| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | - | - | 185.1 | 297.5 | 49.5 | 122.5 | 106.4 | 159.0 | 26.9 | 21.5 | 22.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | 185.1 | 297.5 | 49.5 | 122.5 | 106.4 | 159.0 | 26.9 | 21.5 | 22.7 |
| Receivables | |||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||
| Inventory | 471.9 | 360.3 | 360.2 | 346.7 | 321.9 | 235.2 | 244.7 | 228.2 | 224.1 | - | - |
| Prepaid Expenses | 46.8 | 36.1 | 33.2 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | 965.1 | 811.4 | 760.5 | 754.2 | 738.3 | 718.2 | 679.1 | 637.1 | 622.8 | - | - |
| Accumulated Depreciation | 530.6 | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 358.9 | 280.1 | 239.8 | 252.1 | 261.0 | 171.1 | 187.1 | 186.4 | 174.1 | - | - |
| Short Term Debt | 13.8 | 37.5 | |||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | 1,546.0 | 2,117.5 | 1,748.8 | 1,068.2 | 994.2 | 928.0 | 1,047.1 | 929.2 | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | 105.0 | 90.7 | |||||||||
| Common Equity | |||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 2,072.3 | 2,271.7 | 2,339.1 | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | 1,559.8 | 2,155.0 | 1,780.7 | 1,083.2 | 999.2 | 948.0 | 1,064.6 | 941.7 | 0.0 | - | - |
| Net debt | - | - | 1,595.6 | ||||||||
| (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 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| 44.9 |
| 49.6 |
| 29.8 |
| 32.5 |
| 31.7 |
| 29.3 |
| - |
| - |
| Other Current Assets | 237.2 | 123.9 | 72.5 | 112.5 | 102.0 | 92.9 | 113.3 | 118.4 | 132.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,639.6 | 1,389.3 | 1,336.1 | 1,229.2 | 911.5 | 764.4 | 798.7 | 846.5 | 732.6 | - | - |
| 463.5 |
| 440.6 |
| 465.0 |
| 447.2 |
| 428.8 |
| 394.6 |
| 372.3 |
| 357.0 |
| - |
| - |
| Property,Plant & Equipment Net | 434.5 | 347.9 | 319.9 | 289.2 | 291.1 | 289.4 | 284.5 | 264.8 | 265.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,678.0 | 2,221.8 | 1,858.1 | 1,466.4 | 2,186.7 | 2,098.2 | 2,279.1 | 2,234.3 | 2,238.2 | 2,222.8 | - |
| Intangible Assets | 1,876.5 | 1,587.0 | 1,350.5 | 1,066.1 | 1,143.8 | 1,105.5 | 1,160.5 | 1,173.3 | 1,236.6 | - | - |
| Operating Lease Right Of Use Assets | 128.6 | 107.2 | 99.6 | 76.4 | 79.1 | 45.6 | 44.2 | - | - | - | - |
| Deferred Tax Assets | 46.7 | 57.0 | 166.1 | 16.3 | 14.6 | 29.8 | 40.9 | 4.6 | 18.6 | - | - |
| Other Non-Current Assets | 223.3 | 213.6 | 302.6 | 139.6 | 141.1 | 108.6 | 117.5 | 33.8 | 251.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | 3,557.1 | 3,441.4 | 3,726.6 | - | - |
| Total Assets | 6,851.9 | 6,734.9 | 6,161.7 | 4,902.2 | 4,674.2 | 4,366.1 | 4,640.3 | 4,552.7 | 4,725.0 | 4,493.8 | - |
