| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 70.7 | 71.4 | 304.8 | 525.0 | 783.5 | 1,364.0 | 12.2 | 55.6 | 57.1 | 36.4 | 30.6 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 70.7 | 71.4 | 304.8 | 525.0 | 783.5 | 1,364.0 | 12.2 | 55.6 | 57.1 | 36.4 | 30.6 | - |
| Receivables | ||||||||||||
| Accounts Receivable | 781.6 | 743.6 | 724.2 | 447.3 | 366.9 | 342.1 | 340.1 | 225.9 | 185.2 | 186.5 | - | - |
| Current Assets | ||||||||||||
| Inventory | 1,035.4 | 1,138.6 | 932.0 | 574.4 | 513.5 | 486.7 | 498.3 | 549.7 | 525.0 | 498.9 | - | - |
| Prepaid Expenses | 145.0 | 136.4 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 2,874.5 | 2,581.3 | 2,349.5 | 2,034.2 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 616.4 | 833.8 | 636.6 | 402.6 | 359.3 | 244.4 | 289.2 | 254.4 | 295.0 | 238.0 | - | - |
| Short Term Debt | 370.8 | |||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 3,772.2 | 3,836.7 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 98.9 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 151.4 | 150.7 | 150.3 | 148.0 | 147.6 | 147.0 | 146.7 | 146.4 | 146.1 | - | - | - |
| Additional Paid In Capital | - | - | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 4,143.0 | 4,163.0 | 160.6 | - | - | 498.7 | 8.4 | 9.6 | 22.0 | 24.9 | - | - |
| Net debt | 4,072.3 | 4,091.6 | ||||||||||
| (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 | 57.5 | 82.7 | 98.6 | 70.7 | 67.5 | 79.0 | 120.8 | 71.4 | 62.3 | 78.3 | 163.3 | 304.8 | 675.0 | 419.4 | 485.3 | |||||||||||||||||||||||||
| 166.2 |
| 112.9 |
| 117.8 |
| 109.8 |
| 110.9 |
| 99.2 |
| 90.9 |
| 58.2 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,032.7 | 2,090.0 | 2,127.2 | 1,659.6 | 1,781.7 | 2,302.6 | 961.5 | 930.4 | 858.2 | 780.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,276.7 |
| 1,160.5 |
| 1,078.3 |
| 991.1 |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 1,597.8 | 1,420.8 | 1,271.2 | 1,043.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 47.5 | 59.2 | 43.5 | 257.4 | 310.2 | 250.2 | 224.6 | 219.8 | 178.6 | 155.2 | - | - |
| Goodwill | 1,090.2 | 1,059.9 | 1,040.7 | 318.0 | 334.5 | 303.8 | 205.9 | 135.1 | 133.0 | 133.9 | - | - |
| Intangible Assets | 114.0 | 104.9 | 110.2 | 33.7 | 36.9 | 38.3 | 37.6 | 35.4 | 37.2 | 39.6 | - | - |
| Operating Lease Right Of Use Assets | 113.2 | 133.0 | 146.1 | 119.0 | 141.7 | 167.0 | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 1.8 | 0.4 | - | - | - | - |
| Other Non-Current Assets | 354.6 | 396.4 | 287.6 | 172.9 | 80.4 | 65.4 | 20.7 | 11.1 | 7.4 | 6.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,392.6 | 7,367.0 | 6,519.8 | 4,139.8 | 4,209.4 | 4,662.3 | 3,048.1 | 2,752.6 | 2,485.6 | 2,158.3 | - | - |
