| (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 | 128.7 | 160.1 | 117.7 | 110.7 | 115.4 | 133.9 | 117.2 | 117.3 | 113.9 | 133.3 | 134.8 | 140.9 | 124.6 | 124.5 | 119.2 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 110.7 | 117.3 | 140.9 | 134.8 | 116.3 | 111.7 | 101.1 | 96.1 | 87.4 | 88.4 | 59.0 | 77.4 | 109.6 | 103.1 | 91.4 | 69.0 | 55.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 110.7 | 117.3 | 140.9 | 134.8 | 116.3 | 111.7 | 101.1 | 96.1 | 87.4 | 88.4 | 59.0 | 77.4 | 109.6 | 103.1 | 91.4 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Current Assets | |||||||||||||||||
| Inventory | 51.4 | 46.7 | 44.5 | 44.2 | 42.6 | 42.1 | 38.5 | 39.4 | 41.9 | 42.0 | 45.8 | 44.7 | 41.5 | 40.6 | 38.5 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 631.4 | 565.5 | 528.6 | 494.1 | 467.3 | 449.7 | 434.9 | 388.8 | 365.0 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 58.0 | 72.2 | 81.8 | 73.7 | 73.8 | 74.2 | 6.2 | 48.2 | 42.6 | 43.6 | 44.4 | 45.2 | 42.7 | 43.1 | 43.1 | - | |
| Common Equity | |||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 67.4 | 81.7 | 91.2 | 81.2 | 80.8 | 80.6 | 6.2 | 48.2 | 42.6 | 43.6 | 44.4 | 45.2 | 42.7 | 43.1 | 43.1 | - | |
| 134.8 |
| 119.9 |
| 125.9 |
| 105.1 |
| 116.3 |
| 112.7 |
| 114.8 |
| 99.6 |
| 111.7 |
| 89.6 |
| 75.4 |
| 77.9 |
| 101.1 |
| 104.1 |
| 108.5 |
| 88.8 |
| 96.1 |
| 86.4 |
| 96.3 |
| 74.6 |
| 87.4 |
| 80.6 |
| 83.1 |
| 65.9 |
| 88.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 128.7 | 160.1 | 117.7 | 110.7 | 115.4 | 133.9 | 117.2 | 117.3 | 113.9 | 133.3 | 134.8 | 140.9 | 124.6 | 124.5 | 119.2 | 134.8 | 119.9 | 125.9 | 105.1 | 116.3 | 112.7 | 114.8 | 99.6 | 111.7 | 89.6 | 75.4 | 77.9 | 101.1 | 104.1 | 108.5 | 88.8 | 96.1 | 86.4 | 96.3 | 74.6 | 87.4 | 80.6 | 83.1 | 65.9 | 88.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 51.2 | 45.2 | 54.1 | 51.4 | 51.2 | 49.9 | 48.8 | 46.7 | 47.2 | 45.7 | 47.5 | 44.5 | 45.9 | 48.4 | 48.5 | 44.2 | 46.4 | 44.3 | 46.0 | 42.6 | 45.0 | 47.1 | 46.9 | 42.1 | 32.6 | 41.3 | 40.7 | 38.5 | 38.9 | 39.6 | 39.3 | 39.4 | 41.2 | 42.3 | 42.5 | 41.9 | 42.8 | 43.4 | 43.2 | 42.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 20.7 | 23.1 | 19.1 | 19.2 | 18.4 | 20.5 | 17.7 | 17.4 | 17.5 | 17.9 | 17.7 | 17.3 | 17.0 | 18.7 | 18.1 | 17.4 | 17.1 | |||||||||||||||||||||||
