| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 717.9 | 808.3 | 650.3 | 716.8 | 360.3 | 123.5 | 187.0 | 347.0 | 202.9 | 403.8 | 124.1 | 224.3 | 343.3 | 341.7 | 96.8 |
| Restricted Cash | - | - | 10.0 | - | - | - | - | - | 0.0 | 7.3 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 717.9 | 808.3 | 650.3 | 716.8 | 360.3 | 123.5 | 187.0 | 347.0 | 202.9 | 403.8 | 124.1 | 224.3 | 343.3 | 341.7 | 96.8 |
| Receivables | |||||||||||||||
| Accounts Receivable | 55.7 | 60.5 | 57.0 | 39.8 | 36.7 | 49.9 | 38.4 | 48.2 | 47.1 | 56.5 | 31.5 | 28.7 | 26.0 | 63.2 | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | 365.6 | 365.4 | 526.1 | 613.1 | 614.8 | 614.8 | 614.8 | 697.2 | 747.6 | - |
| Common Equity | |||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | |||||||||||||||
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | 365.6 | 526.4 | 613.3 | 613.1 | 614.8 | 614.8 | 691.6 | 746.4 | 749.3 | - |
| Net debt | |||||||||||||||
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | 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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,157.7 | 861.5 | 1,012.0 | 900.5 | 980.4 | 946.7 | 817.8 | 842.0 | 774.3 | 848.3 | 650.3 | 532.7 | 492.9 | 862.2 | 716.8 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 96.8 | 97.3 | 85.5 | 77.9 | 58.7 | 68.8 | 50.4 | 36.3 | 44.4 | 46.4 | 41.8 | 34.6 | 42.5 | 43.9 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,368.1 | 2,208.2 | 2,071.8 | 1,914.7 | 1,661.9 | 1,770.5 | 1,739.4 | 1,837.9 | 1,668.9 | 1,888.4 | 1,492.0 | 1,591.7 | 1,701.9 | 1,749.5 | - |
| - |
| Accumulated Depreciation | - | - | - | - | 2,466.0 | 2,227.9 | 2,531.4 | 2,478.5 | 2,385.0 | 2,341.9 | 2,167.5 | 2,235.6 | 2,211.6 | 2,097.1 | - |
| Property,Plant & Equipment Net | - | - | - | - | 1,289.3 | 1,586.7 | 1,696.3 | 1,790.3 | 1,939.8 | 2,029.2 | 2,287.0 | 2,440.3 | 2,595.5 | 2,780.8 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 5.2 | 5.2 | 18.0 | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 33.6 | 42.7 | 33.8 | 42.9 | 47.6 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 69.1 | 64.0 | 42.3 | 28.9 | 23.5 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 58.1 | 59.8 | 62.8 | 68.9 | 70.2 | 74.1 | 247.0 | 259.9 | 255.2 | 252.5 | 269.7 | 274.1 | 76.7 | 76.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,531.1 | 3,448.9 | 3,329.2 | 3,245.6 | 3,092.5 | 3,431.4 | 3,682.7 | 3,898.5 | 3,863.9 | 4,168.1 | 4,048.7 | 4,306.1 | 4,374.2 | 4,606.3 | - |
| Short Term Debt |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 160.9 |
| 87.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 76.8 |
| 49.2 |