| 31.9 |
| 15.0 |
| 5.0 |
| 20.0 |
| 17.5 |
| 12.5 |
| 0.0 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 30.3 | 22.4 | 19.5 | 17.7 | 17.4 | 14.2 | 14.7 | - | - | - | - |
| Accrued Expenses | 156.6 | 95.0 | 102.7 | 109.3 | 113.9 | 70.4 | 71.9 | 75.8 | 75.5 | - | - |
| Other Current Liabilities | 74.5 | 56.0 | 48.0 | 62.9 | 64.1 | 60.3 | 58.7 | 69.3 | 42.3 | - | - |
| Total Current Liabilities | 1,003.5 | 801.6 | 733.6 | 649.5 | 636.3 | 450.0 | 462.2 | 461.7 | 390.9 | - | - |
| 84.9 |
| 63.7 |
| 66.5 |
| 35.7 |
| 33.7 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 232.0 | 242.7 | 190.3 | 199.6 | 210.3 | 230.1 | 237.8 | 224.8 | 279.4 | - | - |
| Pension Obligations | 135.6 | 131.7 | 140.4 | 128.5 | 208.1 | 237.9 | 207.2 | 177.9 | 176.7 | - | - |
| Other Non-Current Liabilities | 204.6 | 157.9 | 158.8 | 124.7 | 129.2 | 110.3 | 93.5 | 72.0 | 86.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,121.7 | 3,497.3 | 3,019.6 | 2,170.5 | 2,178.1 | 1,956.3 | 2,047.8 | 1,865.6 | 933.7 | 1,008.1 | - |
| 2,372.3 |
| 2,403.1 |
| 2,482.6 |
| 2,502.7 |
| 2,709.7 |
| 0.0 |
| - |
| - |
| Retained Earnings | 1,687.5 | 1,108.6 | 905.3 | 457.3 | 174.5 | 20.7 | 186.7 | 83.4 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (31.2) | (144.4) | (104.0) | (99.6) | (83.2) | (95.2) | (98.6) | (107.8) | (57.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,730.2 | 3,237.6 | 3,142.1 | 2,731.7 | 2,496.1 | 2,409.8 | 2,592.5 | 2,687.1 | 3,791.3 | 3,485.7 | 3,506.7 |
| Total Equity | 3,730.2 | 3,237.6 | 3,142.1 | 2,731.7 | 2,496.1 | 2,409.8 | 2,592.5 | 2,687.1 | 3,791.3 | 3,485.7 | 3,506.7 |
| 785.7 |
| 949.7 |
| 825.5 |
| 958.2 |
| 782.7 |
| (26.9) |
| - |
| - |
| Working Capital | 636.1 | 587.7 | 602.5 | 579.7 | 275.2 | 314.4 | 336.5 | 384.8 | 341.7 | - | - |
| Book Value | 3,730.2 | 3,237.6 | 3,142.1 | 2,731.7 | 2,496.1 | 2,409.8 | 2,592.5 | 2,687.1 | 3,791.3 | 3,485.7 | 3,506.7 |
| Tangible Book Value | (824.3) | (571.2) | (66.5) | 199.2 | (834.4) | (793.9) | (847.1) | (720.5) | 316.5 | 1,262.9 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.5 |
| 25.3 |
| 32.6 |
| - |
| 106.0 |
| 91.5 |
| 836.7 |
| 26.9 |
| 27.2 |
| 36.0 |
| 28.0 |
| 21.5 |
| 22.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 49.5 | 25.3 | 32.6 | - | 106.0 | 91.5 | 836.7 | 26.9 | 27.2 | 36.0 | 28.0 | 21.5 | 22.7 |
| Receivables | |||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||||||
