | 1,042.8 | ||||||||||||||||||||||
| Tangible Book Value | 92.9 | 47.9 | 113.6 | 66.3 | 38.7 | 22.0 | 111.9 | 111.7 | 126.8 | 101.5 | 165.0 | 248.6 | 213.9 | 188.3 | 351.4 | 405.6 | 398.3 | |||||||||||||||||||||||
| 101.6 |
| 102.1 |
| 92.3 |
| 89.2 |
| 87.9 |
| 92.3 |
| 99.4 |
| 94.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.1 |
| 90.7 |
| 87.4 |
| 85.7 |
| 85.4 |
| 90.8 |
| 86.9 |
| 84.5 |
| 70.1 |
| 73.1 |
| 81.5 |
| 84.6 |
| 80.4 |
| 93.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,054.9 |
| 969.2 |
| 1,048.0 |
| 1,033.6 |
| 923.1 |
| 799.8 |
| 787.1 |
| 838.7 |
| 829.5 |
| 742.8 |
| 765.1 |
| 764.7 |
| 812.6 |
| 664.0 |
| 709.8 |
| 763.8 |
| 847.1 |
| 687.1 |
| 673.7 |
| 713.8 |
| 789.9 |
| 664.5 |
| 676.4 |
| 671.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 219.7 |
| 223.3 |
| 226.1 |
| 231.6 |
| 222.5 |
| 221.0 |
| 223.8 |
| 228.4 |
| 223.9 |
| 224.5 |
| 225.3 |
| 228.9 |
| 228.4 |
| 232.7 |
| 234.4 |
| 239.7 |
| 242.3 |
| 254.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 211.9 |
| 213.5 |
| 213.6 |
| 215.2 |
| 215.1 |
| 213.1 |
| 209.9 |
| 214.1 |
| 210.9 |
| 209.6 |
| 210.2 |
| 209.7 |
| 184.8 |
| 185.1 |
| 188.8 |
| 185.9 |
| 185.1 |
| 182.4 |
| 182.1 |
| 179.2 |
| 185.0 |
| 181.2 |
| 465.3 |
| 467.4 |
| 469.4 |
| 471.4 |
| 473.5 |
| 475.2 |
| 477.0 |
| 478.6 |
| 480.8 |
| 482.9 |
| 474.8 |
| 476.6 |
| 478.3 |
| 475.8 |
| 477.5 |
| 480.0 |
| 481.2 |
| 483.5 |
| 485.6 |
| 487.9 |
| 490.0 |
| 492.8 |
| 499.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.3 |
| 44.7 |
| 48.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.8 |
| 58.6 |
| 56.6 |
| 66.7 |
| 80.1 |
| 67.8 |
| 72.8 |
| 68.4 |
| 70.5 |
| 63.3 |
| 59.4 |
| 71.8 |
| 78.0 |
| 84.9 |
| 93.1 |
| 106.6 |
| 110.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.3 |
| 71.6 |
| 74.1 |
| 73.6 |
| 75.2 |
| 74.2 |
| 72.8 |
| 75.2 |
| 77.3 |
| 76.3 |
| 77.9 |
| 82.3 |
| 33.3 |
| 35.7 |
| 35.3 |
| 35.1 |
| 33.8 |
| 30.7 |
| 31.9 |
| 31.0 |
| 32.2 |
| 24.9 |
| 19.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,085.8 |
| 2,005.8 |
| 2,075.2 |
| 2,066.7 |
| 1,968.9 |
| 1,866.6 |
| 1,839.1 |
| 1,897.7 |
| 1,887.7 |
| 1,817.0 |
| 1,821.0 |
| 1,807.4 |
| 1,877.3 |
| 1,691.6 |
| 1,714.8 |
| 1,779.3 |
| 1,882.9 |
| 1,727.3 |
| 1,705.6 |
| 1,752.8 |
| 1,845.3 |
| 1,736.2 |
| 1,738.6 |
| 1,759.0 |
| 17.5 |
| 17.5 |
| 17.5 |
| 17.5 |
| 17.5 |
| 17.5 |
| 17.5 |
| 17.5 |
| 35.6 |
| 35.6 |
| 35.6 |
| 35.6 |
| 35.6 |
| 32.7 |
| 29.7 |
| 26.7 |
| 23.8 |
| 23.8 |
| 23.8 |
| 18.8 |
| 27.6 |
| 441.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.6 |
| 11.7 |
| 11.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.4 |
| 78.7 |
| 67.7 |
| 82.3 |
| 76.6 |
| 64.9 |
| 59.3 |
| 72.5 |
| 78.3 |
| 62.8 |
| 59.9 |
| 77.2 |
| 85.4 |
| 73.4 |
| 65.4 |
| 80.2 |
| 68.4 |
| 58.9 |
| 57.6 |
| 224.2 |
| 228.2 |
| 111.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 548.2 |
| 535.9 |
| 483.0 |
| 442.7 |
| 422.8 |
| 398.8 |
| 357.7 |
| 363.2 |
| 465.4 |
| 466.4 |
| 359.1 |
| 393.3 |
| 356.1 |
| 430.0 |
| 294.9 |
| 326.7 |
| 340.5 |
| 430.2 |
| 306.8 |
| 291.4 |
| 327.7 |
| 446.7 |
| 462.1 |
| 459.1 |