| 1.7 |
| - |
| Deferred Revenue Current | 47.2 | 61.0 | 62.9 | 61.4 | 51.7 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 11.4 | 11.3 | 9.7 | 11.7 | 13.8 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 834.9 | 827.8 | 859.0 | 966.2 | 772.9 | 933.5 | 1,049.2 | 976.5 | 751.2 | 800.6 | 767.1 | 870.4 | 831.2 | 769.0 | - |
| Operating Lease Liabilities Non-Current |
| 22.3 |
| 31.7 |
| 24.2 |
| 31.0 |
| 33.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 13.5 | 116.8 | 225.7 | 258.1 | 279.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 356.1 | 370.9 | 326.0 | 275.9 | 279.4 | 238.7 | 240.2 | 238.4 | 239.0 | 250.5 | 233.5 | 245.2 | 205.9 | 213.5 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,734.9 | 1,751.8 | 1,730.5 | 1,794.3 | 1,651.5 | 1,753.0 | 1,974.5 | 2,181.0 | 2,068.6 | 2,148.8 | 2,078.6 | 2,254.1 | 2,287.4 | 2,302.2 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 6,228.0 | 6,048.3 | 5,648.7 | 5,027.9 | 4,471.3 | 4,458.0 | 4,365.2 | 4,153.8 | 3,994.2 | 3,734.9 | 3,099.6 | 3,107.3 | 2,653.4 | 2,484.4 | - |
| Accumulated Other Comprehensive Income | (49.9) | (87.2) | (65.7) | (22.8) | (34.9) | (12.8) | (15.4) | (11.1) | (17.1) | (31.0) | (31.3) | (39.0) | (17.8) | (22.3) | - |
| Treasury Stock | - | - | - | 4,511.8 | 3,950.7 | 3,716.9 | 3,589.0 | 3,370.0 | 3,123.8 | 2,623.8 | 2,031.8 | 1,846.3 | 1,355.5 | 942.0 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,796.2 | 1,697.1 | 1,598.6 | 1,451.2 | 1,441.0 | 1,678.4 | 1,708.2 | 1,717.4 | 1,795.3 | 2,019.3 | 1,970.2 | 2,052.0 | 2,086.7 | 2,304.1 | 2,251.1 |
| Total Equity | 1,796.2 | 1,697.1 | 1,598.6 | 1,451.2 | 1,441.0 | 1,678.4 | 1,708.2 | 1,717.4 | 1,795.3 | 2,019.3 | 1,970.2 | 2,052.0 | 2,086.7 | 2,304.1 | 2,251.1 |
| - |
| - |
| - |
| - |
| - |
| 242.1 |
| 339.3 |
| 266.3 |
| 410.2 |
| 211.0 |
| 490.7 |
| 467.3 |
| 403.1 |
| 407.6 |
| - |
| Working Capital | 1,533.2 | 1,380.5 | 1,212.9 | 948.5 | 889.1 | 837.0 | 690.2 | 861.4 | 917.7 | 1,087.8 | 724.9 | 721.4 | 870.7 | 980.5 | - |
| Book Value | 1,796.2 | 1,697.1 | 1,598.6 | 1,451.2 | 1,441.0 | 1,678.4 | 1,708.2 | 1,717.4 | 1,795.3 | 2,019.3 | 1,970.2 | 2,052.0 | 2,086.7 | 2,304.1 | 2,251.1 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 619.7 |
| 669.5 |
| 360.3 |
| 61.1 |
| 70.0 |
| 79.1 |
| 118.1 |
| 139.8 |
| 78.2 |
| 116.5 |
| 164.1 |
| 114.9 |
| 135.1 |
| 301.5 |
| 347.0 |
| 80.5 |
| 128.3 |
| 150.3 |
| 202.9 |
| 100.1 |
| 457.6 |
| 237.1 |
| 235.3 |
| 312.1 |