| Inventory | 512.0 | 471.9 | 455.2 | 415.6 | 374.2 | 360.3 | 366.2 | 445.8 | 441.1 | 360.2 | 464.9 | 475.3 | 366.5 | 346.7 | 374.5 | 375.4 | 348.3 | 321.9 | 301.4 | 275.4 | 237.9 | 235.2 | 238.9 | 247.5 | 249.0 | 244.7 | 259.1 | 248.3 | 244.4 | 222.3 | 237.1 | 226.7 | 225.4 | 224.1 | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Current Assets | 257.8 | 237.2 | 230.7 | 210.1 | 116.6 | 123.9 | 132.9 | 132.2 | 129.9 | 72.5 | 130.8 | 135.8 | 127.2 | 112.5 | 151.0 | 155.6 | 123.8 | ||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Current Assets | 1,788.3 | 1,639.6 | 1,531.0 | 1,484.6 | 2,382.4 | 1,389.3 | 1,418.7 | 1,422.7 | 1,373.9 | 1,336.1 | 1,299.9 | 1,296.1 | 1,251.8 | 1,229.2 | 1,212.8 | 1,068.3 | |||||||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 981.6 | 965.1 | 920.0 | 899.6 | 829.7 | 811.4 | 804.3 | 902.7 | 892.2 | 760.5 | 855.4 | 867.1 | 770.6 | 754.2 | 724.3 | 733.2 | 739.1 | 738.3 | 736.9 | 735.3 | 714.2 | 718.2 | 697.0 | 685.2 | 676.3 | 679.1 | 668.0 | 649.5 | 641.5 | - | 637.4 | 624.5 | 630.8 | 622.8 | - | - | - | - | - |
| Accumulated Depreciation | 541.5 | 530.6 | 518.4 | 503.7 | 481.6 | 463.5 | 468.5 | 517.8 | 508.7 | 440.6 | 483.5 | 489.0 | 477.6 | 465.0 | 452.3 | 454.0 | 451.6 | ||||||||||||||||||||||
| Property,Plant & Equipment Net | 440.1 | 434.5 | 401.6 | 395.9 | 348.1 | 347.9 | 335.8 | 384.9 | 383.5 | 319.9 | 371.9 | 378.1 | 293.0 | 289.2 | 272.0 | 279.2 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Goodwill | 2,675.5 | 2,678.0 | 2,678.8 | 2,678.7 | 2,228.0 | 2,221.8 | 2,232.0 | 2,568.8 | 2,571.2 | 1,858.1 | 2,559.8 | 2,543.3 | 2,180.5 | 2,178.1 | 2,168.7 | 2,178.6 | 2,185.2 | 2,186.7 | |||||||||||||||||||||
| Intangible Assets | 1,834.7 | 1,876.5 | 1,916.9 | 1,954.8 | 1,557.7 | 1,587.0 | 1,618.3 | 1,464.5 | 1,489.6 | 1,350.5 | 1,538.4 | 1,547.5 | 1,049.4 | 1,066.1 | 1,080.3 | 1,103.8 | 1,125.8 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 132.8 | 128.6 | 130.9 | 126.5 | 105.9 | 107.2 | 107.0 | 117.8 | 121.6 | 99.6 | 92.8 | 96.7 | 82.8 | 76.4 | 74.2 | 74.7 | |||||||||||||||||||||||
| Deferred Tax Assets | 46.7 | 46.7 | 58.9 | 55.6 | 57.2 | 57.0 | 166.3 | 178.0 | 178.6 | 166.1 | 17.1 | 17.1 | 12.8 | 16.3 | 12.9 | 13.8 | 14.3 | ||||||||||||||||||||||
| Other Non-Current Assets | 223.0 | 223.3 | 237.4 | 227.7 | 210.1 | 213.6 | 329.9 | 347.2 | 351.5 | 302.6 | 155.7 | 157.1 | 141.7 | 139.6 | 142.1 | 135.7 | 140.2 | ||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Assets | 6,961.6 | 6,851.9 | 6,765.7 | 6,741.7 | 6,726.3 | 6,734.9 | 6,918.0 | 6,188.1 | 6,169.7 | 6,161.7 | 5,925.7 | 5,922.1 | 4,916.4 | 4,902.2 | 4,875.9 | 4,765.6 | |||||||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 422.0 | 358.9 | 340.7 | 310.3 | 282.3 | 280.1 | 243.4 | 266.1 | 263.2 | 239.8 | 243.4 | 241.3 | 241.1 | 252.1 | 258.9 | 279.9 | 263.7 | 261.0 | 227.5 | 219.1 | 176.9 | 171.1 | 139.1 | 134.9 | 150.9 | 187.1 | 139.6 | 139.3 | 149.1 | - | 141.9 | 152.7 | 141.7 | 174.1 | - | - | - | - | - |
| Short Term Debt | 13.8 | 13.8 | 13.8 | 13.8 | 15.0 | 37.5 | 37.5 | 35.6 | 33.8 | 31.9 | 30.0 | 30.0 | 15.0 | 15.0 | 15.0 | 5.0 | 5.0 | 5.0 | |||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Liabilities Current | 32.0 | 30.3 | 29.4 | 27.4 | 24.2 | 22.4 | 22.3 | 27.6 | 26.7 | 19.5 | 22.8 | 22.7 | 19.2 | 17.7 | 16.5 | 16.8 | |||||||||||||||||||||||
| Accrued Expenses | 104.9 | 156.6 | 134.5 | 107.3 | 81.7 | 95.0 | 95.3 | 93.6 | 95.3 | 102.7 | 114.7 | 99.1 | 80.1 | 109.3 | 102.8 | 89.8 | 84.7 | ||||||||||||||||||||||
| Other Current Liabilities | 100.8 | 74.5 | 75.7 | 71.9 | 70.3 | 56.0 | 62.6 | 62.0 | 66.6 | 48.0 | 68.1 | 65.9 | 60.3 | 62.9 | 67.7 | 69.3 | 80.6 | ||||||||||||||||||||||
| Total Current Liabilities | 1,055.0 | 1,003.5 | 972.6 | 889.6 | 831.3 | 801.6 | 776.2 | 654.1 | 690.3 | 733.6 | 659.4 | 620.6 | 601.3 | 649.5 | 645.0 | ||||||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,542.9 | 1,546.0 | 1,579.5 | 1,752.1 | 1,748.1 | 2,117.5 | 2,220.7 | 1,730.6 | 1,739.8 | 1,748.8 | 1,861.5 | 1,968.8 | 1,079.6 | 1,083.2 | 1,086.7 | 1,048.2 | 1,045.8 | 999.2 | 976.5 | 1,103.9 | 943.2 | 948.0 | 1,052.8 | 1,207.6 | 1,211.2 | 1,064.6 | 1,150.6 | 1,056.1 | 939.4 | - | 944.0 | 994.0 | 793.0 | 0.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 108.7 | 105.0 | 107.9 | 105.3 | 87.8 | 90.7 | 90.2 | 96.0 | 100.5 | 84.9 | 75.2 | 79.1 | 68.7 | 63.7 | 62.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Tax Liabilities | 231.6 | 232.0 | 229.8 | 231.0 | 234.7 | 242.7 | 264.5 | 202.1 | 202.3 | 190.3 | 218.0 | 205.2 | 196.7 | 199.6 | 209.8 | 210.5 | 210.0 | ||||||||||||||||||||||
| Pension Obligations | 132.9 | 135.6 | 148.3 | 148.0 | 136.4 | 131.7 | 140.1 | 146.2 | 149.1 | 140.4 | 132.1 | 135.9 | 131.2 | 128.5 | 180.5 | 194.4 | 204.1 | ||||||||||||||||||||||
| Other Non-Current Liabilities | 202.7 | 204.6 | 206.5 | 202.3 | 159.7 | 157.9 | 184.8 | 167.3 | 175.9 | 158.8 | 139.6 | 145.9 | 132.7 | 124.7 | 118.3 | 119.4 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Liabilities | 3,165.1 | 3,121.7 | 3,136.7 | 3,223.0 | 3,110.2 | 3,497.3 | 3,634.3 | 2,900.3 | 2,957.4 | 3,019.6 | 2,980.6 | 3,046.4 | 2,126.5 | 2,170.5 | 2,225.3 | 2,179.6 | |||||||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 2,027.2 | 2,072.3 | 2,057.9 | 2,037.6 | 2,223.4 | 2,271.7 | 2,260.3 | 2,350.7 | 2,344.9 | 2,339.1 | 2,378.2 | 2,369.2 | 2,362.4 | 2,372.3 | 2,417.4 | 2,409.8 | |||||||||||||||||||||||
| Retained Earnings | 1,795.7 | 1,687.5 | 1,602.8 | 1,514.0 | 1,436.0 | 1,108.6 | 1,131.1 | 1,057.5 | 978.3 | 905.3 | 681.9 | 605.5 | 521.8 | 457.3 | 327.9 | 263.9 | 213.3 | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (28.0) | (31.2) | (33.3) | (34.5) | (44.9) | (144.4) | (109.4) | (122.1) | (112.6) | (104.0) | (116.7) | (100.7) | (96.0) | (99.6) | (96.4) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Stockholders Equity | 3,796.5 | 3,730.2 | 3,629.0 | 3,518.7 | 3,616.1 | 3,237.6 | 3,283.7 | 3,287.8 | 3,212.3 | 3,142.1 | 2,945.1 | 2,875.7 | 2,789.9 | 2,731.7 | 2,650.6 | 2,586.0 | |||||||||||||||||||||||
| Total Equity | 3,796.5 | 3,730.2 | 3,629.0 | 3,518.7 | 3,616.1 | 3,237.6 | 3,283.7 | 3,287.8 | 3,212.3 | 3,142.1 | 2,945.1 | 2,875.7 | 2,789.9 | 2,731.7 | 2,650.6 | 2,586.0 | 2,533.9 | 2,496.1 | |||||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,556.7 | 1,559.8 | 1,593.3 | 1,765.9 | 1,763.1 | 2,155.0 | 2,258.2 | 1,766.2 | 1,773.6 | 1,780.7 | 1,891.5 | 1,998.8 | 1,094.6 | 1,098.2 | 1,101.7 | 1,053.2 | 1,050.8 | 1,004.2 | 981.5 | 1,123.9 | 963.2 | 968.0 | 1,072.8 | 1,227.6 | 1,230.0 | 1,082.1 | 1,167.4 | 1,071.1 | 953.2 | - | 955.3 | 1,004.3 | 793.0 | 0.0 | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Working Capital | 733.3 | 636.1 | 558.4 | 595.0 | 1,551.1 | 587.7 | 642.5 | 768.6 | 683.6 | 602.5 | 640.5 | 675.5 | 650.5 | 579.7 | 567.8 | 456.2 | 376.6 | 275.2 | |||||||||||||||||||||
| Book Value | 3,796.5 | 3,730.2 | 3,629.0 | 3,518.7 | 3,616.1 | 3,237.6 | 3,283.7 | 3,287.8 | 3,212.3 | 3,142.1 | 2,945.1 | 2,875.7 | 2,789.9 | 2,731.7 | 2,650.6 | 2,586.0 | 2,533.9 | 2,496.1 | |||||||||||||||||||||
| Tangible Book Value | (713.7) | (824.3) | (966.7) | (1,114.8) | (169.6) | (571.2) | (566.6) | (745.5) | (848.5) | (66.5) | (1,153.1) | (1,215.1) | (440.0) | (512.5) | (598.4) | (696.4) | (777.1) | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.0 |
| 36.4 |
| 37.5 |
| - |
| 36.1 |
| 46.8 |
| 29.4 |
| 29.3 |
| - |
| - |
| - |
| - |
| - |
| 102.0 |
| 113.8 |
| 116.0 |
| 104.5 |
| 92.9 |
| 89.9 |
| 100.4 |
| 115.8 |
| 113.3 |
| 122.8 |
| 125.0 |
| 126.5 |
| 134.1 |
| 126.7 |
| 136.5 |
| 107.4 |
| 132.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 964.9 |
| 911.5 |
| 889.7 |
| 902.5 |
| 799.0 |
| 764.4 |
| 816.0 |
| 883.1 |
| 885.8 |
| 798.7 |
| 806.4 |
| 748.2 |
| 746.2 |
| - |
| 835.3 |
| 819.7 |
| 1,524.7 |
| 732.6 |
| - |
| - |
| - |
| - |
| - |
| 447.2 |
| 449.3 |
| 443.7 |
| 431.5 |
| 428.8 |
| 418.9 |
| 408.4 |
| 397.7 |
| 394.6 |
| 387.7 |
| 385.0 |
| 376.9 |
| - |
| 373.4 |
| 363.4 |
| 365.7 |
| 357.0 |
| - |
| - |
| - |
| - |
| - |
| 287.5 |
| 291.1 |
| 287.6 |
| 291.6 |
| 282.7 |
| 289.4 |
| 278.1 |
| 276.8 |
| 278.6 |
| 284.5 |
| 280.3 |
| 264.5 |
| 264.6 |
| - |
| 264.0 |
| 261.1 |
| 265.1 |
| 265.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,187.2 |
| 2,193.3 |
| 2,094.3 |
| 2,098.2 |
| 2,090.7 |
| 2,297.3 |
| 2,290.8 |
| 2,279.1 |
| 2,286.1 |
| 2,235.5 |
| 2,233.9 |
| - |
| 2,237.6 |
| 2,235.7 |
| 2,241.3 |
| 2,238.2 |
| - |
| - |
| - |
| - |
| - |
| 1,143.8 |
| 1,162.6 |
| 1,179.0 |
| 1,088.7 |
| 1,105.5 |
| 1,117.6 |
| 1,139.6 |
| 1,154.4 |
| 1,160.5 |
| 1,174.7 |
| 1,144.3 |
| 1,158.7 |
| - |
| 1,190.0 |
| 1,204.2 |
| 1,220.7 |
| 1,236.6 |
| - |
| - |
| - |
| - |
| - |
| 79.1 |
| 79.1 |
| 81.6 |
| 78.4 |
| 49.1 |
| 45.6 |
| 46.8 |
| 47.3 |
| 43.9 |
| 44.2 |
| 46.5 |
| 41.0 |
| 41.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.6 |
| 19.5 |
| 19.8 |
| 30.4 |
| 29.8 |
| 25.7 |
| 24.8 |
| 30.8 |
| 40.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 141.1 |
| 151.8 |
| 143.4 |
| 133.3 |
| 108.6 |
| 108.2 |
| 115.6 |
| 120.6 |
| 117.5 |
| 88.6 |
| 72.3 |
| 71.3 |
| 77.3 |
| 56.2 |
| 56.1 |
| 49.3 |
| 251.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,552.5 |
| 3,565.8 |
| 3,557.1 |
| 3,549.4 |
| 3,452.1 |
| 3,463.9 |
| - |
| 3,483.8 |
| 3,496.0 |
| 3,511.3 |
| 3,726.6 |
| - |
| - |
| - |
| - |
| - |
| 4,703.6 |
| 4,674.2 |
| 4,678.9 |
| 4,709.8 |
| 4,398.0 |
| 4,366.1 |
| 4,410.6 |
| 4,712.4 |
| 4,730.2 |
| 4,640.3 |
| 4,636.1 |
| 4,464.8 |
| 4,474.7 |
| - |
| 4,583.1 |
| 4,576.8 |
| 5,301.1 |
| 4,725.0 |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| 18.8 |
| 17.5 |
| 16.8 |
| 15.0 |
| 13.8 |
| - |
| 11.3 |
| 10.3 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.4 |
| 17.4 |
| 17.4 |
| 18.0 |
| 14.2 |
| 14.2 |
| 14.3 |
| 14.4 |
| 14.5 |
| 14.7 |
| 15.4 |
| 14.1 |
| 13.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.9 |
| 110.3 |
| 95.3 |
| 76.3 |
| 70.4 |
| 68.8 |
| 61.5 |
| 60.9 |
| 71.9 |
| 70.0 |
| 64.0 |
| 64.3 |
| - |
| 74.0 |
| 63.8 |
| 60.2 |
| 75.5 |
| - |
| - |
| - |
| - |
| - |
| 64.1 |
| 70.1 |
| 61.2 |
| 66.4 |
| 60.3 |
| 68.1 |
| 61.9 |
| 69.1 |
| 58.7 |
| 55.8 |
| 60.1 |
| 69.3 |
| - |
| 61.3 |
| 59.5 |
| 43.9 |
| 46.8 |
| - |
| - |
| - |
| - |
| - |
| 612.1 |
| 588.3 |
| 636.3 |
| 571.2 |
| 535.8 |
| 463.8 |
| 450.0 |
| 409.9 |
| 386.2 |
| 409.2 |
| 462.2 |
| 437.3 |
| 400.0 |
| 410.2 |
| - |
| 425.3 |
| 387.4 |
| 328.7 |
| 390.9 |
| - |
| - |
| - |
| - |
| - |
| 62.8 |
| 66.8 |
| 66.5 |
| 68.8 |
| 64.7 |
| 39.2 |
| 35.7 |
| 36.7 |
| 37.1 |
| 33.6 |
| 33.7 |
| 35.3 |
| 31.1 |
| 32.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 210.3 |
| 230.6 |
| 231.3 |
| 229.4 |
| 230.1 |
| 234.7 |
| 253.8 |
| 254.0 |
| 237.8 |
| 232.8 |
| 223.0 |
| 222.7 |
| 279.8 |
| 255.7 |
| 255.2 |
| 265.0 |
| 279.4 |
| - |
| - |
| - |
| - |
| - |
| 208.1 |
| 227.4 |
| 231.8 |
| 228.7 |
| 237.9 |
| 220.0 |
| 211.0 |
| 208.2 |
| 207.2 |
| 175.3 |
| 178.7 |
| 175.4 |
| - |
| 179.0 |
| 175.6 |
| 188.7 |
| 176.7 |
| - |
| - |
| - |
| - |
| - |
| 126.5 |
| 129.2 |
| 136.6 |
| 134.2 |
| 102.9 |
| 110.3 |
| 99.8 |
| 95.6 |
| 89.8 |
| 93.5 |
| 90.4 |
| 84.2 |
| 105.7 |
| - |
| 74.8 |
| 78.5 |
| 85.5 |
| 86.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,169.7 |
| 2,178.1 |
| 2,137.3 |
| 2,217.0 |
| 1,948.0 |
| 1,956.3 |
| 1,997.2 |
| 2,134.2 |
| 2,153.6 |
| 2,047.8 |
| 2,069.6 |
| 1,927.0 |
| 1,839.6 |
| - |
| 1,867.5 |
| 1,880.4 |
| 1,660.9 |
| 933.7 |
| - |
| - |
| - |
| - |
| - |
| 2,402.8 |
| 2,403.1 |
| 2,486.0 |
| 2,478.2 |
| 2,464.5 |
| 2,482.6 |
| 2,516.2 |
| 2,508.3 |
| 2,504.5 |
| 2,502.7 |
| 2,494.8 |
| 2,490.7 |
| 2,635.2 |
| - |
| 2,757.8 |
| 2,748.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 174.5 |
| 136.9 |
| 92.3 |
| 56.7 |
| 20.7 |
| 3.0 |
| 171.5 |
| 175.5 |
| 186.7 |
| 170.8 |
| 140.5 |
| 109.2 |
| - |
| 47.5 |
| 42.1 |
| 3,695.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| (89.4) |
| (83.9) |
| (83.2) |
| (83.0) |
| (79.4) |
| (72.9) |
| (95.2) |
| (107.5) |
| (103.3) |
| (105.1) |
| (98.6) |
| (100.8) |
| (95.1) |
| (111.0) |
| - |
| (91.5) |
| (96.3) |
| (55.5) |
| (57.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,533.9 |
| 2,496.1 |
| 2,541.6 |
| 2,492.8 |
| 2,450.0 |
| 2,409.8 |
| 2,413.4 |
| 2,578.2 |
| 2,576.6 |
| 2,592.5 |
| 2,566.5 |
| 2,537.8 |
| 2,635.1 |
| - |
| 2,715.6 |
| 2,696.4 |
| 3,640.2 |
| 3,791.3 |
| 3,762.7 |
| 3,818.2 |
| 3,495.1 |
| 3,485.7 |
| 3,506.7 |
| 2,541.6 |
| 2,492.8 |
| 2,450.0 |
| 2,409.8 |
| 2,413.4 |
| 2,578.2 |
| 2,576.6 |
| 2,592.5 |
| 2,566.5 |
| 2,537.8 |
| 2,635.1 |
| - |
| 2,715.6 |
| 2,696.4 |
| 3,640.2 |
| 3,791.3 |
| 3,762.7 |
| 3,818.2 |
| 3,495.1 |
| 3,485.7 |
| 3,506.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,117.9 |
| 1,045.8 |
| 920.6 |
| - |
| 849.3 |
| 912.8 |
| (43.7) |
| (26.9) |
| - |
| - |
| - |
| - |
| - |
| 318.5 |
| 366.7 |
| 335.2 |
| 314.4 |
| 406.1 |
| 496.9 |
| 476.6 |
| 336.5 |
| 369.1 |
| 348.2 |
| 336.0 |
| - |
| 410.0 |
| 432.3 |
| 1,196.0 |
| 341.7 |
| - |
| - |
| - |
| - |
| - |
| 2,541.6 |
| 2,492.8 |
| 2,450.0 |
| 2,409.8 |
| 2,413.4 |
| 2,578.2 |
| 2,576.6 |
| 2,592.5 |
| 2,566.5 |
| 2,537.8 |
| 2,635.1 |
| - |
| 2,715.6 |
| 2,696.4 |
| 3,640.2 |
| 3,791.3 |
| 3,762.7 |
| 3,818.2 |
| 3,495.1 |
| 3,485.7 |
| 3,506.7 |
| (834.4) |
| (808.2) |
| (879.5) |
| (733.0) |
| (793.9) |
| (794.9) |
| (858.7) |
| (868.6) |
| (847.1) |
| (894.3) |
| (842.0) |
| (757.5) |
| - |
| (712.0) |
| (743.5) |
| 178.2 |
| 316.5 |
| - |
| - |
| - |
| - |
| - |