| (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 | 28.9 | 28.4 | 34.8 | 29.4 | 39.1 | 43.8 | 11.2 | 24.3 | 40.3 | 42.5 | 72.1 | 28.0 | 169.4 | 24.9 | 11.9 | 21.3 | 57.0 | 44.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 489.7 | 696.9 | 388.8 | 275.5 | 369.1 | 150.6 | 53.2 | 69.7 | - | - | - | - | - | - | 41.4 | 39.8 | - | |
| Cash And Short Term Investments | 518.6 | 725.3 | 423.6 | 305.0 | 408.3 | 194.4 | 64.4 | 94.0 | 40.3 | 42.5 | 72.1 | 28.0 | 169.4 | 24.9 | 53.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 29.2 | 27.8 | 26.4 | 25.4 | 24.7 | 25.1 | 32.4 | 32.3 | 34.0 | 33.2 | 28.5 | 24.8 | 22.0 | 19.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 1.2 | 3.3 | 3.5 | 3.3 | 1.2 | 1.0 | 1.2 | 1.1 | 1.7 | 1.7 | 1.5 | 2.6 | 2.2 | 0.7 | 0.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total 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 | 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 | 35.7 | 28.9 | 36.0 | 23.0 | 17.1 | 28.4 | 36.4 | 42.7 | 115.1 | 34.8 | 21.1 | 28.2 | 54.1 | 29.4 | 18.6 | |||||||||||||||||||||||||
| - |
| 61.1 |
| 57.0 |
| 44.3 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 14.1 | 21.2 | 5.5 | 12.4 | 2.4 | 1.6 | 1.3 | 1.9 | 3.4 | 4.0 | 4.1 | 3.5 | 1.7 | 1.1 | 1.2 | 1.5 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 534.7 | 747.2 | 431.7 | 317.7 | 410.8 | 197.8 | 66.7 | 99.1 | 144.8 | 195.6 | 294.9 | 205.0 | 305.2 | 85.1 | 54.7 | 62.9 | - | - |
| 19.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 23.9 | 23.5 | 22.4 | 21.6 | 21.1 | 21.2 | 28.4 | 26.2 | 23.6 | 20.0 | 17.1 | 14.2 | 12.0 | 12.3 | 10.4 | - | - | - |
| Property,Plant & Equipment Net | 5.3 | 4.3 | 4.1 | 3.7 | 3.6 | 3.8 | 4.0 | 6.1 | 10.4 | 13.2 | 11.5 | 10.5 | 10.0 | 7.2 | 9.1 | 10.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | 91.0 | 91.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | - | - |
| Intangible Assets | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 30.7 | 48.7 | 48.7 | 67.6 | 81.5 | 20.8 | 21.8 | 22.8 | 23.8 | 24.9 | 26.8 | - | - |
| Operating Lease Right Of Use Assets | 2.4 | 3.9 | 2.6 | 4.0 | 3.0 | 3.4 | 3.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 13.4 | 9.7 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 1.9 | 1.9 | 2.1 | 1.4 | 1.7 | 0.1 | 0.4 | 0.3 | 0.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 583.0 | 792.3 | 465.6 | 352.7 | 444.7 | 235.8 | 122.9 | 155.8 | 315.6 | 383.4 | 337.6 | 248.0 | 347.1 | 125.5 | 98.0 | 109.9 | - | - |
| 0.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.6 | 1.5 | 1.6 | 1.4 | 1.7 | 1.3 | 1.9 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 47.0 | 33.8 | 22.0 | 12.8 | 12.0 | 8.5 | 6.5 | 7.0 | 19.5 | 28.7 | 24.3 | 19.3 | 17.2 | 11.0 | 7.0 | 4.9 | - | - |