| Assets Held For Sale | 0.0 | 0.0 | 0.0 | 4.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 212.2 | 234.6 | 212.9 | 205.1 | 195.0 | 210.3 | 205.7 | 199.7 | 189.1 | 236.4 | 249.5 | 246.7 | 226.9 | 197.8 | 203.3 | 238.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 329.9 | 321.1 | 320.5 | 322.9 | 331.5 | 316.4 | 309.3 | 303.2 | 306.3 | 292.8 | 281.6 | 277.3 | 276.1 | 274.9 | 267.8 | 265.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 21.4 | 21.5 | 21.7 | 21.7 | 21.3 | 20.3 | 20.3 | 19.9 | 17.9 | 17.0 | 15.0 | 13.2 | 11.4 | 10.5 | 8.4 | 7.2 | - | |||||||||||||||||||||||
| Goodwill | 24.2 | 24.2 | 24.2 | 24.2 | 24.2 | 24.2 | 24.2 | 24.2 | 24.2 | 24.2 | 24.2 | 24.2 | 24.2 | 24.2 | 24.2 | 24.2 | 24.2 | 24.2 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 233.4 | 239.7 | 246.0 | 252.3 | 248.4 | 256.8 | 253.7 | 259.8 | 258.7 | 262.6 | 268.8 | 274.1 | 274.5 | 280.6 | 287.1 | 293.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,008.4 | 1,027.2 | 1,004.3 | 1,003.7 | 995.6 | 1,002.1 | 990.3 | 981.7 | 970.2 | 970.4 | 976.7 | 967.7 | 944.8 | 948.6 | 951.4 | 924.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 9.4 | 9.4 | 9.4 | 9.4 | 9.6 | 9.5 | 9.5 | 9.5 | 9.4 | 9.4 | 9.4 | 9.4 | 9.4 | 9.4 | 8.9 | 7.5 | 7.5 | 7.5 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 22.0 | 21.7 | 21.6 | 21.6 | 21.6 | 21.3 | 21.4 | 21.3 | 21.3 | 21.5 | 20.9 | 20.4 | 20.3 | 20.6 | 20.6 | 20.4 | ||||||||||||||||||||||||
| Accrued Expenses | 30.7 | 30.0 | 30.3 | 32.0 | 31.7 | 30.3 | 31.8 | 32.5 | 29.6 | 27.3 | 28.4 | 29.9 | 28.3 | 26.5 | 26.5 | 27.2 | 26.1 | 24.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 182.1 | 191.5 | 181.4 | 181.3 | 183.9 | 185.4 | 181.9 | 174.2 | 172.8 | 176.4 | 183.2 | 179.0 | 163.8 | 163.5 | 172.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 47.1 | 49.5 | 46.3 | 48.6 | 50.7 | 53.1 | 60.3 | 62.8 | 65.3 | 67.7 | 70.0 | 72.4 | 74.8 | 77.2 | 72.8 | 66.3 | 68.2 | 70.0 | 65.0 | 66.8 | 68.6 | 70.4 | 72.2 | 74.2 | - | 128.3 | 127.6 | 47.7 | 48.0 | 48.4 | 48.7 | 48.2 | 48.5 | 48.7 | 42.4 | 42.6 | 42.9 | 43.1 | 43.4 | 43.6 |
| Operating Lease Liabilities Non-Current | 222.7 | 229.0 | 235.3 | 241.2 | 245.2 | 253.6 | 250.0 | 256.1 | 254.9 | 256.0 | 262.2 | 266.7 | 266.9 | 272.3 | 278.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 3.1 | 3.0 | 3.1 | 3.3 | 3.0 | 2.9 | 5.2 | 5.1 | 5.2 | 5.1 | 5.0 | 4.9 | 4.8 | 4.7 | 4.7 | 4.6 | 6.5 | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 493.5 | 510.6 | 503.2 | 511.7 | 515.9 | 530.2 | 532.9 | 534.1 | 534.0 | 541.3 | 557.5 | 557.5 | 549.0 | 557.0 | 568.2 | 552.