| Net working capital | 213.3 | 256.8 | 260.0 | 292.3 | 214.9 |
| Tangible fixed assets & Right of use | 112.0 | 124.0 | 122.7 | 148.1 | 152.5 |
| Intangible fixed assets | 146.5 | 171.1 | 141.8 | 167.9 | 174.5 |
| Non-current assets held for sale | - | - | - | 2.3 | 2.3 |
| Other assets/(liabilities) | -22.7 | -41.6 | -46.0 | -58.3 | -84.2 |
| Net invested capital | 449.2 | 510.1 | 478.5 | 552.3 | 460.0 |
| Net financial position | 46.1 | 82.7 | 82.7 | 113.4 | 94.0 |
| Minority interest | 10.6 | 14.4 | 16.6 | 29.0 | 39.3 |
| Shareholders' equity | 392.5 | 413.1 | 379.2 | 409.9 | 326.7 |
| Source of financing | 449.2 | 510.1 | 478.5 | 552.3 | 460.0 |