| 124.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | 8.4 | 10.0 | - | - | - | - | - | - | - | 0.0 | 0.0 | 8.5 | 17.2 | 8.7 | 0.0 | 0.0 | 1.9 | - | - | 0.0 | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,157.7 | 861.5 | 1,012.0 | 900.5 | 980.4 | 946.7 | 817.8 | 842.0 | 774.3 | 848.3 | 650.3 | 532.7 | 492.9 | 862.2 | 716.8 | 619.7 | 669.5 | 360.3 | 61.1 | 70.0 | 79.1 | 118.1 | 139.8 | 78.2 | 116.5 | 164.1 | 114.9 | 135.1 | 301.5 | 347.0 | 80.5 | 128.3 | 150.3 | 202.9 | 100.1 | 457.6 | 237.1 | 235.3 | 312.1 | 124.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 47.1 | 39.7 | 52.2 | 56.9 | 61.7 | 64.5 | 49.3 | 57.4 | 59.7 | 59.1 | 57.0 | 40.5 | 36.4 | 30.9 | 39.8 | 28.5 | 34.4 | 36.7 | 28.4 | 45.0 | 48.2 | 51.9 | 47.9 | 66.5 | 53.1 | 43.1 | 33.9 | 38.3 | 38.6 | 48.2 | 42.5 | 41.2 | 42.5 | 47.1 | 47.1 | 57.5 | 30.8 | 19.3 | 19.2 | 31.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 76.1 | 72.8 | 88.3 | 82.9 | 89.1 | 91.7 | 106.2 | 85.6 | 103.3 | 79.0 | 85.5 | 99.5 | 97.8 | 96.2 | 77.9 | 103.0 | 66.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,047.1 | 2,386.6 | 2,572.1 | 2,768.1 | 2,942.3 | 2,453.5 | 2,708.2 | 2,665.6 | 2,280.2 | 2,503.2 | 2,071.8 | 2,515.4 | 1,930.1 | 2,354.3 | 1,914.7 | 2,376.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 2.9 | 2.9 | 2,847.6 | 2.8 | 2,769.4 | 2,727.6 | 2,682.4 | 2,699.5 | 2,664.7 | 2,623.2 | 2,584.7 | 2,647.2 | 2,601.4 | 2,554.5 | 2,517.9 | 2,586.1 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 884.7 | 911.8 | 955.1 | 976.0 | 1,030.7 | 1,044.9 | 1,063.0 | 1,094.6 | 1,098.9 | 1,108.7 | 1,118.4 | 1,146.1 | 1,159.7 | 1,170.3 | 1,190.2 | 1,218.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 33.9 | 36.2 | 29.5 | 32.5 | 35.9 | 38.9 | 41.9 | 34.5 | 30.4 | 32.9 | 33.8 | 36.7 | 37.1 | 39.7 | 42.9 | 41.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 78.6 | 77.4 | 67.7 | 71.3 | 64.7 | 63.9 | 64.0 | 47.6 | 46.0 | 41.8 | 42.3 | 30.8 | 30.2 | 29.1 | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 93.4 | 93.1 | 60.1 | 59.1 | 59.4 | 60.6 | 60.1 | 55.8 | 56.8 | 62.5 | 62.8 | 63.6 | 64.4 | 65.4 | 68.9 | 68.6 | 69.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,137.8 | 3,505.0 | 3,684.5 | 3,907.0 | 4,133.1 | 3,661.9 | 3,937.2 | 3,897.9 | 3,512.4 | 3,749.0 | 3,329.2 | 3,792.6 | 3,221.6 | 3,658.8 | 3,245.6 | 3,740.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 9.4 | 9.5 | 10.5 | 10.8 | 11.7 | 11.5 | 11.6 | 8.5 | 8.0 | 9.1 | 9.7 | 10.3 | 10.4 | 11.3 | 11.7 | 11.4 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,287.3 | 902.1 | 958.7 | 1,146.8 | 1,236.7 | 780.3 | 1,130.3 | 1,202.2 | 926.8 | 1,190.8 | 859.0 | 1,356.2 | 946.0 | 1,318.7 | 966.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 365.9 | 365.8 | 365.8 | 365.7 | 365.7 | 365.6 | 365.6 | 365.5 | 365.5 | 365.5 | 365.4 | 365.4 | 526.2 | 526.1 | 613.2 | 613.2 | 613.1 | 613.1 | 613.0 | 612.9 | 614.8 | 614.8 | 614.8 | 614.8 |