| Other Current Liabilities | 1.2 | 0.9 | 4.0 | 1.0 | 1.6 | 3.4 | 2.0 | 4.5 | 6.6 | 4.8 | 4.4 | 2.6 | 0.9 | 0.4 | 0.2 | 0.8 | - | - |
| Total Current Liabilities | 51.0 | 39.5 | 31.1 | 18.6 | 16.5 | 14.2 | 11.6 | 12.6 | 27.7 | 35.2 | 30.2 | 24.5 | 20.4 | 17.7 | 14.3 | 20.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.8 | 2.4 | 0.9 | 2.6 | 1.3 | 2.2 | 1.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 4.7 | 4.7 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.0 | 3.5 | 4.4 | 5.3 | 7.4 | 10.1 | 15.6 | 19.1 | 51.5 | 82.7 | 17.2 | 11.9 | 7.0 | 6.3 | 6.0 | 5.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 55.8 | 45.3 | 36.5 | 26.5 | 25.2 | 26.5 | 28.9 | 31.7 | 79.3 | 117.9 | 47.5 | 36.4 | 27.3 | 29.8 | 29.3 | 34.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,814.0) | (1,555.2) | (1,397.4) | (1,255.9) | (1,143.6) | (1,073.1) | (1,013.3) | (962.4) | (812.5) | (719.5) | (591.0) | (463.8) | (345.7) | (264.1) | (205.0) | (160.2) | - | - |
| Accumulated Other Comprehensive Income | 3.6 | 3.3 | 3.3 | 1.3 | 1.9 | 2.6 | 2.6 | 2.6 | 2.6 | 2.5 | 2.3 | 2.6 | 2.7 | 2.7 | 2.7 | 2.8 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 527.2 | 747.0 | 429.2 | 326.2 | 419.5 | 209.4 | 94.0 | 124.1 | 236.4 | 265.4 | 290.1 | 211.7 | 319.8 | 95.8 | 68.7 | 75.3 | 73.8 | 18.1 |
| Total Equity | 527.2 | 747.0 | 429.2 | 326.2 | 419.5 | 209.4 | 94.0 | 124.1 | 236.4 | 265.4 | 290.1 | 211.7 | 319.8 | 95.8 | 68.7 | 75.3 | 73.8 | 18.1 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 483.7 | 707.7 | 400.6 | 299.1 | 394.3 | 183.6 | 55.1 | 86.5 | 117.0 | 160.3 | 264.7 | 180.5 | 284.8 | 67.4 | 40.4 | 42.7 | - | - |
| Book Value | 527.2 | 747.0 | 429.2 | 326.2 | 419.5 | 209.4 | 94.0 | 124.1 | 236.4 | 265.4 | 290.1 | 211.7 | 319.8 | 95.8 | 68.7 | 75.3 | 73.8 | 18.1 |
| Tangible Book Value | 500.0 | 719.8 | 402.0 | 299.0 | 392.3 | 178.7 | 45.3 | 75.4 | 77.8 | 93.0 | 260.3 | 180.9 | 288.0 | 63.0 | 34.8 | 39.5 | - | - |
| 28.4 |
| 25.3 |
| 39.1 |
| 72.2 |
| 43.4 |
| 69.3 |
| 43.8 |
| 18.2 |
| 68.0 |
| 22.7 |
| 11.2 |
| 16.6 |
| 19.7 |
| 31.5 |
| 24.3 |
| 32.8 |
| 43.9 |
| 39.8 |
| 24.3 |
| 54.7 |
| 66.2 |
| 42.5 |
| 42.5 |
| 31.7 |
| 32.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 415.7 | 489.7 | 547.2 | 607.3 | 656.2 | 696.9 | 719.6 | 759.6 | 708.8 | 388.8 | 214.2 | 224.5 | 224.3 | 275.5 | 304.9 | 328.4 | 355.2 | 369.1 | 350.9 | 120.6 | 106.8 | 150.6 | 181.4 | 138.9 | 31.0 | 53.2 | 56.3 | 61.6 | - | 69.7 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 451.5 | 518.6 | 583.2 | 630.3 | 673.3 | 725.3 | 756.0 | 802.3 | 823.8 | 423.6 | 235.3 | 252.7 | 278.4 | 305.0 | 323.5 | 356.8 | 380.5 | 408.3 | 423.1 | 164.0 | 176.1 | 194.4 | 199.6 | 206.9 | 53.7 | 64.4 | 72.9 | 81.3 | 31.5 | 94.0 | 32.8 | 43.9 | 39.8 | 24.3 | 54.7 | 66.2 | 42.5 | 42.5 | 31.7 | 32.