| 755.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.9 |
| 34.1 |
| 36.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 4.3 |
| 3.8 |
| 3.8 |
| 3.8 |
| 4.6 |
| 4.4 |
| 4.0 |
| 4.8 |
| 4.7 |
| 4.6 |
| 4.6 |
| 4.6 |
| 10.1 |
| 9.7 |
| 9.3 |
| 9.3 |
| 5.9 |
| 6.3 |
| 7.5 |
| 7.5 |
| 6.4 |
| 7.1 |
| 93.7 |
| 102.6 |
| 122.7 |
| 121.8 |
| 121.9 |
| 109.2 |
| 122.7 |
| 119.7 |
| 118.9 |
| 83.4 |
| 106.7 |
| 104.2 |
| 102.1 |
| 93.1 |
| 130.8 |
| 130.7 |
| 130.2 |
| 123.4 |
| 139.9 |
| 137.4 |
| 135.3 |
| 110.0 |
| 119.5 |
| 45.9 |
| 43.2 |
| 48.5 |
| 50.6 |
| 48.9 |
| 52.1 |
| 51.0 |
| 49.5 |
| 51.8 |
| 51.9 |
| 51.1 |
| 52.4 |
| 53.5 |
| 16.1 |
| 15.8 |
| 16.8 |
| 18.4 |
| 16.7 |
| 16.5 |
| 16.2 |
| 15.4 |
| 14.1 |
| 20.8 |
| 12.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 973.9 |
| 922.3 |
| 899.2 |
| 905.1 |
| 882.8 |
| 849.2 |
| 845.8 |
| 964.4 |
| 968.6 |
| 865.4 |
| 853.4 |
| 849.4 |
| 930.7 |
| 764.6 |
| 801.2 |
| 872.1 |
| 996.8 |
| 879.9 |
| 862.9 |
| 921.6 |
| 1,044.4 |
| 967.3 |
| 1,317.1 |
| 1,434.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 325.0 |
| 365.2 |
| 338.6 |
| 272.0 |
| 199.8 |
| 190.2 |
| 138.7 |
| 148.2 |
| 151.0 |
| 143.9 |
| 124.8 |
| 97.1 |
| 72.9 |
| 64.9 |
| 67.8 |
| 37.8 |
| 1.6 |
| (1.0) |
| (1.1) |
| (25.0) |
| (54.0) |
| (49.6) |
| (81.6) |
| (122.7) |
| (104.5) |
| (99.6) |
| (102.4) |
| (96.2) |
| (98.2) |
| (96.2) |
| (103.2) |
| (111.6) |
| (129.7) |
| (112.0) |
| (94.7) |
| (91.6) |
| (85.5) |
| (89.0) |
| (86.1) |
| (90.4) |
| (80.1) |
| (81.7) |
| (79.7) |
| (88.3) |
| (89.8) |
| (90.8) |
| (73.0) |
| (67.2) |
| 66.5 |
| 54.2 |
| 49.8 |
| 45.1 |
| 45.1 |
| 45.1 |
| 45.1 |
| 31.2 |
| 20.8 |
| 12.4 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.4 |
| 36.5 |
| 36.9 |
| 35.1 |
| 33.3 |
| 31.3 |
| 34.7 |
| 32.9 |
| 32.4 |
| 30.8 |
| 31.8 |
| 33.2 |
| 32.1 |
| 28.6 |
| 28.3 |
| 31.9 |
| 32.7 |
| 32.0 |
| 33.1 |
| 32.1 |
| 33.0 |
| 33.3 |
| 33.3 |
| 1,042.8 |
| 1,138.2 |
| 1,123.2 |
| 1,050.9 |
| 983.9 |
| 961.5 |
| 898.2 |
| 885.7 |
| 918.4 |
| 936.5 |
| 926.3 |
| 913.4 |
| 894.9 |
| 885.0 |
| 878.9 |
| 854.2 |
| 814.7 |
| 810.7 |
| 798.2 |
| 768.8 |
| 735.9 |
| 257.1 |
| 160.3 |
| 1,174.7 |
| 1,160.1 |
| 1,086.0 |
| 1,017.3 |
| 992.8 |
| 933.0 |
| 918.6 |
| 950.8 |
| 967.2 |
| 958.0 |
| 946.6 |
| 927.0 |
| 920.2 |
| 913.7 |
| 892.7 |
| 854.0 |
| 842.7 |
| 831.3 |
| 800.9 |
| 768.8 |
| 290.5 |
| 193.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (58.1) |
| 387.3 |
| 605.3 |
| 610.7 |
| 524.3 |
| 442.1 |
| 423.9 |
| 373.4 |
| 363.1 |
| 383.7 |
| 371.8 |
| 408.6 |
| 382.6 |
| 369.1 |
| 383.1 |
| 423.3 |
| 417.0 |
| 380.3 |
| 382.3 |
| 386.1 |
| 343.2 |
| 202.4 |
| 217.3 |
| (84.1) |
| 1,138.2 |
| 1,123.2 |
| 1,050.9 |
| 983.9 |
| 961.5 |
| 898.2 |
| 885.7 |
| 918.4 |
| 936.5 |
| 926.3 |
| 913.4 |
| 894.9 |
| 885.0 |
| 878.9 |
| 854.2 |
| 814.7 |
| 810.7 |
| 798.2 |
| 768.8 |
| 735.9 |
| 257.1 |
| 160.3 |
| 367.1 |
| 458.9 |
| 440.2 |
| 365.9 |
| 295.2 |
| 271.3 |
| 208.1 |
| 197.2 |
| 223.6 |
| 242.7 |
| 241.9 |
| 226.7 |
| 206.9 |
| 224.4 |
| 216.3 |
| 185.4 |
| 147.6 |
| 142.1 |
| 130.1 |
| 98.8 |
| 66.6 |
| (420.7) |
| (520.4) |