| 326.3 |
| 160.6 |
| - |
| - |
| 498.7 |
| 8.4 |
| 9.6 |
| 22.0 |
| 24.9 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 23.9 | 29.3 | 28.5 | 22.4 | 29.1 | 28.4 | - | - | - | - | - | - |
| Accrued Expenses | 411.0 | 407.6 | 509.8 | 264.3 | 226.9 | 233.0 | 217.2 | 216.0 | 200.5 | 133.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,476.0 | 1,624.1 | 1,360.2 | 699.1 | 618.2 | 1,024.9 | 552.8 | 518.7 | 555.4 | 409.6 | - | - |
| 115.4 |
| 127.5 |
| 104.7 |
| 120.3 |
| 144.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 253.5 | 256.2 | 252.1 | 172.5 | 159.7 | 152.5 | 125.7 | 92.1 | 90.5 | 144.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 242.6 | 258.2 | 247.8 | 211.9 | 245.5 | 252.3 | 94.0 | 84.3 | 71.2 | 52.1 | - | - |
| Total Non-Current Liabilities | 4,178.9 | 3,955.1 | 3,748.3 | 3,080.2 | 3,110.6 | 3,397.4 | 2,499.9 | 2,513.1 | 2,526.7 | 300.7 | - | - |
| Total Liabilities | 5,654.9 | 5,579.2 | 5,108.5 | 3,779.3 | 3,728.8 | 4,422.3 | 3,052.7 | 3,087.4 | 3,132.8 | 757.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| (904.8) |
| - |
| - |
| - |
| Retained Earnings | 2,848.9 | 2,699.8 | 2,160.7 | 1,305.5 | 1,244.6 | 1,064.6 | 803.6 | 426.4 | 121.0 | - | - | - |
| Accumulated Other Comprehensive Income | 54.5 | (12.9) | (26.8) | (15.6) | 29.5 | (40.5) | (25.3) | (4.3) | (9.3) | (9.2) | (5.1) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,737.7 | 1,787.8 | 1,411.3 | 360.5 | 480.6 | 240.0 | (4.6) | (334.8) | (647.2) | 1,400.6 | 1,357.5 | 1,265.0 |
| Total Equity | 1,737.7 | 1,787.8 | 1,411.3 | 360.5 | 480.6 | 240.0 | (4.6) | (334.8) | (647.2) | 1,400.6 | 1,357.5 | 1,265.0 |
| (144.2) |
| - |
| - |
| (865.3) |
| (3.8) |
| (46.0) |
| (35.1) |
| (11.5) |
| - |
| - |
| Working Capital | 556.7 | 465.9 | 767.0 | 960.5 | 1,163.5 | 1,277.7 | 408.7 | 411.7 | 302.8 | 370.4 | - | - |
| Book Value | 1,737.7 | 1,787.8 | 1,411.3 | 360.5 | 480.6 | 240.0 | (4.6) | (334.8) | (647.2) | 1,400.6 | 1,357.5 | 1,265.0 |
| Tangible Book Value | 533.5 | 623.0 | 260.4 | 8.8 | 109.2 | (102.1) | (248.1) | (505.3) | (817.4) | 1,227.1 | - | - |
| 525.0 |
| 428.6 |
| 621.9 |
| 789.7 |
| 783.5 |
| 714.3 |
| 763.9 |
| 1,032.5 |
| 1,364.0 |
| 30.1 |
| 23.8 |
| 19.0 |
| 12.2 |
| 17.2 |
| 121.6 |
| 150.5 |
| 55.6 |
| 49.4 |
| 71.1 |
| 69.8 |
| 57.1 |
| 37.5 |
| 69.4 |
| 72.4 |