| Operating Lease Liabilities Non-Current | 24.3 | 26.3 | 19.0 | 21.5 | 24.3 | 27.4 | 30.3 | 26.2 | 22.3 | 23.7 | 24.2 | 26.2 | 26.5 | 28.5 | 31.0 | 29.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 374.9 | 372.0 | 362.0 | 359.2 | 387.1 | 383.7 | 380.1 | 334.5 | 332.3 | 330.0 | 326.0 | 279.5 | 278.8 | 278.0 | 275.9 | 283.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,112.2 | 1,726.1 | 1,765.4 | 2,049.1 | 2,169.7 | 1,712.9 | 2,062.2 | 2,084.3 | 1,802.8 | 2,065.9 | 1,730.5 | 2,183.3 | 1,772.6 | 2,146.5 | 1,794.3 | 2,176.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | - | 1.2 | 1.2 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,558.5 | 6,312.7 | 6,456.9 | 6,387.9 | 6,415.3 | 6,294.7 | 6,224.3 | 6,126.3 | 5,975.0 | 5,846.8 | 5,648.7 | 5,619.8 | 5,435.3 | 5,275.4 | 5,027.9 | 5,002.1 | 4,808.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (46.0) | (46.7) | (48.2) | (49.0) | (81.4) | (83.3) | (85.3) | (61.7) | (63.0) | (64.4) | (65.7) | (22.3) | (22.4) | (22.6) | (22.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 4,948.4 | 4,924.1 | 4,698.3 | 4,511.8 | 4,361.0 | 4,121.7 | 3,950.7 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,025.6 | 1,779.0 | 1,919.1 | 1,857.9 | 1,963.4 | 1,948.9 | 1,875.0 | 1,813.6 | 1,709.5 | 1,683.1 | 1,598.6 | 1,609.4 | 1,449.0 | 1,512.3 | 1,451.2 | 1,564.2 | ||||||||||||||||||||||||
| Total Equity | 2,025.6 | 1,779.0 | 1,919.1 | 1,857.9 | 1,963.4 | 1,948.9 | 1,875.0 | 1,813.6 | 1,709.5 | 1,683.1 | 1,598.6 | 1,609.4 | 1,449.0 | 1,512.3 | 1,451.2 | 1,564.2 | 1,609.6 | 1,441.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 365.9 | 365.8 | 365.8 | 365.7 | 365.7 | 365.6 | 365.6 | 365.5 | 365.5 | 526.4 | 613.5 | 613.4 | 613.4 | 613.3 | 613.2 | 613.2 | 613.1 | 613.1 | 613.0 | 612.9 | 614.8 | 614.8 | 614.8 | 614.8 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (303.6) | 5.5 | 304.7 | |||||||||||||||||||||
| Working Capital | 1,759.7 | 1,484.5 | 1,613.4 | 1,621.3 | 1,705.6 | 1,673.2 | 1,577.9 | 1,463.4 | 1,353.4 | 1,312.4 | 1,212.9 | 1,159.2 | 984.1 | 1,035.5 | 948.5 | 1,079.4 | 1,111.8 | |||||||||||||||||||||||
| Book Value | 2,025.6 | 1,779.0 | 1,919.1 | 1,857.9 | 1,963.4 | 1,948.9 | 1,875.0 | 1,813.6 | 1,709.5 | 1,683.1 | 1,598.6 | 1,609.4 | 1,449.0 | 1,512.3 | 1,451.2 | 1,564.2 | 1,609.6 | 1,441.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.7 |
| 65.6 |
| 55.2 |
| 74.2 |
| 77.6 |
| 66.0 |
| 75.9 |
| 64.0 |
| 55.5 |
| 64.0 |
| 52.1 |
| 50.4 |
| 36.3 |
| 61.2 |
| 45.9 |
| 42.0 |
| 44.4 |
| 70.2 |
| 50.9 |
| 46.9 |