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 7.5 | 14.1 | 21.0 | 18.0 | 19.4 | 21.2 | 22.0 | 8.1 | 8.8 | 5.5 | 10.3 | 12.0 | 9.9 | 12.4 | 10.9 | 11.1 | 10.0 | 2.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 459.2 | 534.7 | 604.3 | 648.4 | 693.8 | 747.2 | 778.8 | 812.0 | 835.3 | 431.7 | 245.9 | 264.8 | 289.6 | 317.7 | 334.6 | 368.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 7.4 | 5.3 | 4.8 | 4.4 | 4.6 | 4.3 | 4.2 | 3.9 | 4.1 | 4.1 | 4.2 | 3.9 | 4.0 | 3.7 | 3.8 | 3.7 | 3.5 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.0 | 2.4 | 2.7 | 3.1 | 3.5 | 3.9 | 3.2 | 2.5 | 2.2 | 2.6 | 2.9 | 3.3 | 3.6 | 4.0 | 3.6 | 3.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 15.4 | 13.4 | 9.4 | 9.3 | 10.4 | 9.7 | 9.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 511.3 | 583.0 | 648.4 | 692.4 | 739.5 | 792.3 | 823.2 | 845.6 | 868.8 | 465.6 | 280.3 | 299.3 | 324.5 | 352.7 | 369.2 | 403.0 | 424.0 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 10.4 | 1.2 | 4.3 | 2.1 | 3.4 | 3.3 | 1.1 | 3.8 | 3.2 | 3.5 | 3.6 | 0.9 | 3.4 | 3.3 | 2.3 | 0.9 | 1.0 | 1.2 | 0.8 | 0.7 | 1.0 | 1.0 | 0.6 | 1.0 | 1.6 | 1.2 | 0.7 | 1.0 | 1.1 | 1.1 | 2.3 | 2.9 | 0.5 | 1.7 | 1.3 | 2.0 | 2.7 | 1.7 | 1.0 | 0.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.5 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.4 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | ||||||||||||||||||||||||
| Accrued Expenses | 38.4 | 47.0 | 39.7 | 28.4 | 25.5 | 33.8 | 28.2 | 18.6 | 17.5 | 22.0 | 18.5 | 12.3 | 9.4 | 12.8 | 11.4 | 11.2 | 9.2 | 12.0 | ||||||||||||||||||||||
| Other Current Liabilities | 1.2 | 1.2 | 0.9 | 0.9 | 1.7 | 0.9 | 1.4 | 3.7 | 3.9 | 4.0 | 4.2 | 1.0 | 1.0 | 1.0 | 1.2 | 1.4 | 2.5 | |||||||||||||||||||||||
| Total Current Liabilities | 51.5 | 51.0 | 46.5 | 33.0 | 32.0 | 39.5 | 32.1 | 27.7 | 26.3 | 31.1 | 27.8 | 15.6 | 15.2 | 18.6 | 16.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.4 | 0.8 | 1.1 | 1.5 | 1.9 | 2.4 | 1.7 | 0.8 | 0.5 | 0.9 | 1.3 | 1.7 | 2.2 | 2.6 | 2.2 | 2.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 3.1 | 4.0 | 2.5 | 2.5 | 2.5 | 3.5 | 3.5 | 3.5 | 3.5 | 4.4 | 4.4 | 4.4 | 4.4 | 5.3 | 5.3 | 5.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 55.0 | 55.8 | 50.1 | 37.0 | 36.5 | 45.3 | 37.3 | 31.9 | 30.2 | 36.5 | 33.5 | 21.8 | 21.8 | 26.5 | 23.8 | 37.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 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 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,892.7) | (1,814.0) | (1,732.7) | (1,665.6) | (1,609.0) | (1,555.2) | (1,508.1) | (1,466.0) | (1,430.2) | (1,397.4) | (1,354.1) | (1,315.8) | (1,285.3) | (1,255.9) | (1,229.4) | (1,202.7) | (1,166.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 2.5 | 3.6 | 3.8 | 3.3 | 3.6 | 3.3 | 5.3 | 1.8 | 2.2 | 3.3 | 2.1 | 2.1 | 2.1 | 1.3 | (0.1) | (0.4) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 456.2 | 527.2 | 598.4 | 655.4 | 703.0 | 747.0 | 785.9 | 813.7 | 838.6 | 429.2 | 246.7 | 277.5 | 302.7 | 326.2 | 345.4 | 365.1 | 398.1 | |||||||||||||||||||||||