| 36.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 57.5 | 82.7 | 98.6 | 70.7 | 67.5 | 79.0 | 120.8 | 71.4 | 62.3 | 78.3 | 163.3 | 304.8 | 675.0 | 419.4 | 485.3 | 525.0 | 428.6 | 621.9 | 789.7 | 783.5 | 714.3 | 763.9 | 1,032.5 | 1,364.0 | 30.1 | 23.8 | 19.0 | 12.2 | 17.2 | 121.6 | 150.5 | 55.6 | 49.4 | 71.1 | 69.8 | 57.1 | 37.5 | 69.4 | 72.4 | 36.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 750.5 | 742.2 | 772.7 | 781.6 | 716.6 | 695.0 | 720.9 | 743.6 | 736.2 | 766.2 | 725.7 | 724.2 | 500.5 | 508.9 | 449.5 | 447.3 | 430.6 | 423.2 | 401.3 | 366.9 | 375.6 | 353.2 | 334.8 | 342.1 | 368.8 | 399.7 | 371.1 | 340.1 | 359.3 | 340.1 | 331.1 | 225.9 | 236.6 | 224.4 | 213.7 | 185.2 | 218.1 | 232.2 | - | 186.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,093.6 | 1,117.8 | 906.8 | 1,035.4 | 1,249.3 | 1,327.2 | 1,135.7 | 1,138.6 | 1,210.0 | 1,153.6 | 872.9 | 932.0 | 837.4 | 822.1 | 635.5 | 574.4 | 634.5 | 613.9 | 469.2 | 513.5 | 571.5 | 630.5 | 470.6 | 486.7 | 597.3 | 636.0 | 466.5 | 498.3 | 588.2 | 628.2 | 447.7 | 549.7 | 630.5 | 662.9 | 494.4 | 525.0 | 572.4 | 615.9 | - | 498.9 |
| Prepaid Expenses | 158.3 | 68.3 | 95.2 | 145.0 | 161.7 | 89.7 | 86.2 | 136.4 | 150.6 | 82.8 | 84.4 | 166.2 | 105.0 | 50.7 | 59.9 | 112.9 | 117.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,059.9 | 2,011.0 | 1,873.3 | 2,032.7 | 2,195.1 | 2,190.9 | 2,063.6 | 2,090.0 | 2,159.1 | 2,080.9 | 1,846.3 | 2,127.2 | 2,117.9 | 1,801.1 | 1,630.2 | 1,659.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,935.7 | 2,892.3 | 2,866.2 | 2,874.5 | 2,808.6 | 2,739.7 | 2,661.9 | 2,581.3 | 2,487.6 | 2,446.3 | 2,404.0 | 2,349.5 | 2,243.0 | 2,171.7 | - | 2,034.2 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 50.3 | 51.2 | 47.1 | 47.5 | 49.2 | 47.8 | 59.7 | 59.2 | 49.2 | 54.6 | 55.5 | 43.5 | 243.6 | 263.7 | 372.5 | 257.4 | 312.8 | |||||||||||||||||||||||
| Goodwill | 1,135.0 | 1,099.5 | 1,113.7 | 1,090.2 | 1,027.0 | 1,028.3 | 1,087.5 | 1,059.9 | 1,056.6 | 1,065.1 | 1,041.7 | 1,040.7 | 347.7 | 347.5 | 352.2 | 318.0 | 321.8 | 318.6 | ||||||||||||||||||||||
| Intangible Assets | 109.7 | 110.9 | 114.5 | 114.0 | 99.4 | 101.0 | 108.3 | 104.9 | 106.4 | 109.1 | 108.8 | 110.2 | 31.4 | 32.0 | 32.8 | 33.7 | 34.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 116.8 | 118.2 | 117.7 | 113.2 | 114.0 | 119.7 | 127.3 | 133.0 | 135.9 | 140.0 | 145.6 | 146.1 | 150.5 | 113.9 | 112.3 | 119.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 319.5 | 338.5 | 330.8 | 354.6 | 402.1 | 402.6 | 434.0 | 396.4 | 381.3 | 476.6 | 388.6 | 287.6 | 328.9 | 253.2 | 218.8 | 172.9 | 136.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,393.5 | 7,331.0 | 7,236.7 | 7,392.6 | 7,422.8 | 7,452.1 | 7,512.5 | 7,367.0 | 7,245.7 | 7,045.3 | 6,539.6 | 6,519.8 | 5,087.3 | 4,569.6 | 4,409.7 | 4,139.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 599.7 | 709.2 | 544.9 | 616.4 | 664.6 | 846.0 | 688.7 | 833.8 | 684.1 | 834.5 | 678.5 | 636.6 | 453.1 | 580.6 | 462.7 | 402.6 | 349.3 | 445.4 | 380.4 | 359.3 | 303.6 | 377.4 | 259.3 | 244.4 | 291.9 | 406.0 | 284.9 | 289.2 | 308.8 | 376.2 | 270.2 | 254.4 | 292.4 | 342.7 | 261.6 | 295.0 | 271.9 | 314.3 | - | 238.0 |
