| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 257.3 | 265.2 | 201.8 | 245.3 | 169.7 | 85.3 | 1.6 | 19.5 | 136.1 | 130.5 | 77.7 | 67.2 | 4.9 | - |
| Restricted Cash | 3.6 | 2.1 | 2.1 | 1.7 | 1.7 | 1.5 | 0.7 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 257.3 | 265.2 | 201.8 | 245.3 | 169.7 | 85.3 | 1.6 | 19.5 | 136.1 | 130.5 | 77.7 | 67.2 | 4.9 | - |
| Receivables | ||||||||||||||
| Accounts Receivable | 65.2 | 30.9 | 30.3 | 21.6 | 14.8 | 15.7 | 40.6 | 25.9 | 20.4 | 14.1 | 9.5 | 8.4 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 427.1 | 343.3 | 323.2 | 265.4 | 254.2 | 276.0 | 264.4 | 229.5 | 165.4 | 142.8 | 118.3 | 98.4 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | - | - | 1,826.9 | 1,536.8 | 1,426.6 | 1,319.3 | 1,249.3 | 1,096.6 | 731.6 | 637.5 | 476.2 | 387.2 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 291.0 | 213.4 | 179.9 | 145.9 | 139.3 | 122.8 | - | - | 134.5 | 112.9 | 111.2 | 82.7 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | 125.0 | 250.0 | - | - | 453.0 | 348.0 | 160.0 | 248.6 | 305.4 | 424.8 | - | - |
| 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 | 0.2 | 0.2 | 0.1 | 0.1 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | 125.0 | 250.0 | - | - | 453.0 | 348.0 | 160.0 | 256.4 | 311.2 | 426.5 | - | - |
| 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 252.2 | 257.3 | 322.4 | 261.4 | 285.7 | 265.2 | 309.7 | 177.3 | 312.3 | 201.8 | 259.5 | 294.9 | 245.3 | 289.0 | 324.3 | |||||||||||||||||||||||||
| 60.3 |
| 36.1 |
| 48.5 |
| 35.5 |
| 27.2 |
| 10.8 |
| 27.3 |
| 24.6 |
| 23.3 |
| 11.2 |
| 8.0 |
| 4.5 |
| - |
| - |
| Other Current Assets | 0.5 | 0.8 | 0.8 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 2.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 809.9 | 675.5 | 603.8 | 567.7 | 466.0 | 387.8 | 333.8 | 299.5 | 345.2 | 334.1 | 231.6 | 203.1 | - | - |
| Accumulated Depreciation | - | - | 1,028.2 | 820.8 | 700.1 | 577.8 | 482.9 | 383.6 | 237.5 | 182.7 | 127.4 | 84.0 | - | - |
| Property,Plant & Equipment Net | - | - | 798.7 | 716.0 | 726.5 | 741.5 | 766.4 | 713.0 | 494.1 | 454.9 | 348.8 | 303.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 381.8 | 381.8 | 381.7 | 368.9 | 368.9 | 368.1 | 368.1 | 368.1 | 368.1 | 368.1 | 368.1 | 368.1 | - | - |
| Intangible Assets | 208.2 | 208.1 | 208.1 | 185.0 | 185.0 | 185.4 | 194.8 | 196.2 | 198.6 | 194.2 | 195.5 | 196.8 | - | - |
| Operating Lease Right Of Use Assets | 1,652.7 | 1,466.9 | 1,322.9 | 1,072.0 | 1,045.4 | 1,028.4 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | 15.3 | 22.6 | - | - |
| Other Non-Current Assets | 20.7 | 13.2 | 12.3 | 13.5 | 14.7 | 11.7 | 12.5 | 4.8 | 19.0 | 17.8 | 13.1 | 9.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,158.6 | 3,640.7 | 3,327.4 | 2,923.1 | 2,806.4 | 2,723.0 | 1,675.6 | 1,581.6 | 1,426.4 | 1,369.1 | 1,172.4 | 1,103.2 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 5.8 |