| Total Equity | 456.2 | 527.2 | 598.4 | 655.4 | 703.0 | 747.0 | 785.9 | 813.7 | 838.6 | 429.2 | 246.7 | 277.5 | 302.7 | 326.2 | 345.4 | 365.1 | 398.1 | 419.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 407.8 | 483.7 | 557.9 | 615.4 | 661.7 | 707.7 | 746.7 | 784.3 | 809.0 | 400.6 | 218.1 | 249.2 | 274.4 | 299.1 | 318.3 | 338.0 | 376.1 | 394.3 | ||||||||||||||||||||||
| Book Value | 456.2 | 527.2 | 598.4 | 655.4 | 703.0 | 747.0 | 785.9 | 813.7 | 838.6 | 429.2 | 246.7 | 277.5 | 302.7 | 326.2 | 345.4 | 365.1 | 398.1 | 419.5 | ||||||||||||||||||||||
| Tangible Book Value | 429.0 | 500.0 | 571.2 | 628.2 | 675.8 | 719.8 | 758.7 | 786.5 | 811.4 | 402.0 | 219.5 | 250.3 | 275.6 | 299.0 | 318.2 | 337.9 | 370.9 | |||||||||||||||||||||||
| 3.3 |
| 3.1 |
| 3.6 |
| 1.6 |
| 2.5 |
| 1.7 |
| 1.1 |
| 1.3 |
| 1.5 |
| 1.9 |
| 1.5 |
| 1.9 |
| 2.2 |
| 2.8 |
| 3.7 |
| 3.4 |
| 3.8 |
| 4.7 |
| 5.1 |
| 4.0 |
| 4.9 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 390.7 |
| 410.8 |
| 426.6 |
| 167.6 |
| 181.5 |
| 197.8 |
| 202.9 |
| 209.0 |
| 55.9 |
| 66.7 |
| 75.1 |
| 84.4 |
| 88.9 |
| 99.1 |
| 111.0 |
| 120.3 |
| 131.0 |
| 144.8 |
| 147.3 |
| 160.1 |
| 173.5 |
| 195.6 |
| 209.7 |
| 228.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.3 |
| 3.5 |
| 3.7 |
| 3.8 |
| 3.8 |
| 4.0 |
| 4.1 |
| 4.0 |
| 4.5 |
| 5.1 |
| 5.5 |
| 6.1 |
| 6.7 |
| 7.5 |
| 9.8 |
| 10.4 |
| 11.3 |
| 12.1 |
| 12.4 |
| 13.2 |
| 11.4 |
| 11.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.0 |
| 91.0 |
| 91.0 |
| 91.0 |
| 91.0 |
| 9.0 |
| 9.0 |
| 27.2 |
| 27.2 |
| 30.7 |
| 30.7 |
| 30.7 |
| 45.2 |
| 45.2 |
| 48.7 |
| 48.7 |
| 48.7 |
| 48.7 |
| 48.7 |
| 48.7 |
| 48.7 |
| 48.7 |
| 48.7 |
| 67.6 |
| 67.8 |
| 81.0 |
| 81.3 |
| 81.5 |
| 20.0 |
| 20.3 |
| 2.6 |
| 3.0 |
| 3.0 |
| 2.7 |
| 3.1 |
| 3.4 |
| 3.8 |
| 3.1 |
| 3.7 |
| 3.5 |
| 3.4 |
| 4.0 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 2.0 |
| 1.9 |
| 1.9 |
| 2.1 |
| 1.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 444.7 |
| 460.2 |
| 204.6 |
| 219.1 |
| 235.8 |
| 255.8 |
| 261.4 |
| 112.5 |
| 122.9 |
| 131.8 |
| 142.2 |
| 147.6 |
| 155.8 |
| 168.3 |
| 178.4 |
| 191.4 |
| 315.6 |
| 319.4 |
| 346.1 |
| 360.0 |
| 383.4 |
| 251.9 |
| 271.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.7 |
| 1.4 |
| 1.3 |
| 1.4 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.7 |
| 1.9 |
| 2.3 |
| 2.5 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 7.9 |
| 7.0 |
| 8.5 |
| 8.0 |
| 6.5 |
| 5.6 |
| 6.5 |