| Short Term Debt | 269.2 | 187.0 | 215.4 | 370.8 | 485.2 | 320.5 | 530.4 | 326.3 | 540.8 | 297.0 | 143.6 | 160.6 | 6.2 | 9.0 | 9.1 | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 28.1 | 26.1 | 23.5 | 23.9 | 23.7 | 26.3 | 31.1 | 29.3 | 28.2 | 28.1 | 28.9 | 28.5 | 26.5 | 23.3 | 22.8 | 22.4 | ||||||||||||||||||||||||
| Accrued Expenses | 460.0 | 424.2 | 415.9 | 411.0 | 391.9 | 390.8 | 448.0 | 407.6 | 454.4 | 434.0 | 411.0 | 509.8 | 308.9 | 296.7 | 276.3 | 264.3 | 231.4 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,409.5 | 1,403.1 | 1,258.0 | 1,476.0 | 1,621.0 | 1,627.0 | 1,730.3 | 1,624.1 | 1,816.0 | 1,617.8 | 1,285.4 | 1,360.2 | 817.3 | 918.5 | 780.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,472.8 | 2,380.8 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 272.8 | 273.3 | 264.0 | 253.5 | 242.5 | 247.3 | 257.2 | 256.2 | 254.6 | 260.3 | 255.8 | 252.1 | 160.8 | 177.7 | 218.7 | 172.5 | 171.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 241.2 | 251.3 | 254.0 | 242.6 | 245.1 | 251.4 | 251.0 | 258.2 | 241.8 | 247.0 | 246.9 | 247.8 | 230.5 | 199.3 | 200.6 | 211.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 4,156.9 | 4,173.5 | 4,188.9 | 4,178.9 | 4,168.2 | 4,192.3 | 3,945.5 | 3,955.1 | 3,671.5 | 3,759.8 | 3,751.2 | 3,748.3 | 3,555.2 | 3,078.1 | 3,119.4 | 3,080.2 | ||||||||||||||||||||||||
| Total Liabilities | 5,566.4 | 5,576.6 | 5,446.9 | 5,654.9 | 5,789.2 | 5,819.3 | 5,675.8 | 5,579.2 | 5,487.5 | 5,377.6 | 5,036.6 | 5,108.5 | 4,372.5 | 3,996.6 | 3,899.7 | 3,779.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 152.1 | 152.0 | 151.8 | 151.4 | 151.4 | 151.3 | 151.3 | 150.7 | 150.7 | 150.7 | 150.7 | 150.3 | 148.3 | 148.3 | 148.3 | 148.0 | 148.0 | 148.0 | 148.0 | 147.6 | 147.6 | 147.5 | 147.4 | 147.0 | 147.0 | 146.8 | 146.8 | 146.7 | 146.6 | 146.6 | 146.6 | 146.4 | 146.3 | 146.3 | 146.2 | 146.1 | 146.1 | 146.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,872.8 | 2,871.9 | 2,861.8 | 2,848.9 | 2,781.1 | 2,687.2 | 2,775.3 | 2,699.8 | 2,622.1 | 2,528.6 | 2,354.6 | 2,160.7 | 1,703.3 | 1,569.2 | 1,501.8 | 1,305.5 | 1,309.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 142.9 | 81.6 | 101.1 | 54.5 | (74.4) | (74.0) | 42.8 | (12.9) | (13.5) | 3.7 | (25.8) | (26.8) | (52.9) | (61.5) | (46.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,827.1 | 1,754.4 | 1,789.8 | 1,737.7 | 1,633.6 | 1,632.8 | 1,836.7 | 1,787.8 | 1,758.2 | 1,667.7 | 1,503.0 | 1,411.3 | 714.8 | 573.0 | 510.0 | 360.5 | ||||||||||||||||||||||||
