| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 177.7 | 319.6 | 188.7 | 114.8 | 147.4 | 326.0 | 189.7 | 134.8 | 69.4 | - | 102.1 | 61.9 | 11.7 | 57.9 | 6.9 | 6.8 | 18.1 | 21.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | 2.5 | - | 0.4 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 50.1 | 24.2 | - | - | |
| Cash And Short Term Investments | 177.7 | 319.6 | 188.7 | 114.8 | 147.4 | 326.0 | 189.7 | 134.8 | 69.4 | - | 102.1 | 61.9 | 11.7 | 108.0 | 31.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 121.5 | 98.7 | 98.3 | 62.2 | 64.4 | 48.2 | 35.8 | 26.1 | 17.3 | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 111.4 | 91.7 | 40.4 | 11.6 | 14.1 | 9.7 | 6.3 | 4.1 | 5.2 | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 17.0 | 14.4 | 14.2 | 14.1 | 14.2 | 13.1 | 8.5 | 7.5 | 6.9 | - | 5.0 | 2.7 | 2.6 | 4.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 10.9 | 16.2 | 17.5 | 12.7 | 6.9 | 8.5 | 7.2 | 3.2 | 8.8 | - | 1.7 | 2.0 | 0.4 | 1.4 | 2.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | ||
| (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 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 282.2 | 177.7 | 258.0 | 253.6 | 217.7 | 319.6 | 155.1 | 177.1 | 204.7 | 188.7 | 98.2 | 107.9 | 290.9 | 114.8 | 154.8 | |||||||||||||||||||||||||
| - |
| 6.8 |
| 18.1 |
| 21.2 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 59.5 | 55.7 | 39.1 | 21.4 | 23.9 | 25.7 | 18.6 | 20.7 | 8.5 | - | 2.2 | 1.2 | 1.8 | 0.6 | 0.9 | 0.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,062.1 | 938.3 | 616.1 | 507.9 | 617.8 | 717.6 | 760.3 | 526.1 | 373.5 | - | 219.0 | 324.6 | 188.4 | 108.5 | 31.9 | 37.8 | - | - |
| 6.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 9.5 | 10.2 | 9.6 | 8.1 | 6.2 | 3.9 | 5.3 | 4.2 | 4.2 | - | 2.8 | 2.1 | 2.0 | 4.7 | 6.1 | - | - | - |
| Property,Plant & Equipment Net | 7.5 | 4.2 | 4.6 | 6.0 | 8.0 | 9.2 | 3.2 | 3.3 | 2.7 | - | 2.2 | 0.6 | 0.6 | 0.0 | 0.2 | 0.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 108.9 | 119.8 | 65.5 | 0.0 | 0.0 | 1.1 | 2.6 | 4.1 | 5.5 | 8.0 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 47.4 | 46.6 | 51.9 | 55.6 | 58.3 | 47.3 | 9.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 249.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.9 | 0.4 | 0.5 | 7.6 | 4.0 | 1.7 | 2.9 | 1.9 | 0.4 | - | 0.3 | 0.3 | 0.2 | - | 0.0 | 0.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,564.2 | 1,187.8 | 749.0 | 587.8 | 700.1 | 782.6 | 783.2 | 540.2 | 384.5 | - | 221.9 | 325.5 | 189.1 | 108.6 | 32.1 | 38.4 | - | - |
| 2.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.4 | 0.7 | 0.7 | - | - |
| Operating Lease Liabilities Current | 11.6 | 10.0 | 9.4 | 9.3 | 8.3 | 5.1 | 3.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 266.2 | 378.7 | 236.7 | 112.9 | 89.2 | 97.5 | 67.6 | 56.4 | 40.2 | - | 20.2 | 13.8 | 6.6 | 4.1 | 3.5 | 3.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 277.1 | 394.9 | 254.3 | 125.6 | 96.1 | 106.0 | 74.8 | 59.6 | 49.0 | - | 21.9 | 15.8 | 7.0 | 5.9 | 6.2 | 6.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 40.6 | 42.0 | 47.8 | 52.7 | 56.1 | 44.5 | 6.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.6 | 2.6 | - | - |
