| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 159.8 | 68.3 | 226.4 | 89.2 | 75.1 | 160.4 | 154.9 | 101.4 | 73.3 | 67.2 | 56.6 | 103.6 | 34.5 | 140.7 | 252.3 | 119.8 | 188.8 | ||
| Restricted Cash | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.6 | 1.0 | 3.6 | 2.5 | 10.8 | 6.6 | 5.4 | 6.3 | 16.9 | 2.7 | - | |
| Short Term Investments | 10.1 | 0.1 | 33.1 | 119.1 | 10.5 | 26.6 | 0.0 | 25.0 | 4.0 | 16.0 | 0.0 | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 169.9 | 68.4 | 259.5 | 208.3 | 85.6 | 187.0 | 154.9 | 126.4 | 77.3 | 83.2 | 56.6 | 103.6 | 34.5 | 140.7 | 252.3 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 42.7 | 48.9 | 48.6 | 56.7 | 55.9 | 63.0 | 69.9 | 69.5 | 59.9 | 66.8 | 64.5 | 53.9 | 46.7 | 42.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 19.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 35.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 153.1 | 159.8 | 166.8 | 69.1 | 100.4 | 68.3 | 143.3 | 95.5 | 114.2 | 226.4 | 108.8 | 66.2 | 86.7 | 89.2 | 148.1 | |||||||||||||||||||||||||
| 197.4 |
| 144.4 |
| - |
| - |
| - |
| 119.8 |
| 188.8 |
| 197.4 |
| 144.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 38.3 |
| 35.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 36.2 | 41.1 | 42.1 | 44.7 | 41.2 | 43.9 | 48.0 | 51.3 | 46.0 | 44.6 | 39.6 | 32.9 | 30.1 | 27.4 | 26.9 | 24.2 | - | - | - |
| Property,Plant & Equipment Net | 6.5 | 7.8 | 6.5 | 12.0 | 14.7 | 19.1 | 21.9 | 18.2 | 13.9 | 22.2 | 24.9 | 21.0 | 16.6 | 14.7 | 11.4 | 11.7 | 13.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | - | - |
| Intangible Assets | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 7.7 | 7.9 | 8.2 | 8.5 | 9.0 | 9.7 | 10.6 | 11.7 | 13.3 | 15.4 | - | - |
| Operating Lease Right Of Use Assets | 3.7 | 3.7 | 5.1 | 11.5 | 14.2 | 17.4 | 15.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 14.3 | 38.3 | 43.4 | 62.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,436.6 | 3,541.3 | 3,550.4 | 3,716.7 | 3,783.2 | 3,922.6 | 4,004.1 | 3,919.2 | 3,840.1 | 3,773.4 | 3,755.8 | 3,769.7 | 3,643.4 | 3,511.3 | 3,481.7 | 3,480.1 | 3,676.7 | - | - |
| - |
| - |
| - |
| Short Term Debt | 16.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | 0.0 | 7.7 | 15.5 | 2.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,480.9 | 2,472.6 | 2,536.5 | 2,772.5 | 2,570.1 | 2,709.8 | 2,838.3 | 2,901.0 | 2,892.4 | 2,932.8 | 2,995.0 | 3,082.9 | 3,074.7 | 2,972.0 | 3,007.6 | 2,990.0 | 3,178.3 | - | - |
| 0.5 |
| - |
| - |
| Additional Paid In Capital | - | 243.2 | 243.2 | 243.2 | 363.2 | 363.2 | 362.8 | 349.4 | 349.8 | 349.8 | 174.9 | 174.9 | 174.9 | 134.9 | 64.9 | 64.9 | - | - | - |
| Retained Earnings | 1,453.8 | 1,472.9 | 1,384.3 | 1,295.6 | 1,338.5 | 1,247.9 | 1,158.8 | 1,030.7 | 842.2 | 777.2 | 682.0 | 595.3 | 502.2 | 445.9 | 358.7 | 319.3 | 266.5 | - | - |