| Total Equity | 1,827.1 | 1,754.4 | 1,789.8 | 1,737.7 | 1,633.6 | 1,632.8 | 1,836.7 | 1,787.8 | 1,758.2 | 1,667.7 | 1,503.0 | 1,411.3 | 714.8 | 573.0 | 510.0 | 360.5 | 392.3 | 365.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 269.2 | 187.0 | 215.4 | 370.8 | 485.2 | 320.5 | 530.4 | 326.3 | 540.8 | 297.0 | 143.6 | 160.6 | 6.2 | 9.0 | 9.1 | - | - | - | - | - | - | - | 0.7 | 498.7 | 21.0 | 9.9 | - | 8.4 | 98.7 | 13.1 | 8.8 | 9.6 | 31.6 | 88.2 | 32.3 | 22.0 | 2,520.6 | 2,419.8 | - | 13.5 |
| Net debt | 211.7 | 104.3 | 116.8 | 300.1 | 417.7 | 241.5 | 409.6 | 254.9 | 478.5 | 218.7 | (19.7) | (144.2) | (668.8) | (410.4) | (476.2) | - | - | - | ||||||||||||||||||||||
| Working Capital | 650.4 | 607.9 | 615.3 | 556.7 | 574.1 | 563.9 | 333.3 | 465.9 | 343.1 | 463.1 | 560.9 | 767.0 | 1,300.6 | 882.6 | 849.9 | 960.5 | 997.8 | 1,024.8 | ||||||||||||||||||||||
| Book Value | 1,827.1 | 1,754.4 | 1,789.8 | 1,737.7 | 1,633.6 | 1,632.8 | 1,836.7 | 1,787.8 | 1,758.2 | 1,667.7 | 1,503.0 | 1,411.3 | 714.8 | 573.0 | 510.0 | 360.5 | 392.3 | 365.2 | ||||||||||||||||||||||
| Tangible Book Value | 582.4 | 544.0 | 561.6 | 533.5 | 507.2 | 503.5 | 640.9 | 623.0 | 595.2 | 493.5 | 352.5 | 260.4 | 335.7 | 193.5 | 125.0 | 8.8 | 36.0 | |||||||||||||||||||||||
| 58.8 |
| 74.8 |
| 117.8 |
| 98.0 |
| 38.2 |
| 53.1 |
| 109.8 |
| 101.3 |
| 47.8 |
| 49.6 |
| 110.9 |
| 103.3 |
| 44.7 |
| 55.5 |
| 99.2 |
| 81.7 |
| 45.9 |
| 60.5 |
| 90.9 |
| 84.1 |
| 18.5 |
| - |
| 58.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,610.7 |
| 1,717.8 |
| 1,735.0 |
| 1,781.7 |
| 1,759.4 |
| 1,785.8 |
| 1,891.0 |
| 2,302.6 |
| 1,097.5 |
| 1,107.3 |
| 906.2 |
| 961.5 |
| 1,068.0 |
| 1,134.6 |
| 984.8 |
| 930.4 |
| 998.2 |
| 1,004.3 |
| 838.4 |
| 858.2 |
| 912.1 |
| 936.0 |
| - |
| 780.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,381.7 |
| 1,340.0 |
| 1,311.1 |
| 1,276.7 |
| 1,251.6 |
| 1,218.3 |
| 1,194.0 |
| 1,160.5 |
| 1,130.8 |
| 1,114.8 |
| 1,094.5 |
| 1,078.3 |
| 1,057.4 |
| 1,037.4 |
| - |
| 991.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,554.0 |
| 1,552.3 |
| 1,555.1 |
| 1,597.8 |
| 1,557.0 |
| 1,521.4 |
| 1,467.9 |
| 1,420.8 |
| 1,356.8 |
| 1,331.5 |
| 1,309.5 |
| 1,271.2 |
| 1,185.6 |
| 1,134.3 |
| - |
| 1,043.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 294.7 |
| 298.8 |
| 310.2 |
| 303.1 |
| 291.4 |
| 275.0 |
| 250.2 |
| 253.4 |
| 257.9 |
| 225.5 |
| 224.6 |
| 222.8 |
| 218.2 |
| 221.7 |
| 219.8 |
| 217.4 |
| 198.6 |
| 196.0 |
| 178.6 |
| 155.6 |