| 1.8 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 177.3 | 150.4 | 126.3 | 151.8 | 135.7 | 106.2 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 304.4 | 216.8 | 164.9 | 156.0 | 143.4 | 136.5 | 48.6 | 45.6 | 30.7 | 29.7 | 22.3 | 21.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 870.8 | 680.0 | 546.9 | 513.5 | 496.1 | 416.8 | 310.0 | 299.7 | 230.4 | 220.8 | 175.6 | 136.8 | - | - |
| 1,682.4 |
| 1,520.3 |
| 1,399.7 |
| 1,095.9 |
| 1,069.5 |
| 1,078.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 80.5 | 73.1 | 62.4 | 57.9 | 58.1 | 54.4 | 50.4 | 27.1 | - | 18.6 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 40.3 | 38.3 | 36.3 | 36.3 | 40.9 | 41.5 | 153.4 | 130.6 | 97.5 | 74.1 | 61.4 | 50.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,755.6 | 2,318.8 | 2,178.9 | 1,963.2 | 1,925.1 | 2,141.0 | 1,086.4 | 930.9 | 603.4 | 683.7 | 658.6 | 716.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 479.1 |
| 395.5 |
| - |
| - |
| Retained Earnings | 561.1 | 513.7 | 373.6 | 258.8 | 203.0 | (84.4) | (69.2) | 30.6 | 245.4 | 142.2 | 34.5 | (8.9) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | (3.8) | (8.5) | (4.7) | 1.1 | (0.8) | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,403.1 | 1,321.9 | 1,148.5 | 959.9 | 881.3 | 582.0 | 589.2 | 650.7 | 823.0 | 685.4 | 513.8 | 386.8 | - | 156.7 |
| Total Equity | 1,403.1 | 1,321.9 | 1,148.5 | 959.9 | 881.3 | 582.0 | 589.2 | 650.7 | 823.0 | 685.4 | 513.8 | 386.8 | - | 156.7 |
| - |
| - |
| (76.8) |
| 4.7 |
| - |
| - |
| 451.4 |
| 328.5 |
| 23.9 |
| 125.8 |
| 233.6 |
| 359.3 |
| - |
| - |
| Working Capital | (60.9) | (4.4) | 56.9 | 54.2 | (30.2) | (29.0) | 23.8 | (0.2) | 114.8 | 113.3 | 56.0 | 66.3 | - | - |
| Book Value | 1,403.1 | 1,321.9 | 1,148.5 | 959.9 | 881.3 | 582.0 | 589.2 | 650.7 | 823.0 | 685.4 | 513.8 | 386.8 | - | 156.7 |
| Tangible Book Value | 813.1 | 732.0 | 558.7 | 406.0 | 327.5 | 28.5 | 26.3 | 86.4 | 256.3 | 123.1 | (49.8) | (178.1) | - | - |
| 169.7 |
| 220.9 |
| 256.0 |
| 137.5 |
| 328.1 |
| 247.1 |
| 85.3 |
| 79.9 |
| 58.6 |
| 19.5 |
| 1.6 |
| 17.2 |
| 21.4 |
| 19.5 |
| 14.8 |
| 21.3 |
| 136.1 |
| 78.4 |
| 145.7 |
| 132.0 |
| 97.3 |
| 177.7 |
| 130.5 |
| 118.4 |
| 184.3 |
| Restricted Cash | 2.6 | 3.6 | 3.1 | 2.1 | - | 2.1 | - | - | - | - | - | - | 1.7 | - | - | 1.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 252.2 | 257.3 | 322.4 | 261.4 | 285.7 | 265.2 | 309.7 | 177.3 | 312.3 | 201.8 | 259.5 | 294.9 | 245.3 | 289.0 | 324.3 | 169.7 | 220.9 | 256.0 | 137.5 | 328.1 | 247.1 | 85.3 | 79.9 | 58.6 | 19.5 | 1.6 | 17.2 | 21.4 | 19.5 | 14.8 | 21.3 | 136.1 | 78.4 | 145.7 | 132.0 | 97.3 | 177.7 | 130.5 | 118.4 | 184.