| Deferred Tax Liabilities | 11.2 | 11.4 | 12.4 | 13.2 | 14.1 | 12.5 | 2.5 | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 19.1 | 18.1 | 15.1 | 9.1 | 7.0 | 5.2 | 2.9 | 1.6 | - | - | - | - | - | - | - | 0.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | 1.6 | 0.2 | - | 0.2 | 0.1 | 0.0 | - | - | - | - | - |
| Total Liabilities | 336.8 | 455.0 | 317.2 | 187.4 | 159.2 | 155.6 | 84.0 | 61.1 | 49.2 | - | 22.1 | 16.0 | 7.0 | 5.9 | 8.8 | 8.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | 862.3 | 807.6 | 587.7 | 452.7 | 370.2 | 353.3 | - | - |
| Retained Earnings | (1,813.4) | (2,204.4) | (2,430.8) | (2,369.6) | (2,153.6) | (1,985.7) | (1,704.1) | (1,468.9) | (1,223.7) | - | (662.6) | (498.1) | (405.7) | (367.7) | (346.9) | (324.1) | - | - |
| Accumulated Other Comprehensive Income | 1.4 | 0.3 | 0.0 | (1.0) | (0.2) | 0.0 | 0.3 | (0.4) | (0.4) | - | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.5 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,227.4 | 732.8 | 431.8 | 400.4 | 540.9 | 627.0 | 699.1 | 479.1 | 335.3 | - | 199.8 | 309.5 | 182.1 | 85.0 | 23.4 | 29.7 | 12.1 | 53.0 |
| Total Equity | 1,227.4 | 732.8 | 431.8 | 400.4 | 540.9 | 627.0 | 699.1 | 479.1 | 335.3 | - | 199.8 | 309.5 | 182.1 | 85.0 | 23.4 | 29.7 | 12.1 | 53.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (31.0) | (6.8) | - | - |
| Working Capital | 785.0 | 543.4 | 361.9 | 382.3 | 521.8 | 611.6 | 685.4 | 466.5 | 324.4 | - | 197.1 | 308.8 | 181.4 | 102.6 | 25.8 | 31.9 | - | - |
| Book Value | 1,227.4 | 732.8 | 431.8 | 400.4 | 540.9 | 627.0 | 699.1 | 479.1 | 335.3 | - | 199.8 | 309.5 | 182.1 | 85.0 | 23.4 | 29.7 | 12.1 | 53.0 |
| Tangible Book Value | 1,118.5 | 613.0 | 366.3 | 400.4 | 540.9 | 625.9 | 696.6 | 475.0 | 329.7 | - | - | - | - | - | - | - | - | - |
| 139.8 |
| 204.9 |
| 147.4 |
| 94.6 |
| 267.0 |
| 304.5 |
| 326.0 |
| 452.4 |
| 310.4 |
| 173.1 |
| 189.7 |
| 385.5 |
| 74.4 |
| 97.6 |
| 134.8 |
| 63.9 |
| 74.2 |
| 116.3 |
| 69.4 |
| 112.6 |
| 143.8 |
| 157.4 |
| - |
| 153.7 |
| 131.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.8 | 2.5 | 2.5 | 2.5 | 2.5 | - | 2.4 | 2.4 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 282.2 | 177.7 | 258.0 | 253.6 | 217.7 | 319.6 | 155.1 | 177.1 | 204.7 | 188.7 | 98.2 | 107.9 | 290.9 | 114.8 | 154.8 | 139.8 | 204.9 | 147.4 | 94.6 | 267.0 | 304.5 | 326.0 | 452.4 | 310.4 | 173.1 | 189.7 | 385.5 | 74.4 | 97.6 | 134.8 | 63.9 | 74.2 | 116.3 | 69.4 | 112.6 | 143.8 | 157.4 | - | 153.7 | 131.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 135.4 | 121.5 | 115.9 | 107.5 | 105.7 | 98.7 | 98.2 | 103.7 | 94.7 | 98.3 | 92.8 | 81.9 | 65.9 | 62.2 | 55.7 | 68.0 | 62.7 | 64.4 | 60.7 | 51.4 | 56.8 | 48.2 | 46.3 | 43.8 | 41.6 | 35.8 | 30.8 | 31.8 | 30.0 | 26.1 | 20.0 | 25.7 | 22.4 | 17.3 | 14.2 | 11.6 | 7.7 | - | 3.8 | 0.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 112.3 | 111.4 | 106.0 | 110.5 | 103.0 | 91.7 | 86.7 | 86.1 | 66.6 | 40.4 | 25.4 | 14.1 | 11.0 | 11.6 | 11.8 | 12.5 | 13.2 | 14.1 | 14.3 | 10.8 | 10.3 | 9.7 | 8.0 | 6.2 | 6.3 | 6.3 | 4.8 | 3.8 | 4.6 | 4.1 | 4.3 | 4.7 | 5.6 | 5.2 | 5.5 | 6.0 | 3.9 | - | 4.3 | 2.9 |