| 150.8 |
| - |
| 155.2 |
| 323.5 |
| 334.5 |
| 333.7 |
| 325.1 |
| 323.3 |
| 303.8 |
| 303.0 |
| 307.2 |
| 306.4 |
| 205.9 |
| 208.8 |
| 132.6 |
| 133.3 |
| 135.1 |
| 135.7 |
| 134.4 |
| 134.1 |
| 133.0 |
| 132.7 |
| 131.7 |
| - |
| 133.9 |
| 35.0 |
| 35.8 |
| 36.9 |
| 37.5 |
| 37.9 |
| 38.5 |
| 38.3 |
| 39.0 |
| 39.8 |
| 40.4 |
| 37.6 |
| 38.3 |
| 34.4 |
| 34.8 |
| 35.4 |
| 35.9 |
| 36.3 |
| 36.8 |
| 37.2 |
| 37.7 |
| 38.3 |
| - |
| 39.6 |
| 128.2 |
| 136.1 |
| 135.1 |
| 141.7 |
| 148.6 |
| 155.1 |
| 158.4 |
| 167.0 |
| 172.4 |
| 162.9 |
| 160.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.4 |
| 82.4 |
| 80.4 |
| 77.7 |
| 78.6 |
| 74.9 |
| 65.4 |
| 46.9 |
| 39.4 |
| 28.7 |
| 20.7 |
| 16.3 |
| 11.3 |
| 11.8 |
| 11.1 |
| 9.9 |
| 9.8 |
| 13.0 |
| 7.4 |
| 8.5 |
| 9.1 |
| - |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,100.8 |
| 4,155.6 |
| 4,176.3 |
| 4,209.4 |
| 4,158.2 |
| 4,159.1 |
| 4,272.6 |
| 4,662.3 |
| 3,466.2 |
| 3,466.8 |
| 3,222.6 |
| 3,048.1 |
| 3,111.2 |
| 3,052.5 |
| 2,854.3 |
| 2,752.6 |
| 2,753.9 |
| 2,714.9 |
| 2,527.8 |
| 2,485.6 |
| 2,432.2 |
| 2,400.2 |
| - |
| 2,158.3 |
| - |
| - |
| - |
| - |
| 0.7 |
| 498.7 |
| 21.0 |
| 9.9 |
| - |
| 8.4 |
| 98.7 |
| 13.1 |
| 8.8 |
| 9.6 |
| 31.6 |
| 88.2 |
| 32.3 |
| 22.0 |
| 47.8 |
| 39.0 |
| - |
| 13.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.2 |
| 26.3 |
| 28.1 |
| 29.1 |
| 28.7 |
| 28.7 |
| 28.8 |
| 28.4 |
| 24.3 |
| 23.5 |
| 24.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 215.4 |
| 237.6 |
| 226.9 |
| 254.6 |
| 205.1 |
| 236.8 |
| 233.0 |
| 244.2 |
| 217.4 |
| 218.7 |
| 217.2 |
| 221.7 |
| 268.0 |
| 200.6 |
| 216.0 |
| 216.0 |
| 176.3 |
| 183.9 |
| 200.5 |
| 163.0 |
| 146.6 |
| - |
| 133.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 699.1 |
| 612.9 |
| 693.0 |
| 650.0 |
| 618.2 |
| 590.2 |
| 614.3 |
| 549.6 |
| 1,024.9 |
| 593.7 |
| 669.4 |
| 540.1 |
| 552.8 |
| 666.6 |
| 696.8 |
| 518.3 |
| 518.7 |
| 579.3 |
| 646.5 |
| 516.9 |
| 555.4 |
| 575.2 |
| 605.1 |
| - |
| 409.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.0 |
| 141.3 |
| 139.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 161.4 |
| 159.7 |
| 159.7 |
| 157.8 |
| 158.0 |
| 157.2 |
| 152.5 |
| 156.9 |
| 149.5 |
| 143.5 |
| 125.7 |
| 126.6 |
| 114.8 |
| 109.9 |
| 92.1 |
| 80.4 |
| 115.8 |
| 102.0 |
| 90.5 |
| 61.6 |
| 56.9 |
| - |
| 144.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 226.7 |
| 243.9 |
| 240.6 |
| 245.5 |
| 246.2 |
| 258.5 |
| 253.0 |
| 252.3 |
| 249.9 |
| 243.1 |
| 236.6 |
| 94.0 |
| 85.6 |
| 86.2 |
| 84.8 |
| 84.3 |
| 87.4 |
| 74.3 |
| 70.4 |
| 71.2 |
| 73.6 |
| 64.8 |
| - |
| 52.1 |