| Accumulated Other Comprehensive Income | 7.3 | (82.5) | (86.0) | (138.9) | 60.6 | 115.1 | 65.3 | (13.7) | 107.4 | 74.5 | 83.6 | 106.9 | 90.4 | 129.5 | 116.7 | 84.1 | 83.8 | - | - |
| Treasury Stock | 933.8 | 746.5 | 704.8 | 627.7 | 597.3 | 555.1 | 455.3 | 388.2 | 383.7 | 383.7 | 362.6 | 362.6 | 362.6 | 362.6 | 320.8 | 228.1 | 163.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 955.7 | 1,068.7 | 1,013.9 | 944.2 | 1,213.1 | 1,212.8 | 1,165.8 | 1,018.2 | 947.7 | 840.6 | 760.8 | 686.8 | 568.7 | 539.4 | 462.0 | 477.6 | 485.2 | 444.7 | 379.5 |
| Total Equity | 955.7 | 1,068.7 | 1,013.9 | 944.2 | 1,213.1 | 1,212.8 | 1,165.8 | 1,018.2 | 947.7 | 840.6 | 760.8 | 686.8 | 568.7 | 539.4 | 462.0 | 490.1 | 485.2 | 444.7 | 379.5 |
| - |
| - |
| - |
| Net debt | (134.9) | (68.4) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 955.7 | 1,068.7 | 1,013.9 | 944.2 | 1,213.1 | 1,212.8 | 1,165.8 | 1,018.2 | 947.7 | 840.6 | 760.8 | 686.8 | 568.7 | 539.4 | 462.0 | 477.6 | 485.2 | 444.7 | 379.5 |
| Tangible Book Value | 905.9 | 1,018.9 | 964.1 | 894.4 | 1,163.3 | 1,163.0 | 1,116.0 | 974.3 | 903.6 | 796.2 | 716.1 | 641.6 | 522.8 | 492.7 | 414.1 | 428.1 | 433.6 | - | - |
| 129.1 |
| 130.5 |
| 75.1 |
| 95.6 |
| 107.6 |
| 85.4 |
| 160.4 |
| 237.3 |
| 131.8 |
| 174.1 |
| 154.9 |
| 140.3 |
| 105.5 |
| 101.4 |
| 203.0 |
| 146.3 |
| 56.3 |
| 73.3 |
| 69.4 |
| 42.6 |
| 58.6 |
| 67.2 |
| 84.1 |
| 128.2 |
| 70.8 |
| Restricted Cash | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 1.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.6 | 2.0 | 1.0 | 0.9 | 1.0 | 1.1 | 0.4 | 4.1 | 3.6 | 2.7 | 2.4 | 4.2 |
| Short Term Investments | 14.6 | 10.1 | 5.6 | 9.0 | 0.0 | 0.1 | 30.6 | 30.9 | 38.2 | 33.1 | 46.8 | 16.3 | 58.6 | 119.1 | 0.0 | 3.2 | 3.2 | 10.5 | 0.3 | 0.3 | 1.0 | 26.6 | 45.8 | 43.1 | 9.3 | 0.0 | 0.0 | 0.0 | 25.0 | 0.0 | 0.0 | 34.9 | 4.0 | 5.5 | 5.5 | 15.4 | 16.0 | 14.0 | 2.0 | - |
| Cash And Short Term Investments | 167.7 | 169.9 | 172.4 | 78.1 | 100.4 | 68.4 | 173.9 | 126.4 | 152.4 | 259.5 | 155.6 | 82.5 | 145.3 | 208.3 | 148.1 | 132.3 | 133.7 | 85.6 | 95.9 | 107.9 | 86.4 | 187.0 | 283.1 | 174.9 | 183.4 | 154.9 | 140.3 | 105.5 | 126.4 | 203.0 | 146.3 | 91.2 | 77.3 | 74.9 | 48.1 | 74.0 | 83.2 | 98.1 | 130.2 | 70.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 42.7 | 42.7 | 42.5 | 43.3 | 48.9 | 48.9 | 47.2 | 46.2 | 45.1 | 48.6 | 48.0 | 47.2 | 56.7 | 56.7 | 56.4 | 55.7 | 56.0 | 55.9 | 55.4 | 60.8 | 60.7 | 63.0 | 67.6 | 73.2 | 71.4 | 69.9 | 75.9 | 76.7 | 69.5 | - | - | - | - | 60.3 | - | - | 66.8 | - | - | - |
| Accumulated Depreciation | 36.2 | 36.2 | 35.3 | 35.6 | 41.2 | 41.1 | 40.2 | 39.5 | 38.5 | 42.1 | 41.0 | 40.0 | 45.5 | 44.7 | 43.6 | 42.3 | 42.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 6.5 | 6.5 | 7.2 | 7.7 | 7.7 | 7.8 | 7.0 | 6.7 | 6.6 | 6.5 | 7.0 | 7.2 | 11.2 | 12.0 | 12.8 | 13.4 | 14.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | ||||||||||||||||||||||