| 50.1 |
| 47.1 |
| 41.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,005.8 |
| 1,661.9 |
| 1,827.4 |
| 1,779.7 |
| 2,180.0 |
| 1,867.9 |
| 2,094.9 |
| 2,288.0 |
| 1,854.2 |
| 2,045.4 |
| 2,180.9 |
| 1,773.3 |
| 2,104.4 |
| 1,837.9 |
| 2,090.5 |
| 1,736.6 |
| 1,882.7 |
| 1,668.9 |
| 2,150.9 |
| 2,206.9 |
| 1,660.2 |
| 1,733.9 |
| 1,942.7 |
| 1,492.0 |
| 2,537.1 |
| 2,466.0 |
| 2,471.6 |
| 2,385.7 |
| 2,358.5 |
| 2,305.6 |
| 2,259.1 |
| 2,693.9 |
| 2,638.7 |
| 2,583.2 |
| 2,624.9 |
| 2,580.1 |
| 2,520.6 |
| 2,478.5 |
| 2,553.3 |
| 2,494.9 |
| 2,437.7 |
| 2,385.0 |
| 2,493.8 |
| 2,402.4 |
| 2,260.7 |
| 2,379.9 |
| 2,319.2 |
| 2,167.5 |
| 1,237.4 |
| 1,289.3 |
| 1,348.8 |
| 1,434.6 |
| 1,494.5 |
| 1,512.3 |
| 1,551.8 |
| 1,621.3 |
| 1,651.1 |
| 1,662.9 |
| 1,711.9 |
| 1,733.6 |
| 1,764.5 |
| 1,790.3 |
| 1,825.2 |
| 1,851.8 |
| 1,889.3 |
| 1,939.8 |
| 1,976.6 |
| 2,010.3 |
| 2,134.2 |
| 2,081.6 |
| 2,096.0 |
| 2,287.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.1 |
| 47.6 |
| 40.5 |
| 47.9 |
| 48.6 |
| 52.6 |
| 52.8 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.2 |
| 74.6 |
| 75.3 |
| 77.0 |
| 79.3 |
| 79.4 |
| 77.3 |
| 77.3 |
| 73.2 |
| 252.7 |
| 255.9 |
| 257.6 |
| 259.9 |
| 268.5 |
| 254.5 |
| 253.6 |
| 255.2 |
| 250.9 |
| 253.8 |
| 256.4 |
| 254.6 |
| 254.9 |
| 269.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,383.5 |
| 3,092.5 |
| 3,306.0 |
| 3,342.3 |
| 3,800.1 |
| 3,512.1 |
| 3,779.0 |
| 3,986.6 |
| 3,582.6 |
| 3,781.5 |
| 4,145.4 |
| 3,762.7 |
| 4,126.5 |
| 3,888.1 |
| 4,184.2 |
| 3,843.0 |
| 4,025.6 |
| 3,863.9 |
| 4,378.4 |
| 4,471.1 |
| 4,050.7 |
| 4,070.1 |
| 4,293.6 |
| 4,048.7 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 160.9 |
| 248.1 |
| 248.1 |
| 87.2 |
| 87.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| 13.8 |
| 12.8 |
| 14.9 |
| 15.3 |
| 15.7 |
| 15.1 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,297.4 |
| 894.0 |
| 772.9 |
| 1,060.4 |
| 1,071.9 |
| 1,330.9 |
| 1,006.2 |
| 1,179.3 |
| 1,533.1 |
| 1,084.2 |
| 1,278.3 |
| 1,536.9 |
| 1,136.1 |
| 1,247.3 |
| 976.5 |
| 1,143.3 |
| 763.9 |
| 899.9 |
| 751.2 |
| 1,240.5 |
| 1,007.4 |
| 778.3 |
| 745.4 |
| 991.0 |
| 767.1 |
| 31.5 |
| 33.4 |
| 27.4 |
| 33.4 |
| 33.0 |
| 36.4 |
| 36.9 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.8 |
| 14.3 |
| 17.6 |
| 19.1 |
| 15.2 |
| 12.6 |
| 210.3 |
| 216.2 |
| 220.6 |
| 225.7 |
| 243.9 |
| 250.7 |
| 252.4 |
| 258.1 |
| 247.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 282.5 |
| 279.4 |
| 271.3 |
| 274.4 |
| 243.3 |
| 242.3 |
| 241.0 |
| 241.7 |
| 241.0 |
| 240.5 |
| 238.9 |
| 238.9 |
| 238.3 |
| 238.4 |
| 243.3 |