| 6.4 |
| 5.4 |
| 5.5 |
| 7.0 |
| 9.6 |
| 12.3 |
| 14.9 |
| 19.5 |
| 17.8 |
| 21.3 |
| 19.4 |
| 28.7 |
| 13.2 |
| 14.9 |
| 1.6 |
| 1.7 |
| 4.6 |
| 7.6 |
| 3.4 |
| 2.4 |
| 2.1 |
| 2.0 |
| 2.0 |
| 2.6 |
| 2.5 |
| 2.8 |
| 4.5 |
| 4.9 |
| 4.8 |
| 8.6 |
| 6.6 |
| 5.8 |
| 5.5 |
| 4.9 |
| 4.8 |
| 4.4 |
| 4.4 |
| 29.9 |
| 14.6 |
| 16.5 |
| 14.2 |
| 14.5 |
| 17.0 |
| 14.2 |
| 12.2 |
| 10.8 |
| 10.9 |
| 11.6 |
| 11.9 |
| 11.5 |
| 12.0 |
| 12.6 |
| 16.9 |
| 20.0 |
| 24.0 |
| 27.7 |
| 24.9 |
| 28.8 |
| 27.0 |
| 35.2 |
| 18.6 |
| 20.0 |
| 0.8 |
| 1.3 |
| 1.7 |
| 1.4 |
| 1.8 |
| 2.2 |
| 2.5 |
| 1.7 |
| 2.1 |
| 1.7 |
| 1.5 |
| 1.9 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| 7.4 |
| 7.6 |
| 6.3 |
| 6.2 |
| 10.1 |
| 11.1 |
| 10.4 |
| 15.8 |
| 15.6 |
| 17.1 |
| 19.2 |
| 20.3 |
| 19.1 |
| 23.3 |
| 30.3 |
| 33.3 |
| 51.5 |
| 75.4 |
| 85.8 |
| 85.2 |
| 82.7 |
| 16.2 |
| 16.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.9 |
| 25.2 |
| 23.5 |
| 22.3 |
| 24.9 |
| 26.5 |
| 25.8 |
| 23.0 |
| 28.8 |
| 28.9 |
| 30.5 |
| 32.6 |
| 34.9 |
| 31.7 |
| 40.2 |
| 50.3 |
| 57.3 |
| 79.3 |
| 100.3 |
| 114.6 |
| 112.2 |
| 117.9 |
| 34.9 |
| 36.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,143.6) |
| (1,123.5) |
| (1,103.0) |
| (1,089.6) |
| (1,073.1) |
| (1,051.2) |
| (1,037.0) |
| (1,025.9) |
| (1,013.3) |
| (1,002.9) |
| (991.5) |
| (979.7) |
| (962.4) |
| (953.0) |
| (945.8) |
| (929.4) |
| (812.5) |
| (808.7) |
| (782.3) |
| (753.7) |
| (719.5) |
| (687.2) |
| (657.6) |
| 0.1 |
| 1.9 |
| 2.5 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.5 |
| 2.6 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 419.5 |
| 436.7 |
| 182.3 |
| 194.2 |
| 209.4 |
| 230.0 |
| 238.4 |
| 83.7 |
| 94.0 |
| 101.4 |
| 109.6 |
| 112.7 |
| 124.1 |
| 128.1 |
| 128.0 |
| 134.1 |
| 236.4 |
| 219.2 |
| 231.5 |
| 247.8 |
| 265.4 |
| 217.1 |
| 234.7 |
| 436.7 |
| 182.3 |
| 194.2 |
| 209.4 |
| 230.0 |
| 238.4 |
| 83.7 |
| 94.0 |
| 101.4 |
| 109.6 |
| 112.7 |
| 124.1 |
| 128.1 |
| 128.0 |
| 134.1 |
| 236.4 |
| 219.2 |
| 231.5 |
| 247.8 |
| 265.4 |
| 217.1 |
| 234.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 412.4 |
| 153.1 |
| 164.5 |
| 183.6 |
| 190.7 |
| 198.2 |
| 45.0 |
| 55.1 |
| 63.2 |
| 72.9 |
| 76.9 |
| 86.5 |
| 94.1 |
| 100.3 |
| 107.0 |
| 117.0 |
| 122.4 |
| 131.3 |
| 146.4 |
| 160.3 |
| 191.1 |
| 208.8 |
| 436.7 |
| 182.3 |
| 194.2 |
| 209.4 |
| 230.0 |
| 238.4 |
| 83.7 |
| 94.0 |
| 101.4 |
| 109.6 |
| 112.7 |
| 124.1 |
| 128.1 |
| 128.0 |
| 134.1 |
| 236.4 |
| 219.2 |
| 231.5 |
| 247.8 |
| 265.4 |
| 217.1 |
| 234.7 |
| 392.3 |
| 409.5 |
| 151.6 |
| 163.5 |
| 178.7 |
| 184.8 |
| 193.3 |
| 35.0 |
| 45.3 |
| 52.7 |
| 60.9 |
| 64.0 |
| 75.4 |
| 79.4 |
| 79.4 |
| 85.4 |
| 77.8 |
| 60.4 |
| 59.4 |
| 75.6 |
| 93.0 |
| 188.1 |
| 205.5 |