| Prepaid Expenses | 64.6 | 59.5 | 60.9 | 52.7 | 52.7 | 55.7 | 51.6 | 46.1 | 42.8 | 39.1 | 38.0 | 23.9 | 23.6 | 21.4 | 23.0 | 21.0 | 25.8 | 23.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,096.0 | 1,062.1 | 1,076.4 | 960.6 | 870.9 | 938.3 | 788.3 | 728.9 | 675.3 | 616.1 | 499.2 | 492.6 | 502.9 | 507.9 | 521.6 | 532.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 14.7 | 7.5 | 3.7 | 3.5 | 3.5 | 4.2 | 4.0 | 4.1 | 4.4 | 4.6 | 4.9 | 5.2 | 5.6 | 6.0 | 6.5 | 7.0 | 7.5 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 106.2 | 108.9 | 111.6 | 114.3 | 117.1 | 119.8 | 105.5 | 107.9 | 110.2 | 65.5 | 66.9 | 68.2 | 69.6 | 0.0 | - | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 46.3 | 47.4 | 49.7 | 51.0 | 50.6 | 46.6 | 44.3 | 52.4 | 54.3 | 51.9 | 50.8 | 52.4 | 54.2 | 55.6 | 56.6 | 57.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 249.6 | 249.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3.9 | 3.9 | 3.0 | 2.3 | 1.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 11.3 | 12.4 | 7.6 | 6.0 | 3.8 | 4.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,605.2 | 1,564.2 | 1,330.8 | 1,225.6 | 1,132.4 | 1,187.8 | 976.9 | 914.1 | 855.1 | 749.0 | 632.5 | 642.8 | 655.3 | 587.8 | 602.5 | 612.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 12.2 | 10.9 | 21.7 | 20.1 | 18.1 | 16.2 | 19.1 | 19.9 | 19.3 | 17.5 | 12.3 | 18.8 | 17.4 | 12.7 | 10.0 | 11.9 | 10.8 | 6.9 | 7.7 | 9.1 | 8.8 | 8.5 | 3.5 | 6.5 | 6.6 | 7.2 | 3.4 | 4.7 | 3.3 | 3.2 | 3.0 | 3.3 | 3.0 | 8.8 | 3.0 | 3.6 | 2.2 | - | 2.8 | 1.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 11.8 | 11.6 | 11.8 | 11.7 | 11.4 | 10.0 | 8.9 | 10.5 | 10.5 | 9.4 | 9.0 | 9.1 | 9.2 | 9.3 | 9.2 | 9.0 | ||||||||||||||||||||||||
| Accrued Expenses | 293.3 | 266.2 | 334.8 | 309.9 | 284.4 | 378.7 | 324.9 | 318.0 | 311.3 | 236.7 | 197.3 | 169.1 | 206.9 | 112.9 | 106.6 | 105.8 | 108.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 305.5 | 277.1 | 356.6 | 330.0 | 302.5 | 394.9 | 343.9 | 337.9 | 330.6 | 254.3 | 209.6 | 187.9 | 224.3 | 125.6 | 116.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 39.0 | 40.6 | 43.0 | 44.6 | 44.6 | 42.0 | 40.4 | 47.2 | 49.2 | 47.8 | 48.1 | 49.8 | 51.4 | 52.7 | 53.8 | 54.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 12.6 | 19.1 | 13.9 | 28.5 | 20.0 | 18.1 | 15.3 | 12.4 | 11.3 | 15.1 | 12.7 | 9.3 | 5.3 | 9.1 | 6.5 | 5.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 357.2 | 336.8 | 413.5 | 403.2 | 367.1 | 455.0 | 399.7 | 397.4 | 391.1 | 317.2 | 270.4 | 247.0 | 281.0 | 187.4 | 176.8 | 177.9 | ||||||||||||||||||||||||