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 63.3 | 65.2 | 64.8 | 61.6 | 71.7 | 30.9 | 25.1 | 31.4 | 36.3 | 30.3 | 13.6 | 12.4 | 21.6 | 13.3 | 13.7 | 14.8 | 13.0 | 14.5 | 24.3 | 14.7 | 12.4 | 15.7 | 14.2 | 13.2 | 25.2 | 40.6 | 34.6 | 26.7 | 25.9 | 19.8 | 24.7 | 20.4 | 17.7 | 15.0 | 25.0 | 18.7 | 26.3 | 14.1 | 14.1 | 11.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 419.2 | 427.1 | 399.9 | 351.1 | 340.3 | 343.3 | 329.5 | 325.6 | 316.2 | 323.2 | 320.0 | 306.9 | 265.4 | 292.9 | 272.2 | 254.2 | 274.1 | 271.0 | 257.3 | 255.4 | 253.2 | 276.0 | 285.7 | 269.5 | 257.9 | 264.4 | 253.0 | 239.6 | 229.5 | 218.4 | 204.3 | 165.4 | 189.2 | 172.6 | 161.8 | 158.2 | 148.8 | 142.8 | 140.1 | 134.7 |
| Prepaid Expenses | 37.6 | 60.3 | 30.3 | 35.3 | 34.7 | 36.1 | 29.4 | 33.8 | 32.7 | 48.5 | 40.2 | 41.7 | 35.5 | 49.5 | 30.6 | 27.2 | 43.3 | 35.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | - | - | 0.6 | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 772.3 | 809.9 | 817.5 | 709.3 | 732.3 | 675.5 | 693.6 | 568.1 | 697.5 | 603.8 | 633.3 | 655.9 | 567.7 | 644.6 | 640.7 | 466.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | 1,536.8 | - | - | 1,426.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 731.6 | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | 820.8 | - | - | 700.1 | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | 851.4 | 836.0 | 809.5 | 798.7 | 738.7 | 715.3 | 716.0 | 690.5 | 701.1 | 726.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 381.8 | 381.8 | 381.8 | 381.8 | 381.8 | 381.8 | 381.8 | 381.8 | 381.8 | 381.7 | 381.8 | 381.8 | 368.9 | 368.9 | 368.9 | 368.9 | 368.9 | 368.9 | ||||||||||||||||||||||
| Intangible Assets | 208.2 | 208.2 | 208.2 | 208.2 | 208.2 | 208.1 | 208.1 | 208.1 | 208.1 | 208.1 | 208.1 | 208.1 | 185.0 | 185.0 | 185.0 | 185.0 | 185.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,756.4 | 1,652.7 | 1,596.1 | 1,543.9 | 1,502.0 | 1,466.9 | 1,437.3 | 1,402.2 | 1,363.3 | 1,322.9 | 1,232.7 | 1,195.2 | 1,072.0 | 1,083.2 | 1,086.0 | 1,045.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 21.8 | 20.7 | 19.9 | 17.1 | 15.3 | 13.2 | 13.4 | 14.5 | 12.3 | 12.3 | 13.6 | 13.1 | 13.5 | 15.2 | 16.1 | 14.7 | 16.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,269.4 | 4,158.6 | 4,013.1 | 3,783.2 | 3,738.3 | 3,640.7 | 3,585.5 | 3,410.5 | 3,472.4 | 3,327.4 | 3,208.2 | 3,169.4 | 2,923.1 | 2,987.3 | 2,997.8 | 2,806.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 260.7 | 291.0 | 268.3 | 249.0 | 293.9 | 213.4 | 198.2 | 158.8 | 201.4 | 179.9 | 168.5 | 187.9 | 145.9 | 173.7 | 165.7 | 139.3 | 161.1 | 160.6 | 163.3 | 168.8 | 200.8 | 122.8 | 184.9 | - | - | 120.3 | - | - | - | 181.9 | 191.8 | 134.5 | 175.2 | 157.0 | 138.7 | 138.0 | 149.5 | 112.9 | 122.8 | 159.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 185.4 | 177.3 | 170.6 | 161.8 | 154.2 | 150.4 | 127.6 | 126.4 | 127.3 | 126.3 | 114.7 | 123.7 | 151.8 | 153.7 | 153.5 | 135.7 | ||||||||||||||||||||||||
| Accrued Expenses | 311.3 | 304.4 | 239.8 | 223.7 | 220.5 | 216.8 | 206.2 | 193.8 | 190.2 | 164.9 | 194.6 | 148.9 | 156.0 | 138.7 | 143.5 | 143.4 | 135.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 837.8 | 870.8 | 781.5 | 721.0 | 772.0 | 680.0 | 616.0 | 549.8 | 585.9 | 546.9 | 538.2 | 515.1 | 513.5 | 515.3 | 523.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 250.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 435.0 | 368.0 | 348.0 | 310.0 | 285.0 | 160.0 | 160.0 | 160.0 | 160.0 | 160.0 | 247.1 | 248.6 | 251.8 | 302.5 |
| Operating Lease Liabilities Non-Current | 1,775.9 | 1,682.4 | 1,633.3 | 1,586.1 | 1,556.6 | 1,520.3 | 1,517.2 | 1,482.8 | 1,441.1 | 1,399.7 | 1,312.8 | 1,266.3 | 1,095.9 | 1,101.1 | 1,106.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 83.5 | 80.5 | 72.6 | 76.0 | 77.7 | 73.1 | 63.5 | 62.0 | 63.4 | 62.4 | 61.3 | 66.9 | 57.9 | 59.7 | 60.2 | 58.1 | 61.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 40.9 | 40.3 | 37.8 | 37.1 | 37.2 | 38.3 | 37.6 | 38.7 | 37.6 | 36.3 | 36.5 | 36.4 | 36.3 | 38.3 | 35.7 | 40.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,835.1 | 2,755.6 | 2,578.6 | 2,426.7 | 2,450.3 | 2,318.8 | 2,242.0 | 2,141.2 | 2,261.4 | 2,178.9 | 2,133.0 | 2,118.5 | 1,963.2 | 1,973.6 | 1,985.8 | 1,925.1 | ||||||||||||||||||||||||
| 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 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 583.7 | 561.1 | 602.6 | 532.6 | 473.1 | 513.7 | 543.9 | 477.8 | 427.3 | 373.6 | 313.9 | 297.0 | 258.8 | 298.1 | 301.4 | 203.0 | 259.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | (3.8) | 0.2 | (1.3) | (8.5) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,434.2 | 1,403.1 | 1,434.6 | 1,356.5 | 1,288.0 | 1,321.9 | 1,343.5 | 1,269.3 | 1,211.0 | 1,148.5 | 1,075.2 | 1,050.9 | 959.9 | 1,013.7 | 1,012.0 | 881.3 | ||||||||||||||||||||||||
| Total Equity | 1,434.2 | 1,403.1 | 1,434.6 | 1,356.5 | 1,288.0 | 1,321.9 | 1,343.5 | 1,269.3 | 1,211.0 | 1,148.5 | 1,075.2 | 1,050.9 | 959.9 | 1,013.7 | 1,012.0 | 881.3 | 949.1 | 966.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | 250.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 435.0 | 368.0 | 348.0 | 310.0 | 285.0 | 160.0 | 160.0 | 160.0 | 160.0 | 160.0 | 254.9 | 256.4 | 257.9 | 308.3 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | 4.7 | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (65.5) | (60.9) | 36.1 | (11.7) | (39.7) | (4.4) | 77.6 | 18.3 | 111.5 | 56.9 | 95.1 | 140.8 | 54.2 | 129.3 | 117.0 | (30.2) | 67.8 | 87.0 | ||||||||||||||||||||||
| Book Value | 1,434.2 | 1,403.1 | 1,434.6 | 1,356.5 | 1,288.0 | 1,321.9 | 1,343.5 | 1,269.3 | 1,211.0 | 1,148.5 | 1,075.2 | 1,050.9 | 959.9 | 1,013.7 | 1,012.0 | 881.3 | 949.1 | 966.9 | ||||||||||||||||||||||
| Tangible Book Value | 844.3 | 813.1 | 844.6 | 766.6 | 698.1 | 732.0 | 753.7 | 679.5 | 621.2 | 558.7 | 485.3 | 461.1 | 406.0 | 459.9 | 458.1 | 327.5 | 395.3 | |||||||||||||||||||||||
| 18.9 |
| 14.6 |
| 18.1 |
| 10.8 |
| 32.1 |
| 38.8 |
| 30.6 |
| 27.3 |
| 37.5 |
| 27.3 |
| 24.6 |
| 23.4 |
| 23.2 |
| 23.3 |
| 20.0 |
| 18.7 |
| 11.3 |
| 9.0 |
| 15.2 |
| 11.2 |
| 6.4 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 551.4 |
| 577.3 |
| 438.0 |
| 612.9 |
| 530.8 |
| 387.8 |
| 412.0 |
| 380.0 |
| 333.2 |
| 333.8 |
| 342.4 |
| 315.0 |
| 299.5 |
| 276.4 |
| 273.5 |
| 345.2 |
| 305.3 |
| 351.9 |
| 361.9 |
| 318.1 |
| 402.0 |
| 334.1 |
| 287.8 |
| 340.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 237.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 703.6 |
| 707.0 |
| 735.7 |
| 740.1 |
| 734.5 |
| 741.5 |
| 742.2 |
| 728.4 |
| 694.2 |
| 766.4 |
| 773.3 |
| 738.7 |
| 713.0 |
| 681.1 |
| 653.4 |
| 494.1 |
| 549.7 |
| 507.4 |
| 482.3 |
| 474.9 |
| 454.7 |
| 454.9 |
| 416.9 |
| 399.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 368.9 |
| 368.9 |
| 368.1 |
| 368.1 |
| 368.1 |
| 368.1 |
| 368.1 |
| 368.1 |
| 368.1 |
| 368.1 |
| 368.1 |
| 368.1 |
| 368.1 |
| 368.1 |
| 368.1 |
| 368.1 |
| 368.1 |
| 368.1 |
| 368.1 |
| 368.1 |
| 368.1 |
| 368.1 |
| 185.0 |
| 185.0 |
| 185.0 |
| 185.4 |
| 185.4 |
| 185.4 |
| 185.5 |
| 185.5 |
| 194.8 |
| 195.2 |
| 195.9 |
| 196.2 |
| 196.9 |
| 197.3 |
| 198.6 |
| 198.3 |
| 198.3 |
| 193.2 |
| 193.5 |
| 193.9 |
| 194.2 |
| 194.5 |
| 194.8 |
| 1,052.9 |
| 1,043.5 |
| 1,040.3 |
| 1,041.7 |
| 1,024.5 |
| 1,028.4 |
| 1,045.1 |
| 1,018.3 |
| 1,024.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.6 |
| 14.3 |
| 15.1 |
| 14.4 |
| 14.7 |
| 12.0 |
| 11.7 |
| 12.0 |
| 12.1 |
| 11.3 |
| 12.5 |
| 16.0 |
| 9.5 |
| 4.8 |
| 7.8 |
| 5.4 |
| 19.0 |
| 23.7 |
| 23.8 |
| 19.1 |
| 24.7 |
| 24.0 |
| 17.8 |
| 18.2 |
| 13.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,878.4 |
| 2,896.7 |
| 2,782.2 |
| 2,963.2 |
| 2,855.2 |
| 2,723.0 |
| 2,764.9 |
| 2,692.5 |
| 2,616.6 |
| 1,675.6 |
| 1,695.0 |
| 1,627.1 |
| 1,581.6 |
| 1,530.2 |
| 1,497.6 |
| 1,426.4 |
| 1,445.1 |
| 1,449.4 |
| 1,424.6 |
| 1,379.3 |
| 1,442.7 |
| 1,369.1 |
| 1,297.1 |
| 1,330.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 7.7 |
| 6.0 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 137.8 |
| 135.8 |
| 130.1 |
| 122.4 |
| 110.0 |
| 106.2 |
| 84.4 |
| 75.7 |
| 74.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 133.0 |
| 139.0 |
| 155.5 |
| 153.4 |
| 136.5 |
| 158.0 |
| 42.0 |
| 38.7 |
| 133.7 |
| 43.4 |
| 33.6 |
| 45.6 |
| 34.9 |
| 31.2 |
| 30.7 |
| 28.7 |
| 25.7 |
| 23.4 |
| 22.0 |
| 24.6 |
| 29.7 |
| 25.7 |
| 23.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 496.1 |
| 483.5 |
| 490.4 |
| 509.6 |
| 572.8 |
| 547.4 |
| 416.8 |
| 472.1 |
| 449.6 |
| 377.7 |
| 310.0 |
| 296.8 |