| 3,095.6 |
| 3,097.4 |
| 3,098.9 |
| 3,110.6 |
| 3,116.3 |
| 3,135.9 |
| 3,391.0 |
| 3,397.4 |
| 2,602.1 |
| 2,596.3 |
| 2,590.2 |
| 2,499.9 |
| 2,500.8 |
| 2,522.8 |
| 2,524.2 |
| 2,513.1 |
| 2,512.2 |
| 2,543.3 |
| 2,532.5 |
| 2,526.7 |
| 2,507.9 |
| - |
| - |
| 300.7 |
| 3,708.5 |
| 3,790.4 |
| 3,748.9 |
| 3,728.8 |
| 3,706.5 |
| 3,750.2 |
| 3,940.6 |
| 4,422.3 |
| 3,195.8 |
| 3,265.7 |
| 3,130.3 |
| 3,052.7 |
| 3,167.4 |
| 3,219.6 |
| 3,099.7 |
| 3,087.4 |
| 3,146.1 |
| 3,246.3 |
| 3,103.5 |
| 3,132.8 |
| 3,133.8 |
| 2,503.7 |
| - |
| 300.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (904.1) |
| (906.7) |
| (902.6) |
| (904.8) |
| (900.3) |
| (897.7) |
| - |
| - |
| 1,238.3 |
| 1,240.0 |
| 1,244.6 |
| 1,213.8 |
| 1,182.8 |
| 1,119.9 |
| 1,064.6 |
| 1,099.2 |
| 1,021.9 |
| 911.1 |
| 803.6 |
| 722.5 |
| 610.4 |
| 519.7 |
| 426.4 |
| 354.5 |
| 225.8 |
| 176.9 |
| 121.0 |
| 72.1 |
| 15.3 |
| - |
| - |
| (15.6) |
| (7.4) |
| (7.5) |
| 7.3 |
| 29.5 |
| 22.8 |
| 7.0 |
| (1.0) |
| (40.5) |
| (40.6) |
| (33.5) |
| (34.2) |
| (25.3) |
| (13.3) |
| (15.9) |
| (8.5) |
| (4.3) |
| 13.4 |
| 5.4 |
| 5.9 |
| (9.3) |
| (19.4) |
| (22.2) |
| - |
| (9.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 392.3 |
| 365.2 |
| 427.4 |
| 480.6 |
| 451.7 |
| 408.9 |
| 332.0 |
| 240.0 |
| 270.4 |
| 201.1 |
| 92.3 |
| (4.6) |
| (56.2) |
| (167.1) |
| (245.4) |
| (334.8) |
| (392.2) |
| (531.4) |
| (575.7) |
| (647.2) |
| (701.6) |
| (758.6) |
| - |
| 1,400.6 |
| 427.4 |
| 480.6 |
| 451.7 |
| 408.9 |
| 332.0 |
| 240.0 |
| 270.4 |
| 201.1 |
| 92.3 |
| (4.6) |
| (56.2) |
| (167.1) |
| (245.4) |
| (334.8) |
| (392.2) |
| (531.4) |
| (575.7) |
| (647.2) |
| (701.6) |
| (758.6) |
| - |
| 1,400.6 |
| - |
| - |
| - |
| - |
| (1,031.8) |
| (865.3) |
| (9.1) |
| (13.9) |
| - |
| (3.8) |
| 81.5 |
| (108.5) |
| (141.7) |
| (46.0) |
| (17.8) |
| 17.1 |
| (37.5) |
| (35.1) |
| 2,483.1 |
| 2,350.4 |
| - |
| (22.9) |
| 1,085.0 |
| 1,163.5 |
| 1,169.2 |
| 1,171.5 |
| 1,341.4 |
| 1,277.7 |
| 503.8 |
| 437.9 |
| 366.1 |
| 408.7 |
| 401.4 |
| 437.8 |
| 466.5 |
| 411.7 |
| 418.9 |
| 357.8 |
| 321.5 |
| 302.8 |
| 336.9 |
| 330.9 |
| - |
| 370.4 |
| 427.4 |
| 480.6 |
| 451.7 |
| 408.9 |
| 332.0 |
| 240.0 |
| 270.4 |
| 201.1 |
| 92.3 |
| (4.6) |
| (56.2) |
| (167.1) |
| (245.4) |
| (334.8) |
| (392.2) |
| (531.4) |
| (575.7) |
| (647.2) |
| (701.6) |
| (758.6) |
| - |
| 1,400.6 |
| 11.6 |
| 68.1 |
| 109.2 |
| 80.5 |
| 45.9 |
| (29.8) |
| (102.1) |
| (71.6) |
| (145.9) |
| (254.5) |
| (248.1) |
| (303.3) |
| (334.1) |
| (413.5) |
| (505.3) |
| (563.8) |
| (702.1) |
| (746.6) |
| (817.4) |
| (872.0) |
| (928.6) |
| - |
| 1,227.1 |