| 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 | 0.0 | - | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,809.7) | (1,813.4) | (2,087.0) | (2,158.7) | (2,185.4) | (2,204.4) | (2,348.1) | (2,380.9) | (2,414.3) | (2,430.8) | (2,476.6) | (2,411.5) | (2,412.6) | (2,369.6) | (2,327.8) | (2,300.6) | (2,266.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.6) | 1.4 | 1.0 | 0.4 | 0.4 | 0.3 | 0.9 | (0.3) | (0.2) | 0.0 | (0.3) | (0.5) | (0.2) | (1.0) | (1.4) | (0.8) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,248.1 | 1,227.4 | 917.3 | 822.4 | 765.2 | 732.8 | 577.2 | 516.7 | 464.0 | 431.8 | 362.2 | 395.8 | 374.3 | 400.4 | 425.7 | 434.8 | 444.8 | |||||||||||||||||||||||
| Total Equity | 1,248.1 | 1,227.4 | 917.3 | 822.4 | 765.2 | 732.8 | 577.2 | 516.7 | 464.0 | 431.8 | 362.2 | 395.8 | 374.3 | 400.4 | 425.7 | 434.8 | 444.8 | 540.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 790.5 | 785.0 | 719.8 | 630.5 | 568.4 | 543.4 | 444.3 | 391.1 | 344.7 | 361.9 | 289.6 | 304.7 | 278.5 | 382.3 | 405.0 | 414.8 | 422.6 | 521.8 | ||||||||||||||||||||||
| Book Value | 1,248.1 | 1,227.4 | 917.3 | 822.4 | 765.2 | 732.8 | 577.2 | 516.7 | 464.0 | 431.8 | 362.2 | 395.8 | 374.3 | 400.4 | 425.7 | 434.8 | 444.8 | 540.9 | ||||||||||||||||||||||
| Tangible Book Value | 1,141.9 | 1,118.5 | 805.7 | 708.0 | 648.2 | 613.0 | 471.7 | 408.8 | 353.8 | 366.3 | 295.3 | 327.6 | 304.7 | 400.4 | - | - | - | |||||||||||||||||||||||
| 24.6 |
| 26.2 |
| 28.5 |
| 25.7 |
| 30.0 |
| 24.8 |
| 22.1 |
| 18.6 |
| 21.4 |
| 18.5 |
| 23.7 |
| 20.7 |
| 15.0 |
| 12.8 |
| 13.0 |
| 8.5 |
| 14.6 |
| 8.0 |
| 6.9 |
| - |
| 5.1 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 542.2 |
| 617.8 |
| 640.9 |
| 645.7 |
| 674.0 |
| 717.6 |
| 730.2 |
| 735.7 |
| 724.4 |
| 760.3 |
| 742.3 |
| 436.9 |
| 476.4 |
| 526.1 |
| 254.1 |
| 301.1 |
| 340.0 |
| 373.5 |
| 402.0 |
| 443.7 |
| 489.8 |
| - |
| 603.5 |
| 423.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 8.6 |
| 9.2 |
| 9.8 |
| 9.2 |
| 8.4 |
| 6.7 |
| 5.1 |
| 3.2 |
| 3.2 |
| 3.4 |
| 3.7 |
| 3.3 |
| 3.4 |
| 2.8 |
| 2.7 |
| 2.7 |
| 3.0 |
| 3.3 |
| 3.5 |
| - |
| 3.2 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.7 |
| 1.1 |
| 1.5 |
| 1.8 |
| 2.2 |
| 2.6 |
| 3.0 |
| 3.3 |
| 3.7 |
| 4.1 |
| 4.4 |
| 4.8 |
| 5.2 |
| 5.5 |
| 5.9 |
| 6.3 |
| 6.6 |
| 8.0 |
| 7.4 |
| 7.8 |
| 58.2 |
| 58.3 |
| 60.0 |
| 61.4 |
| 63.1 |
| 47.3 |
| 48.2 |
| 7.9 |
| 8.6 |
| 9.5 |
| 10.0 |
| 10.8 |
| 10.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 2.4 |
| 2.0 |
| 1.8 |
| 2.8 |
| 1.5 |
| 1.7 |
| 1.3 |
| 2.9 |
| 2.3 |
| 1.6 |
| 1.6 |
| 1.9 |
| 1.4 |
| 3.2 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.7 |
| - |
| 1.0 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 624.3 |
| 700.1 |
| 717.7 |
| 724.4 |
| 755.2 |
| 782.6 |
| 795.7 |
| 759.6 |
| 747.5 |
| 783.2 |
| 765.6 |
| 460.9 |
| 501.1 |
| 540.2 |
| 266.5 |
| 315.0 |
| 351.0 |
| 384.5 |
| 413.7 |
| 456.3 |
| 503.0 |
| - |
| 617.4 |
| 438.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| - |
| 1.9 |
| 0.5 |
| 8.9 |
| 8.3 |
| 8.2 |
| 7.5 |
| 6.1 |
| 5.1 |
| 3.9 |
| 2.7 |
| 2.9 |
| 3.4 |
| 3.9 |
| 4.4 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.2 |
| 80.5 |
| 86.3 |
| 100.5 |
| 97.5 |
| 88.4 |
| 80.0 |
| 93.1 |
| 67.6 |
| 64.3 |
| 59.2 |
| 71.7 |
| 56.4 |
| 38.9 |
| 45.9 |
| 43.1 |
| 40.2 |
| 33.2 |
| 37.3 |
| 39.0 |
| - |
| 34.4 |
| 27.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.7 |
| 119.6 |
| 96.1 |
| 88.2 |
| 95.3 |
| 109.4 |
| 106.0 |
| 91.9 |
| 86.4 |
| 99.7 |
| 74.8 |
| 67.7 |
| 63.8 |
| 75.0 |
| 59.6 |
| 41.8 |
| 49.2 |
| 46.1 |
| 49.0 |
| 36.1 |
| 40.9 |
| 45.3 |
| - |
| 39.1 |
| 29.0 |
| 55.5 |
| 56.1 |
| 57.7 |
| 59.1 |
| 60.6 |
| 44.5 |
| 45.3 |
| 5.7 |
| 6.1 |
| 6.4 |
| 6.4 |
| 6.7 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 7.0 |
| 4.8 |
| 5.1 |
| 3.6 |
| 5.2 |
| 3.6 |
| 4.5 |
| 3.2 |
| 2.9 |
| 2.2 |
| 1.4 |
| 1.0 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.0 |
| 0.8 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| - |
| 0.2 |
| 0.2 |
| 179.5 |
| 159.2 |
| 150.7 |
| 159.6 |
| 173.6 |
| 155.6 |
| 140.8 |
| 96.6 |
| 109.1 |
| 84.0 |
| 76.3 |
| 72.0 |
| 82.7 |
| 61.1 |
| 43.0 |
| 50.2 |
| 46.9 |
| 49.2 |
| 36.4 |
| 41.2 |
| 45.5 |
| - |
| 39.3 |
| 29.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,479.5 |
| - |
| 1,432.8 |
| 1,192.3 |
| (2,153.6) |
| (2,110.5) |
| (2,096.0) |
| (2,052.2) |
| (1,985.7) |
| (1,918.9) |
| (1,834.3) |
| (1,792.1) |
| (1,704.1) |
| (1,651.1) |
| (1,609.1) |
| (1,554.2) |
| (1,468.9) |
| (1,403.4) |
| (1,341.2) |
| (1,278.0) |
| (1,223.7) |
| (1,154.8) |
| (1,089.6) |
| (1,022.1) |
| - |
| (855.3) |
| (783.7) |
| (0.6) |
| (0.2) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.5 |
| 1.5 |
| 1.5 |
| 0.3 |
| 0.4 |
| 0.6 |
| 0.2 |
| (0.4) |
| (0.3) |
| (0.5) |
| (0.7) |
| (0.4) |
| (0.1) |
| (0.1) |
| 0.1 |
| - |
| 0.5 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 540.9 |
| 567.0 |
| 564.8 |
| 581.6 |
| 627.0 |
| 654.9 |
| 663.0 |
| 638.4 |
| 699.1 |
| 689.3 |
| 388.9 |
| 418.4 |
| 479.1 |
| 223.4 |
| 264.7 |
| 304.2 |
| 335.3 |
| 377.3 |
| 415.1 |
| 457.5 |
| - |
| 578.1 |
| 408.8 |
| 567.0 |
| 564.8 |
| 581.6 |
| 627.0 |
| 654.9 |
| 663.0 |
| 638.4 |
| 699.1 |
| 689.3 |
| 388.9 |
| 418.4 |
| 479.1 |
| 223.4 |
| 264.7 |
| 304.2 |
| 335.3 |
| 377.3 |
| 415.1 |
| 457.5 |
| - |
| 578.1 |
| 408.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 552.7 |
| 550.4 |
| 564.6 |
| 611.6 |
| 638.4 |
| 649.3 |
| 624.7 |
| 685.4 |
| 674.6 |
| 373.1 |
| 401.4 |
| 466.5 |
| 212.3 |
| 251.9 |
| 293.9 |
| 324.4 |
| 365.8 |
| 402.8 |
| 444.5 |
| - |
| 564.3 |
| 394.9 |
| 567.0 |
| 564.8 |
| 581.6 |
| 627.0 |
| 654.9 |
| 663.0 |
| 638.4 |
| 699.1 |
| 689.3 |
| 388.9 |
| 418.4 |
| 479.1 |
| 223.4 |
| 264.7 |
| 304.2 |
| 335.3 |
| 377.3 |
| 415.1 |
| 457.5 |
| - |
| 578.1 |
| 408.8 |
| - |
| - |
| 564.5 |
| 580.9 |
| 625.9 |
| 653.4 |
| 661.2 |
| 636.2 |
| 696.6 |
| 686.3 |
| 385.6 |
| 414.7 |
| 475.0 |
| 219.0 |
| 259.9 |
| 299.0 |
| 329.7 |
| 371.4 |
| 408.9 |
| 450.9 |
| - |
| 570.7 |
| 401.1 |