| 242.1 |
| 241.3 |
| 239.0 |
| 252.4 |
| 253.0 |
| 228.4 |
| 231.7 |
| 230.1 |
| 233.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,773.9 |
| 1,651.5 |
| 1,925.2 |
| 1,945.9 |
| 2,187.7 |
| 1,866.2 |
| 2,042.1 |
| 2,361.3 |
| 1,908.2 |
| 2,099.4 |
| 2,554.8 |
| 2,160.0 |
| 2,436.1 |
| 2,170.7 |
| 2,448.0 |
| 2,074.3 |
| 2,213.6 |
| 2,068.6 |
| 2,561.2 |
| 2,344.1 |
| 2,058.5 |
| 2,001.2 |
| 2,257.9 |
| 2,078.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,471.3 |
| 4,407.5 |
| 4,391.0 |
| 4,492.5 |
| 4,490.8 |
| 4,534.0 |
| 4,375.5 |
| 4,370.8 |
| 4,376.4 |
| 4,210.5 |
| 4,198.9 |
| 4,218.0 |
| 4,153.8 |
| 4,099.3 |
| 4,078.8 |
| 4,069.2 |
| 3,994.2 |
| 3,912.6 |
| 3,842.0 |
| 3,413.2 |
| 3,554.2 |
| 3,522.3 |
| 3,099.6 |
| (33.4) |
| (33.9) |
| (34.9) |
| (29.8) |
| (30.6) |
| (12.8) |
| (12.8) |
| (12.8) |
| (17.7) |
| (17.8) |
| (17.9) |
| (11.1) |
| (11.1) |
| (11.1) |
| (11.1) |
| (16.6) |
| (16.7) |
| (16.9) |
| (17.1) |
| (29.3) |
| (30.5) |
| (24.1) |
| (23.3) |
| (23.7) |
| (31.3) |
| 3,950.7 |
| 3,917.0 |
| 3,818.4 |
| 3,783.2 |
| 3,734.3 |
| 3,680.9 |
| 3,626.9 |
| 3,623.8 |
| 3,554.4 |
| 3,530.6 |
| 3,461.1 |
| 3,370.0 |
| 3,289.4 |
| 3,236.3 |
| 3,182.2 |
| 3,123.8 |
| 3,006.3 |
| 2,623.8 |
| 2,333.4 |
| 2,399.3 |
| 2,399.3 |
| 2,031.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,609.6 |
| 1,441.0 |
| 1,380.8 |
| 1,396.4 |
| 1,612.4 |
| 1,645.8 |
| 1,736.9 |
| 1,625.3 |
| 1,674.5 |
| 1,682.1 |
| 1,590.6 |
| 1,602.7 |
| 1,690.4 |
| 1,717.4 |
| 1,736.2 |
| 1,768.7 |
| 1,812.0 |
| 1,795.3 |
| 1,817.2 |
| 2,126.9 |
| 1,992.2 |
| 2,068.9 |
| 2,035.8 |
| 1,970.2 |
| 1,380.8 |
| 1,396.4 |
| 1,612.4 |
| 1,645.8 |
| 1,736.9 |
| 1,625.3 |
| 1,674.5 |
| 1,682.1 |
| 1,590.6 |
| 1,602.7 |
| 1,690.4 |
| 1,717.4 |
| 1,736.2 |
| 1,768.7 |
| 1,812.0 |
| 1,795.3 |
| 1,817.2 |
| 2,126.9 |
| 1,992.2 |
| 2,068.9 |
| 2,035.8 |
| 1,970.2 |
| 295.7 |
| 286.6 |
| 247.5 |
| 225.8 |
| 287.4 |
| 249.0 |
| 362.3 |
| 498.6 |
| 478.3 |
| 311.9 |
| 266.3 |
| 532.8 |
| 484.9 |
| 462.8 |
| 410.2 |
| 512.9 |
| 155.3 |
| 377.7 |
| 379.5 |
| 302.7 |
| 490.7 |
| 889.1 |
| 767.0 |
| 707.8 |
| 849.0 |
| 861.6 |
| 915.6 |
| 754.9 |
| 770.0 |
| 767.1 |
| 643.9 |
| 637.2 |
| 857.0 |
| 861.4 |
| 947.1 |
| 972.8 |
| 982.8 |
| 917.7 |
| 910.3 |
| 1,199.6 |
| 881.8 |
| 988.6 |
| 951.7 |
| 724.9 |
| 1,380.8 |
| 1,396.4 |
| 1,612.4 |
| 1,645.8 |
| 1,736.9 |
| 1,625.3 |
| 1,674.5 |
| 1,682.1 |
| 1,590.6 |
| 1,602.7 |
| 1,690.4 |
| 1,717.4 |
| 1,736.2 |
| 1,768.7 |
| 1,812.0 |
| 1,795.3 |
| 1,817.2 |
| 2,126.9 |
| 1,992.2 |
| 2,068.9 |
| 2,035.8 |
| 1,970.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |