| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 186.9 | 324.4 | 167.5 | 69.9 | - | 69.7 | 72.8 | 67.9 | 50.6 | 13.2 | 19.5 | 3.3 | 4.1 | 7.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | 195.2 | 116.6 | 133.0 | 164.0 | 115.5 | 129.3 | 48.3 | - | - |
| Cash And Short Term Investments | 186.9 | 324.4 | 167.5 | 69.9 | - | 264.8 | 189.4 | 200.9 | 214.6 | 128.8 | 148.8 | 51.5 | 4.1 | 7.4 |
| Receivables | ||||||||||||||
| Accounts Receivable | 190.0 | 167.7 | 201.8 | 203.4 | - | 114.6 | 105.9 | 81.9 | 58.0 | 43.3 | 29.4 | 18.9 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 431.5 | 406.7 | 388.0 | 334.0 | - | 219.5 | 153.0 | 115.7 | 94.9 | 73.0 | 56.8 | 33.5 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 194.1 | 137.1 | 132.3 | 113.0 | - | 78.1 | 73.2 | 50.8 | 41.5 | 28.5 | 14.0 | 8.7 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 34.7 | 31.3 | 27.2 | 26.7 | - | 14.1 | 15.1 | 8.2 | 6.8 | 4.1 | 2.6 | 2.3 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 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 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 241.3 | 186.9 | 321.0 | 421.8 | 376.1 | 324.4 | 280.5 | 288.3 | 223.1 | 167.5 | 100.8 | 114.2 | 94.7 | 69.9 | 54.8 | |||||||||||||||||||||||||
| 50.3 |
| 36.6 |
| 36.4 |
| 30.3 |
| - |
| 18.7 |
| 14.9 |
| 12.2 |
| 14.7 |
| 18.7 |
| 9.4 |
| 5.1 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | 7.3 | 9.5 | 1.3 | 0.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,216.7 | 951.1 | 915.4 | 755.7 | - | 617.7 | 463.1 | 410.7 | 382.2 | 263.8 | 244.4 | 115.3 | - | - |
| Accumulated Depreciation | 76.7 | 74.5 | 59.7 | 48.0 | - | 29.9 | 21.4 | 15.4 | 10.6 | 7.0 | 5.1 | 3.5 | - | - |
| Property,Plant & Equipment Net | 117.4 | 62.6 | 72.7 | 65.0 | - | 48.2 | 51.8 | 35.4 | 30.9 | 21.5 | 9.0 | 5.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | 0.0 | 3.9 | 0.0 | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - |
| Goodwill | 166.8 | 165.8 | 166.3 | 166.0 | - | 8.4 | 7.7 | 7.8 | 8.2 | 0.0 | - | - | - | - |
| Intangible Assets | 6.2 | 6.5 | 71.1 | 81.2 | - | 10.6 | 25.4 | 27.2 | 23.8 | 0.0 | - | - | - | - |
| Operating Lease Right Of Use Assets | 173.6 | 177.8 | 188.8 | 192.6 | - | 41.2 | 43.7 | - | - | - | - | - | - | - |
| Deferred Tax Assets | 79.2 | 100.3 | 85.2 | 64.2 | - | 50.1 | 31.3 | 32.9 | 26.7 | 22.5 | 10.1 | - | - | - |
| Other Non-Current Assets | 40.7 | 40.9 | 25.9 | 12.8 | - | 8.7 | 2.9 | 0.9 | 1.0 | 0.5 | 0.4 | 0.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,826.5 | 1,533.2 | 1,556.3 | 1,370.9 | - | 823.0 | 665.9 | 515.0 | 476.7 | 308.3 | 263.8 | 121.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | 0.9 | 7.0 | 9.2 | - | - | - | - | - | 0.3 | 0.5 | 1.6 | - | - |
| Operating Lease Liabilities Current | 13.8 | 12.2 | 11.2 | 10.0 | - | 4.7 | 4.1 | - | - | - | - | - | - | - |
| Accrued Expenses | 132.2 | 112.4 | 110.6 | 106.3 | - | 85.8 | 67.6 | 57.9 | 44.8 | 31.7 | 25.6 | 18.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 183.1 | 158.3 | 151.1 | 144.9 | - | 105.9 | 91.0 | 66.1 | 51.6 | 35.8 | 28.1 | 20.8 | - | - |
| 182.8 |
| 187.1 |
| 197.2 |
| 199.0 |
| - |
| 44.2 |
| 47.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 4.0 | 4.2 | 3.3 | 0.8 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 12.3 | 15.1 | 5.3 | 3.3 | - | 8.0 | 15.3 | 18.9 | 18.5 | 0.8 | 1.7 | 1.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 398.9 | 382.3 | 377.4 | 372.0 | - | 185.2 | 180.3 | 92.6 | 76.3 | 41.7 | 31.3 | 22.3 | - | - |
| 1,185.5 |
| 1,096.7 |
| 1,047.2 |
| 963.0 |
| - |
| 598.3 |
| 430.7 |
| 415.1 |
| 396.8 |
| 273.9 |
| 252.1 |
| 8.4 |
| - |
| - |
| Retained Earnings | 237.7 | 60.0 | 134.9 | 43.9 | - | 40.6 | 57.5 | 9.1 | 2.0 | (2.7) | (17.5) | (19.8) | - | - |
| Accumulated Other Comprehensive Income | 4.3 | (5.8) | (3.2) | (8.1) | - | 2.5 | (2.3) | (1.9) | 1.6 | (4.7) | (2.1) | (0.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | (6.2) | (3.7) | (0.3) | 0.2 | 0.0 | - | - | - | - | - |
| Total Stockholders Equity | 1,427.6 | 1,150.9 | 1,178.9 | 998.9 | - | 641.5 | 485.9 | 422.2 | 400.4 | 266.5 | 232.5 | (12.4) | (8.1) | (12.8) |
| Total Equity | 1,427.6 | 1,150.9 | 1,178.9 | 998.9 | - | 637.8 | 485.6 | 422.4 | 400.4 | 266.5 | 232.5 | (12.4) | (8.1) | (12.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 1,033.6 | 792.8 | 764.3 | 610.8 | - | 511.8 | 372.1 | 344.7 | 330.7 | 228.0 | 216.2 | 94.5 | - | - |
| Book Value | 1,427.6 | 1,150.9 | 1,178.9 | 998.9 | - | 641.5 | 485.9 | 422.2 | 400.4 | 266.5 | 232.5 | (12.4) | (8.1) | (12.8) |
| Tangible Book Value | 1,254.7 | 978.6 | 941.6 | 751.7 | - | 622.5 | 452.8 | 387.2 | 368.5 | 266.5 | - | - | - | - |
| 58.2 |
| 68.2 |
| - |
| - |
| 55.6 |
| 69.7 |
| 80.1 |
| 134.4 |
| 72.5 |
| - |
| 111.6 |
| 77.3 |
| 67.9 |
| 67.9 |
| 47.7 |
| 59.7 |
| 50.6 |
| 50.6 |
| 65.6 |
| 76.6 |
| 109.4 |
| 13.2 |
| 19.5 |
| 159.1 |
| 36.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.8 | 1.7 | 0.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 156.7 | 187.0 | 195.2 | 188.6 | 143.9 | 95.8 | - | 82.9 | 110.0 | 99.2 | 133.0 | 146.2 | 147.2 | 162.6 | 164.0 | 153.2 | 142.1 | 122.3 | 115.5 | 129.3 | 0.0 | - |
| Cash And Short Term Investments | 241.3 | 186.9 | 321.0 | 421.8 | 376.1 | 324.4 | 280.5 | 288.3 | 223.1 | 167.5 | 100.8 | 114.2 | 94.7 | 69.9 | 54.8 | 58.2 | 68.2 | - | - | 242.6 | 264.8 | 268.7 | 278.3 | 168.2 | - | 194.4 | 187.3 | 167.1 | 200.9 | 193.9 | 206.9 | 213.3 | 214.6 | 218.8 | 218.6 | 231.6 | 128.8 | 148.8 | 159.1 | 36.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 183.3 | 190.0 | 183.4 | 175.5 | 168.0 | 167.7 | 176.1 | 200.8 | 192.0 | 201.8 | 206.6 | 209.0 | 207.4 | 203.4 | 189.0 | 187.4 | 143.4 | - | - | 126.4 | 114.6 | 112.8 | 97.6 | 104.0 | - | 101.8 | 99.0 | 94.7 | 81.9 | 80.4 | 74.1 | 65.1 | 58.0 | 48.0 | 48.7 | 45.3 | 43.3 | 29.4 | 26.1 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 438.5 | 431.5 | 432.4 | 427.6 | 415.9 | 406.7 | 393.4 | 373.8 | 398.4 | 388.0 | 374.2 | 358.8 | 344.0 | 334.0 | 320.3 | 295.9 | 274.3 | - | 255.0 | 245.3 | 219.5 | 191.5 | 183.4 | 166.2 | - | 140.4 | 132.7 | 121.7 | 115.7 | 109.7 | 97.6 | 94.6 | 94.9 | 90.5 | 81.1 | 79.2 | 73.0 | 56.8 | 50.3 | - |
| Prepaid Expenses | 37.9 | 50.3 | 55.4 | 37.8 | 37.0 | 36.6 | 31.3 | 29.5 | 31.2 | 36.4 | 38.8 | 39.1 | 36.0 | 30.3 | 29.9 | 30.3 | 32.2 | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,275.4 | 1,216.7 | 1,141.5 | 1,065.5 | 999.7 | 951.1 | 891.8 | 943.8 | 935.0 | 915.4 | 868.5 | 827.9 | 786.5 | 755.7 | 723.6 | 718.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 131.9 | 142.9 | - | 132.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.6 | 28.5 | 14.0 | 13.3 | - |
| Accumulated Depreciation | - | - | - | - | - | - | 71.9 | 85.2 | - | 59.7 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 134.1 | 117.4 | 97.7 | 84.8 | 72.5 | 62.6 | 59.9 | 57.7 | 75.7 | 72.7 | 65.6 | 66.0 | 65.2 | 65.0 | 64.1 | 63.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 166.6 | 166.8 | 166.7 | 166.8 | 166.1 | 165.8 | 166.4 | 166.1 | 166.1 | 166.3 | 166.0 | 166.2 | 166.2 | 166.0 | 165.4 | 165.8 | 166.2 | - | ||||||||||||||||||||||
| Intangible Assets | 5.9 | 6.2 | 6.4 | 6.6 | 6.5 | 6.5 | 6.9 | 7.0 | 68.4 | 71.1 | 73.5 | 76.1 | 78.7 | 81.2 | 83.4 | 86.2 | 88.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 170.3 | 173.6 | 170.7 | 174.1 | 175.3 | 177.8 | 180.9 | 183.3 | 185.8 | 188.8 | 184.5 | 187.5 | 189.8 | 192.6 | 174.7 | 177.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 80.0 | 79.2 | 94.5 | 109.1 | 102.4 | 100.3 | 105.9 | 108.9 | 84.7 | 85.2 | 64.2 | 66.7 | 65.2 | 64.2 | 62.8 | 68.4 | 70.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 41.0 | 40.7 | 40.0 | 40.4 | 43.7 | 40.9 | 38.5 | 38.5 | 33.8 | 25.9 | 14.7 | 10.5 | 11.2 | 12.8 | 13.5 | 14.0 | 13.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,898.4 | 1,826.5 | 1,744.4 | 1,674.8 | 1,593.3 | 1,533.2 | 1,479.1 | 1,534.6 | 1,579.8 | 1,556.3 | 1,468.4 | 1,432.5 | 1,395.3 | 1,370.9 | 1,321.6 | 1,327.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 43.7 | 34.7 | 29.8 | 28.1 | 31.2 | 31.3 | 33.2 | 32.8 | 32.5 | 27.2 | 28.0 | 25.8 | 28.2 | 26.7 | 25.4 | 23.1 | 14.1 | - | - | 15.4 | 14.1 | 14.5 | 14.4 | 15.8 | - | 12.0 | 8.7 | 7.7 | 8.2 | 8.9 | 7.4 | 7.4 | 6.8 | 5.8 | 4.3 | 5.0 | 4.1 | 2.6 | 4.0 | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | 1.2 | 4.7 | 8.7 | 7.0 | 8.3 | 8.4 | 9.1 | 9.2 | 9.7 | 10.0 | 7.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 14.1 | 13.8 | 13.1 | 12.9 | 12.5 | 12.2 | 12.1 | 11.8 | 11.5 | 11.2 | 10.8 | 10.7 | 10.3 | 10.0 | 9.4 | 9.3 | ||||||||||||||||||||||||
| Accrued Expenses | 151.5 | 132.2 | 124.3 | 114.4 | 112.7 | 112.4 | 105.6 | 104.1 | 106.5 | 110.6 | 104.2 | 105.6 | 105.9 | 106.3 | 101.7 | 111.4 | 105.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 211.7 | 183.1 | 169.6 | 157.8 | 158.6 | 158.3 | 153.2 | 151.0 | 152.8 | 151.1 | 145.1 | 144.1 | 146.3 | 144.9 | 138.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 179.4 | 182.8 | 180.3 | 183.5 | 184.7 | 187.1 | 190.0 | 192.2 | 194.5 | 197.2 | 192.1 | 194.7 | 196.8 | 199.0 | 180.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 13.3 | 12.3 | 14.5 | 17.8 | 15.9 | 15.1 | 9.5 | 7.6 | 5.9 | 5.3 | 3.3 | 3.3 | 3.2 | 3.3 | 3.3 | 3.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 424.6 | 398.9 | 385.7 | 380.9 | 380.4 | 382.3 | 374.8 | 373.3 | 376.3 | 377.4 | 364.2 | 366.0 | 370.8 | 372.0 | 347.8 | 357.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 1,201.4 | 1,185.5 | 1,165.2 | 1,146.3 | 1,116.7 | 1,096.7 | 1,079.2 | 1,080.6 | 1,062.5 | 1,047.2 | 1,030.7 | 1,000.7 | 978.8 | 963.0 | 947.0 | 937.8 | ||||||||||||||||||||||||
| Retained Earnings | 270.3 | 237.7 | 190.3 | 144.5 | 99.2 | 60.0 | 26.0 | 85.7 | 145.9 | 134.9 | 80.6 | 71.4 | 52.5 | 43.9 | 40.0 | 42.3 | 46.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 2.1 | 4.3 | 3.1 | 3.2 | (3.1) | (5.8) | (1.0) | (5.0) | (4.8) | (3.2) | (7.2) | (5.6) | (6.9) | (8.1) | (13.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (6.2) | ||||||||||||||||||||||
| Total Stockholders Equity | 1,473.8 | 1,427.6 | 1,358.7 | 1,294.0 | 1,212.9 | 1,150.9 | 1,104.3 | 1,161.2 | 1,203.5 | 1,178.9 | 1,104.1 | 1,066.5 | 1,024.5 | 998.9 | 973.8 | 970.0 | ||||||||||||||||||||||||
| Total Equity | 1,473.8 | 1,427.6 | 1,358.7 | 1,294.0 | 1,212.9 | 1,150.9 | 1,104.3 | 1,161.2 | 1,203.5 | 1,178.9 | 1,104.1 | 1,066.5 | 1,024.5 | 998.9 | 973.8 | 970.0 | 959.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,063.7 | 1,033.6 | 971.9 | 907.7 | 841.1 | 792.8 | 738.6 | 792.8 | 782.2 | 764.3 | 723.4 | 683.8 | 640.2 | 610.8 | 585.3 | 572.4 | 560.2 | - | ||||||||||||||||||||||
| Book Value | 1,473.8 | 1,427.6 | 1,358.7 | 1,294.0 | 1,212.9 | 1,150.9 | 1,104.3 | 1,161.2 | 1,203.5 | 1,178.9 | 1,104.1 | 1,066.5 | 1,024.5 | 998.9 | 973.8 | 970.0 | 959.3 | - | ||||||||||||||||||||||
| Tangible Book Value | 1,301.3 | 1,254.7 | 1,185.6 | 1,120.6 | 1,040.3 | 978.6 | 931.0 | 988.2 | 969.0 | 941.6 | 864.7 | 824.3 | 779.6 | 751.7 | 725.0 | 718.1 | 704.6 | |||||||||||||||||||||||
| - |
| 20.8 |
| 18.7 |
| 17.1 |
| 16.5 |
| 15.4 |
| 11.8 |
| 14.7 |
| 15.6 |
| 11.9 |
| 12.2 |
| 13.5 |
| 14.0 |
| 12.8 |
| 14.7 |
| 14.5 |
| 14.4 |
| 14.6 |
| 18.7 |
| 9.4 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.2 |
| 8.2 |
| 3.2 |
| 9.5 |
| 1.3 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 690.3 |
| - |
| - |
| 635.1 |
| 617.7 |
| 590.2 |
| 575.9 |
| 453.7 |
| 410.3 |
| 451.3 |
| 434.6 |
| 423.1 |
| 410.7 |
| 397.6 |
| 392.5 |
| 387.9 |
| 382.2 |
| 371.8 |
| 364.7 |
| 372.4 |
| 263.8 |
| 244.4 |
| 249.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 7.0 |
| 5.1 |
| 4.6 |
| - |
| 60.3 |
| - |
| - |
| 50.3 |
| 48.2 |
| 64.9 |
| 62.2 |
| 58.7 |
| - |
| 45.6 |
| 37.9 |
| 35.4 |
| 35.4 |
| 34.1 |
| 33.7 |
| 32.0 |
| 30.9 |
| 28.3 |
| 24.4 |
| 22.9 |
| 21.5 |
| 9.0 |
| 8.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 2.6 |
| 3.3 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 8.1 |
| 8.0 |
| 8.4 |
| 8.0 |
| 7.7 |
| 7.5 |
| - |
| 7.5 |
| 7.8 |
| 7.7 |
| 7.8 |
| 7.9 |
| 8.0 |
| 8.4 |
| 8.2 |
| 7.4 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 9.9 |
| 10.1 |
| 10.6 |
| 10.6 |
| 10.6 |
| 25.0 |
| - |
| 25.5 |
| 26.0 |
| 26.8 |
| 27.2 |
| 27.3 |
| 27.3 |
| 28.2 |
| 23.8 |
| 23.8 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 176.9 |
| - |
| 53.2 |
| 40.7 |
| 41.2 |
| 41.8 |
| 42.7 |
| 43.2 |
| 43.3 |
| 41.8 |
| 42.5 |
| 42.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.0 |
| 50.1 |
| 47.9 |
| 36.5 |
| 32.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.9 |
| 8.7 |
| 8.1 |
| 6.7 |
| 3.9 |
| - |
| 9.6 |
| 1.6 |
| 1.6 |
| 0.9 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.0 |
| 5.3 |
| 5.4 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,301.6 |
| - |
| - |
| 840.8 |
| 823.0 |
| 810.3 |
| 780.2 |
| 664.2 |
| 557.9 |
| 614.2 |
| 585.1 |
| 568.8 |
| 515.0 |
| 501.0 |
| 499.3 |
| 489.7 |
| 476.7 |
| 459.1 |
| 417.0 |
| 418.4 |
| 308.3 |
| 263.8 |
| 259.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.3 |
| 0.5 |
| 0.8 |
| - |
| 8.7 |
| - |
| 1.4 |
| 4.8 |
| 4.7 |
| 4.5 |
| 4.4 |
| 4.4 |
| 3.6 |
| 4.0 |
| 3.7 |
| 3.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.5 |
| 90.2 |
| 85.8 |
| 87.7 |
| 57.7 |
| 65.3 |
| 57.8 |
| 70.2 |
| 57.3 |
| 58.0 |
| 57.9 |
| 56.2 |
| 42.3 |
| 42.9 |
| 44.8 |
| 45.3 |
| 33.2 |
| 33.6 |
| 31.7 |
| 25.6 |
| 24.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 145.6 |
| 130.1 |
| - |
| - |
| 111.9 |
| 105.9 |
| 108.1 |
| 77.6 |
| 88.1 |
| 69.5 |
| 86.2 |
| 69.8 |
| 69.4 |
| 66.1 |
| 65.1 |
| 49.7 |
| 50.3 |
| 51.6 |
| 51.1 |
| 37.5 |
| 38.6 |
| 35.8 |
| 28.1 |
| 28.3 |
| - |
| 183.2 |
| 182.4 |
| - |
| 51.9 |
| 43.5 |
| 44.2 |
| 45.0 |
| 45.9 |
| 46.4 |
| 47.0 |
| 45.4 |
| 46.1 |
| 46.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.2 |
| 3.2 |
| 3.2 |
| 3.4 |
| 3.3 |
| 3.3 |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| 8.0 |
| 8.0 |
| 10.1 |
| 7.3 |
| 15.2 |
| - |
| 15.7 |
| 15.0 |
| 16.6 |
| 18.9 |
| 19.2 |
| 17.0 |
| 17.2 |
| 18.5 |
| 18.1 |
| 0.8 |
| 0.8 |
| 0.8 |
| 3.2 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 342.3 |
| - |
| - |
| 190.4 |
| 185.2 |
| 190.6 |
| 157.0 |
| 176.1 |
| 135.4 |
| 147.2 |
| 130.9 |
| 132.1 |
| 92.6 |
| 91.7 |
| 74.1 |
| 74.8 |
| 76.3 |
| 75.3 |
| 44.0 |
| 44.9 |
| 41.7 |
| 31.3 |
| 30.7 |
| - |
| 919.3 |
| - |
| - |
| 603.0 |
| 598.3 |
| 585.3 |
| 581.1 |
| 435.7 |
| - |
| 423.5 |
| 419.2 |
| 419.5 |
| 415.1 |
| 407.9 |
| 404.5 |
| 404.3 |
| 396.8 |
| 389.7 |
| 385.0 |
| 383.1 |
| 273.9 |
| 252.1 |
| 249.2 |
| - |
| - |
| - |
| 52.5 |
| 40.6 |
| 37.0 |
| 45.8 |
| 57.7 |
| - |
| 47.8 |
| 36.4 |
| 19.8 |
| 9.1 |
| 2.4 |
| 21.3 |
| 8.0 |
| 2.0 |
| (7.1) |
| (7.3) |
| (5.8) |
| (2.7) |
| (17.5) |
| (19.1) |
| - |
| (10.2) |
| (6.0) |
| - |
| - |
| (0.4) |
| 2.5 |
| 0.1 |
| (2.1) |
| (4.6) |
| - |
| (4.0) |
| (1.5) |
| (2.6) |
| (1.9) |
| (0.9) |
| (0.7) |
| 2.6 |
| 1.6 |
| 1.2 |
| (4.7) |
| (3.9) |
| (4.7) |
| (2.1) |
| (1.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.6) |
| (3.7) |
| (2.7) |
| (1.6) |
| (0.8) |
| - |
| (0.4) |
| 0.1 |
| (0.1) |
| 0.2 |
| (0.1) |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 959.3 |
| - |
| 673.4 |
| 655.1 |
| 641.5 |
| 622.4 |
| 624.8 |
| 488.9 |
| - |
| 467.3 |
| 454.1 |
| 436.7 |
| 422.2 |
| 409.4 |
| 425.2 |
| 414.9 |
| 400.4 |
| 383.8 |
| 373.0 |
| 373.5 |
| 266.5 |
| 232.5 |
| 228.6 |
| - |
| 673.4 |
| 650.5 |
| 637.8 |
| 619.7 |
| 623.2 |
| 488.1 |
| - |
| 466.9 |
| 454.2 |
| 436.7 |
| 422.4 |
| 409.3 |
| 425.2 |
| 414.9 |
| 400.4 |
| 383.8 |
| 373.0 |
| 373.5 |
| 266.5 |
| 232.5 |
| 228.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 523.3 |
| 511.8 |
| 482.1 |
| 498.3 |
| 365.7 |
| 340.8 |
| 365.2 |
| 364.8 |
| 353.7 |
| 344.7 |
| 332.5 |
| 342.8 |
| 337.7 |
| 330.7 |
| 320.7 |
| 327.2 |
| 333.8 |
| 228.0 |
| 216.2 |
| 220.8 |
| - |
| 673.4 |
| 655.1 |
| 641.5 |
| 622.4 |
| 624.8 |
| 488.9 |
| - |
| 467.3 |
| 454.1 |
| 436.7 |
| 422.2 |
| 409.4 |
| 425.2 |
| 414.9 |
| 400.4 |
| 383.8 |
| 373.0 |
| 373.5 |
| 266.5 |
| 232.5 |
| 228.6 |
| - |
| - |
| 655.4 |
| 637.0 |
| 622.5 |
| 603.8 |
| 606.5 |
| 456.4 |
| - |
| 434.4 |
| 420.3 |
| 402.3 |
| 387.2 |
| 374.2 |
| 389.9 |
| 378.3 |
| 368.5 |
| 352.6 |
| - |
| - |
| 266.5 |
| - |
| - |
| - |