| 315.9 |
| 299.7 |
| 281.8 |
| 300.1 |
| 230.4 |
| 253.4 |
| 245.2 |
| 217.8 |
| 208.8 |
| 229.5 |
| 220.8 |
| 197.2 |
| 226.9 |
| 1,069.5 |
| 1,082.1 |
| 1,072.9 |
| 1,074.3 |
| 1,082.7 |
| 1,074.3 |
| 1,078.9 |
| 1,107.9 |
| 1,078.5 |
| 1,067.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.8 |
| 54.6 |
| 55.1 |
| 54.6 |
| 54.4 |
| 54.3 |
| 65.3 |
| 63.9 |
| 50.4 |
| 56.8 |
| 37.7 |
| 27.1 |
| 37.3 |
| 28.1 |
| - |
| 12.2 |
| 6.0 |
| 18.0 |
| 19.5 |
| 18.6 |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.5 |
| 45.5 |
| 50.1 |
| 47.3 |
| 46.0 |
| 41.5 |
| 43.9 |
| 40.6 |
| 39.1 |
| 153.4 |
| 144.4 |
| 134.2 |
| 130.6 |
| 124.0 |
| 121.1 |
| 97.5 |
| 109.5 |
| 106.2 |
| 95.5 |
| 89.8 |
| 87.1 |
| 74.1 |
| 74.8 |
| 70.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,929.2 |
| 1,929.9 |
| 1,974.3 |
| 2,219.9 |
| 2,184.5 |
| 2,141.0 |
| 2,204.9 |
| 2,160.8 |
| 2,060.1 |
| 1,086.4 |
| 1,053.7 |
| 978.7 |
| 930.9 |
| 877.9 |
| 853.7 |
| 603.4 |
| 650.9 |
| 631.4 |
| 607.9 |
| 597.4 |
| 702.7 |
| 683.7 |
| 646.5 |
| 719.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 526.0 |
| 513.1 |
| 282.8 |
| 134.6 |
| 74.4 |
| 7.4 |
| (84.4) |
| (103.1) |
| (129.3) |
| (103.4) |
| (69.2) |
| (16.9) |
| 14.2 |
| 30.6 |
| 42.8 |
| 41.8 |
| 245.4 |
| 204.6 |
| 232.3 |
| 243.0 |
| 211.0 |
| 179.7 |
| 142.2 |
| 124.4 |
| 98.4 |
| (6.3) |
| (7.2) |
| (9.5) |
| (10.2) |
| (10.1) |
| (4.7) |
| (5.6) |
| (4.6) |
| (1.5) |
| 1.1 |
| 4.6 |
| 2.5 |
| (0.8) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 949.1 |
| 966.9 |
| 807.9 |
| 743.3 |
| 670.7 |
| 582.0 |
| 559.9 |
| 531.6 |
| 556.5 |
| 589.2 |
| 641.3 |
| 648.5 |
| 650.7 |
| 652.4 |
| 643.9 |
| 823.0 |
| 794.2 |
| 818.0 |
| 816.6 |
| 781.9 |
| 740.0 |
| 685.4 |
| 650.6 |
| 611.7 |
| 807.9 |
| 743.3 |
| 670.7 |
| 582.0 |
| 559.9 |
| 531.6 |
| 556.5 |
| 589.2 |
| 641.3 |
| 648.5 |
| 650.7 |
| 652.4 |
| 643.9 |
| 823.0 |
| 794.2 |
| 818.0 |
| 816.6 |
| 781.9 |
| 740.0 |
| 685.4 |
| 650.6 |
| 611.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 417.8 |
| 346.6 |
| 328.5 |
| 295.2 |
| 263.7 |
| 23.9 |
| 81.6 |
| 14.4 |
| 28.0 |
| 62.7 |
| 77.1 |
| 125.8 |
| 139.4 |
| 124.1 |
| (71.6) |
| 40.1 |
| (16.6) |
| (29.0) |
| (60.2) |
| (69.6) |
| (44.5) |
| 23.8 |
| 45.6 |
| (0.9) |
| (0.2) |
| (5.4) |
| (26.6) |
| 114.8 |
| 51.9 |
| 106.7 |
| 144.1 |
| 109.3 |
| 172.5 |
| 113.3 |
| 90.6 |
| 113.9 |
| 807.9 |
| 743.3 |
| 670.7 |
| 582.0 |
| 559.9 |
| 531.6 |
| 556.5 |
| 589.2 |
| 641.3 |
| 648.5 |
| 650.7 |
| 652.4 |
| 643.9 |
| 823.0 |
| 794.2 |
| 818.0 |
| 816.6 |
| 781.9 |
| 740.0 |
| 685.4 |
| 650.6 |
| 611.7 |
| 413.0 |
| 254.1 |
| 189.4 |
| 117.3 |
| 28.5 |
| 6.4 |
| (21.9) |
| 2.9 |
| 26.3 |
| 78.1 |
| 84.6 |
| 86.4 |
| 87.4 |
| 78.6 |
| 256.3 |
| 227.8 |
| 251.7 |
| 255.4 |
| 220.3 |
| 178.0 |
| 123.1 |
| 88.0 |
| 48.8 |