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 452.5 | 446.9 | 432.4 | 423.7 | 411.5 | 403.7 | 390.1 | 380.6 | 368.5 | 362.9 | 351.7 | 343.5 | 331.6 | 323.9 | 314.8 | 307.0 | 297.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 3.9 | 4.1 | 4.0 | 4.5 | 5.3 | 6.3 | 6.1 | 6.6 | 7.9 | 7.3 | 8.8 | 8.1 | 7.0 | 7.5 | 8.8 | 6.1 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 514.9 | 516.7 | 501.1 | 492.0 | 479.7 | 472.0 | 457.5 | 447.6 | 436.2 | 429.1 | 419.2 | 410.2 | 395.8 | 391.6 | 383.2 | 372.1 | 361.6 | |||||||||||||||||||||||
| Total Equity | 514.9 | 516.7 | 501.1 | 492.0 | 479.7 | 472.0 | 457.5 | 447.6 | 436.2 | 429.1 | 419.2 | 410.2 | 395.8 | 391.6 | 383.2 | 372.1 | 361.6 | 355.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 56.5 | 58.9 | 55.7 | 58.0 | 60.3 | 62.7 | 69.9 | 72.2 | 74.6 | 77.0 | 79.4 | 81.8 | 84.2 | 86.5 | 81.7 | 73.7 | 75.6 | 77.5 | 72.0 | 73.8 | 75.6 | 77.4 | 79.2 | 80.6 | - | 128.3 | 127.6 | 47.7 | 48.0 | 48.4 | 48.7 | 48.2 | 48.5 | 48.7 | 42.4 | 42.6 | 42.9 | 43.1 | 43.4 | 43.6 |
| Net debt | (72.2) | (101.2) | (62.0) | (52.7) | (55.0) | (71.3) | (47.3) | (45.0) | (39.3) | (56.3) | (55.4) | (59.1) | (40.4) | (38.0) | (37.6) | (61.1) | (44.3) | (48.4) | ||||||||||||||||||||||
| Working Capital | 30.1 | 43.1 | 31.5 | 23.8 | 11.1 | 24.8 | 23.8 | 25.5 | 16.3 | 60.1 | 66.3 | 67.7 | 63.1 | 34.3 | 31.1 | 79.8 | 72.3 | 75.2 | ||||||||||||||||||||||
| Book Value | 514.9 | 516.7 | 501.1 | 492.0 | 479.7 | 472.0 | 457.5 | 447.6 | 436.2 | 429.1 | 419.2 | 410.2 | 395.8 | 391.6 | 383.2 | 372.1 | 361.6 | 355.3 | ||||||||||||||||||||||
| Tangible Book Value | 490.7 | 492.5 | 476.9 | 467.8 | 455.5 | 447.8 | 433.3 | 423.4 | 412.0 | 405.0 | 395.1 | 386.0 | 371.6 | 367.4 | 359.0 | 347.9 | 337.4 | |||||||||||||||||||||||
| 69.0 |
| 55.0 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 19.2 | 17.4 | 17.3 | 17.4 | 20.4 | 19.5 | 17.2 | 19.4 | 15.7 | 16.3 | 14.4 | 15.7 | 20.0 | 17.1 | 13.4 | - | - |
| Assets Held For Sale | 4.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 205.1 | 199.7 | 246.7 | 238.0 | 196.3 | 197.3 | 168.8 | 190.9 | 181.5 | 159.8 | 135.9 | 162.8 | 205.4 | 171.6 | 152.3 | - | - |
| 348.1 |
| - |
| - |
| Accumulated Depreciation | 487.4 | 469.4 | 445.2 | 411.5 | 378.5 | 350.2 | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 269.7 | 224.9 | 214.6 | 204.4 | 201.5 | 206.6 | 206.7 | 177.0 | 172.4 | 174.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 21.7 | 19.9 | 13.2 | 7.2 | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 24.2 | 24.2 | 24.2 | 24.2 | 24.2 | 24.2 | 12.7 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 10.6 | - | - |
| Intangible Assets | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 | 15.7 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 252.3 | 259.8 | 274.1 | 293.3 | 289.5 | 309.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 0.7 | 1.4 | 0.6 | 0.6 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,003.7 | 981.7 | 967.7 | 924.4 | 889.0 | 915.5 | 502.3 | 481.6 | 455.2 | 450.3 | 431.9 | 457.4 | 427.4 | 409.5 | 386.2 | - | - |
| - |
| Short Term Debt | 9.4 | 9.5 | 9.4 | 7.5 | 7.0 | 6.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 21.6 | 21.3 | 20.4 | 20.4 | 21.6 | 19.1 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 32.0 | 32.5 | 29.9 | 27.2 | 25.0 | 23.6 | 20.3 | 18.6 | 17.8 | 16.3 | 15.1 | 18.9 | 14.7 | 12.8 | 19.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 181.3 | 174.2 | 179.0 | 158.2 | 152.3 | 162.8 | 112.5 | 101.7 | 96.2 | 99.3 | 94.2 | 146.0 | 111.1 | 99.9 | 107.9 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 241.2 | 256.1 | 266.7 | 284.3 | 278.1 | 298.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 16.5 | 4.9 | 6.1 | 6.8 | 1.4 | 0.0 | - | (2.0) | (0.5) | (0.3) | - | - |
| Pension Obligations | 3.3 | 5.1 | 4.9 | 4.6 | 10.2 | 6.2 | 4.8 | 8.5 | 15.2 | 26.7 | 32.2 | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 511.7 | 534.1 | 557.5 | 552.3 | 547.5 | 583.2 | 183.6 | 178.4 | 168.4 | 178.5 | 179.1 | 224.3 | 182.9 | 179.2 | 178.0 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 423.7 | 380.6 | 343.5 | 307.0 | 293.2 | 286.2 | 270.8 | 258.1 | 244.3 | 234.2 | 221.8 | 203.7 | 211.1 | 209.4 | 187.7 | - | - |
| Accumulated Other Comprehensive Income | 4.5 | 6.6 | 8.1 | 6.1 | (9.1) | (8.8) | (8.3) | (8.2) | (7.4) | (13.3) | (16.9) | (12.5) | (8.5) | (15.5) | (11.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 492.0 | 447.6 | 410.2 | 372.1 | 341.5 | 332.3 | 318.7 | 303.1 | 286.8 | 271.7 | 252.8 | 233.1 | 244.6 | 230.3 | 208.2 | 205.8 | 187.4 |
| Total Equity | 492.0 | 447.6 | 410.2 | 372.1 | 341.5 | 332.3 | 318.7 | 303.1 | 286.8 | 271.7 | 252.8 | 233.1 | 244.6 | 230.3 | 208.2 | 205.8 | 187.4 |
| - |
| Net debt | (43.3) | (35.5) | (49.7) | (53.6) | (35.5) | (31.1) | (95.0) | (47.9) | (44.8) | (44.8) | (14.6) | (32.1) | (66.8) | (60.0) | (48.2) | - | - |
| Working Capital | 23.8 | 25.5 | 67.7 | 79.8 | 44.0 | 34.5 | 56.3 | 89.2 | 85.3 | 60.5 | 41.8 | 16.8 | 94.3 | 71.7 | 44.4 | - | - |
| Book Value | 492.0 | 447.6 | 410.2 | 372.1 | 341.5 | 332.3 | 318.7 | 303.1 | 286.8 | 271.7 | 252.8 | 233.1 | 244.6 | 230.3 | 208.2 | 205.8 | 187.4 |
| Tangible Book Value | 454.5 | 410.1 | 372.7 | 334.6 | 304.0 | 292.4 | 306.0 | 291.1 | 274.8 | 259.7 | 240.7 | 221.1 | 232.5 | 218.3 | 197.6 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.5 |
| 21.9 |
| 20.4 |
| 19.8 |
| 23.6 |
| 20.6 |
| 19.5 |
| 15.9 |
| 25.5 |
| 16.8 |
| 17.2 |
| 17.0 |
| 18.6 |
| 20.8 |
| 19.4 |
| 17.0 |
| 18.4 |
| 18.0 |
| 15.7 |
| 15.2 |
| 18.8 |
| 17.6 |
| 16.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 225.1 |
| 232.2 |
| 222.4 |
| 196.3 |
| 193.4 |
| 199.0 |
| 193.5 |
| 197.3 |
| 145.6 |
| 147.5 |
| 151.8 |
| 168.8 |
| 169.8 |
| 197.1 |
| 189.5 |
| 190.9 |
| 172.6 |
| 158.0 |
| 152.3 |
| 181.5 |
| 172.9 |
| 179.0 |
| 172.1 |
| 159.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 267.9 |
| 269.2 |
| 261.3 |
| 256.2 |
| 255.6 |
| 261.5 |
| 265.2 |
| 269.7 |
| 230.9 |
| 231.3 |
| 224.5 |
| 224.9 |
| 214.6 |
| 214.5 |
| 216.3 |
| 214.6 |
| 210.5 |
| 205.4 |
| 204.1 |
| 204.4 |
| 203.0 |
| 202.1 |
| 202.3 |
| 201.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.2 |
| 24.2 |
| 24.2 |
| 24.2 |
| 24.2 |
| 24.2 |
| 12.6 |
| 12.6 |
| 12.7 |
| 12.7 |
| 12.1 |
| 12.1 |
| 12.1 |
| 12.1 |
| 12.1 |
| 12.1 |
| 12.1 |
| 12.1 |
| 12.1 |
| 12.1 |
| 12.1 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 293.5 |
| 276.3 |
| 282.5 |
| 289.5 |
| 297.3 |
| 303.4 |
| 302.9 |
| 309.8 |
| 94.8 |
| 97.8 |
| 96.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 913.8 |
| 897.3 |
| 888.0 |
| 889.0 |
| 890.1 |
| 905.6 |
| 901.9 |
| 915.5 |
| 590.1 |
| 586.8 |
| 581.7 |
| 502.3 |
| 488.9 |
| 490.4 |
| 483.9 |
| 481.6 |
| 464.3 |
| 467.9 |
| 448.9 |
| 455.2 |
| 445.0 |
| 450.0 |
| 443.2 |
| 450.3 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.9 |
| 22.2 |
| 21.7 |
| 21.6 |
| 21.2 |
| 20.5 |
| 16.7 |
| 19.1 |
| 11.8 |
| 12.1 |
| 11.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.3 |
| 25.0 |
| 23.1 |
| 22.7 |
| 23.3 |
| 23.6 |
| 19.3 |
| 19.2 |
| 19.1 |
| 20.3 |
| 19.1 |
| 18.3 |
| 17.7 |
| 18.6 |
| 17.8 |
| 16.6 |
| 15.9 |
| 17.8 |
| 16.1 |
| 15.6 |
| 15.0 |
| 16.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 158.2 |
| 152.7 |
| 157.0 |
| 154.1 |
| 152.3 |
| 152.7 |
| 160.8 |
| 154.9 |
| 162.8 |
| 124.5 |
| 124.2 |
| 120.4 |
| 112.5 |
| 101.8 |
| 102.2 |
| 100.4 |
| 101.7 |
| 95.1 |
| 98.1 |
| 90.1 |
| 96.2 |
| 87.7 |
| 93.2 |
| 90.2 |
| 99.3 |
| 284.3 |
| 283.6 |
| 265.2 |
| 271.5 |
| 278.1 |
| 285.9 |
| 292.2 |
| 294.4 |
| 298.0 |
| 95.4 |
| 98.1 |
| 97.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 10.2 |
| 10.2 |
| 6.1 |
| 6.2 |
| 6.2 |
| 6.2 |
| 5.1 |
| 5.7 |
| 4.7 |
| 4.8 |
| 3.4 |
| 8.5 |
| 8.4 |
| 8.5 |
| 8.3 |
| 14.4 |
| 14.6 |
| 15.2 |
| 25.4 |
| 25.7 |
| 26.5 |
| 26.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 552.2 |
| 542.1 |
| 541.1 |
| 547.5 |
| 552.8 |
| 569.3 |
| 568.1 |
| 583.2 |
| 263.1 |
| 264.8 |
| 259.2 |
| 183.6 |
| 173.4 |
| 178.9 |
| 177.3 |
| 178.4 |
| 165.9 |
| 173.7 |
| 161.5 |
| 168.4 |
| 166.4 |
| 171.2 |
| 169.1 |
| 178.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 304.1 |
| 297.2 |
| 293.2 |
| 286.9 |
| 287.6 |
| 286.3 |
| 286.2 |
| 280.3 |
| 272.4 |
| 273.6 |
| 270.8 |
| 267.3 |
| 265.5 |
| 261.2 |
| 258.1 |
| 253.7 |
| 250.4 |
| 244.1 |
| 244.3 |
| 240.7 |
| 237.9 |
| 235.1 |
| 234.2 |
| 5.5 |
| (7.3) |
| (8.2) |
| (9.1) |
| (6.4) |
| (7.5) |
| (8.1) |
| (8.8) |
| (7.5) |
| (8.0) |
| (8.2) |
| (8.3) |
| (7.6) |
| (8.0) |
| (8.1) |
| (8.2) |
| (7.1) |
| (7.2) |
| (7.3) |
| (7.4) |
| (12.3) |
| (12.5) |
| (13.1) |
| (13.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 355.3 |
| 347.0 |
| 341.5 |
| 337.3 |
| 336.3 |
| 333.7 |
| 332.3 |
| 327.0 |
| 322.0 |
| 322.4 |
| 318.7 |
| 315.6 |
| 311.5 |
| 306.6 |
| 303.1 |
| 298.4 |
| 294.2 |
| 287.4 |
| 286.8 |
| 278.6 |
| 278.7 |
| 274.2 |
| 271.7 |
| 347.0 |
| 341.5 |
| 337.3 |
| 336.3 |
| 333.7 |
| 332.3 |
| 327.0 |
| 322.0 |
| 322.4 |
| 318.7 |
| 315.6 |
| 311.5 |
| 306.6 |
| 303.1 |
| 298.4 |
| 294.2 |
| 287.4 |
| 286.8 |
| 278.6 |
| 278.7 |
| 274.2 |
| 271.7 |
| (33.1) |
| (42.5) |
| (37.1) |
| (37.4) |
| (20.4) |
| (31.1) |
| - |
| 52.9 |
| 49.7 |
| (53.4) |
| (56.1) |
| (60.2) |
| (40.1) |
| (47.9) |
| (38.0) |
| (47.6) |
| (32.2) |
| (44.8) |
| (37.7) |
| (40.0) |
| (22.5) |
| (44.8) |
| 68.4 |
| 44.0 |
| 40.7 |
| 38.2 |
| 38.6 |
| 34.5 |
| 21.1 |
| 23.3 |
| 31.4 |
| 56.3 |
| 68.0 |
| 94.9 |
| 89.2 |
| 89.2 |
| 77.5 |
| 59.9 |
| 62.2 |
| 85.3 |
| 85.2 |
| 85.7 |
| 81.9 |
| 60.5 |
| 347.0 |
| 341.5 |
| 337.3 |
| 336.3 |
| 333.7 |
| 332.3 |
| 327.0 |
| 322.0 |
| 322.4 |
| 318.7 |
| 315.6 |
| 311.5 |
| 306.6 |
| 303.1 |
| 298.4 |
| 294.2 |
| 287.4 |
| 286.8 |
| 278.6 |
| 278.7 |
| 274.2 |
| 271.7 |
| 331.1 |
| 322.8 |
| 317.3 |
| 313.1 |
| 312.1 |
| 309.6 |
| 308.1 |
| 314.4 |
| 309.4 |
| 309.8 |
| 306.0 |
| 303.5 |
| 299.5 |
| 294.5 |
| 291.1 |
| 286.3 |
| 282.1 |
| 275.4 |
| 274.8 |
| 266.5 |
| 266.7 |
| 262.1 |
| 259.7 |