| Intangible Assets | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3.6 | 3.7 | 3.9 | 3.0 | 3.3 | 3.7 | 4.0 | 4.4 | 4.7 | 5.1 | 4.3 | 4.6 | 10.8 | 11.5 | 12.2 | 12.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 18.8 | 14.3 | 18.4 | 29.4 | 35.0 | 38.3 | 26.2 | 42.1 | 42.1 | 43.4 | 64.2 | 55.6 | 53.6 | 62.7 | 71.2 | 50.0 | 22.5 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,436.5 | 3,436.6 | 3,526.4 | 3,543.3 | 3,556.9 | 3,541.3 | 3,617.3 | 3,550.0 | 3,562.8 | 3,550.4 | 3,527.0 | 3,615.6 | 3,744.0 | 3,716.7 | 3,708.7 | 3,685.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.0 | 16.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 125.0 | 19.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,570.0 | 2,480.9 | 2,487.2 | 2,460.2 | 2,481.2 | 2,472.6 | 2,523.9 | 2,527.1 | 2,543.9 | 2,536.5 | 2,608.0 | 2,663.9 | 2,769.9 | 2,772.5 | 2,789.7 | 2,708.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,457.8 | 1,453.8 | 1,484.4 | 1,500.2 | 1,478.5 | 1,472.9 | 1,452.1 | 1,429.4 | 1,405.4 | 1,384.3 | 1,346.1 | 1,339.4 | 1,312.1 | 1,295.6 | 1,290.4 | 1,278.4 | 1,329.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (9.0) | 7.3 | (36.6) | (53.2) | (60.7) | (82.5) | (45.3) | (99.0) | 96.9 | (86.0) | (156.6) | (130.5) | (115.1) | (138.9) | (158.9) | |||||||||||||||||||||||||
| Treasury Stock | 1,011.4 | 933.8 | 835.9 | 790.2 | 766.8 | 746.5 | 736.5 | 729.0 | 709.7 | 704.8 | 689.3 | 674.9 | 639.1 | 627.7 | 626.0 | 618.6 | 604.0 | 597.3 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 866.5 | 955.7 | 1,039.2 | 1,083.1 | 1,075.7 | 1,068.7 | 1,093.4 | 1,022.9 | 1,018.9 | 1,013.9 | 919.0 | 951.7 | 974.1 | 944.2 | 919.0 | 977.5 | ||||||||||||||||||||||||
| Total Equity | 866.5 | 955.7 | 1,039.2 | 1,083.1 | 1,075.7 | 1,068.7 | 1,093.4 | 1,022.9 | 1,018.9 | 1,013.9 | 919.0 | 951.7 | 974.1 | 944.2 | 919.0 | 977.5 | 1,109.3 | 1,213.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 125.0 | 35.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (42.7) | (134.9) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 866.5 | 955.7 | 1,039.2 | 1,083.1 | 1,075.7 | 1,068.7 | 1,093.4 | 1,022.9 | 1,018.9 | 1,013.9 | 919.0 | 951.7 | 974.1 | 944.2 | 919.0 | 977.5 | 1,109.3 | 1,213.1 | ||||||||||||||||||||||
| Tangible Book Value | 816.7 | 905.9 | 989.4 | 1,033.3 | 1,025.9 | 1,018.9 | 1,043.6 | 973.1 | 969.1 | 964.1 | 869.2 | 901.9 | 924.3 | 894.4 | 869.2 | 927.7 | 1,059.5 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.2 |
| 39.9 |
| 44.2 |
| 42.6 |
| 43.9 |
| 47.4 |
| 52.0 |
| 49.8 |
| 48.0 |
| 52.0 |
| 53.9 |
| 51.3 |
| - |
| - |
| - |
| - |
| 45.3 |
| - |
| - |
| 44.6 |
| - |
| - |
| - |
| 14.7 |
| 15.5 |
| 16.6 |
| 18.1 |
| 19.1 |
| 20.2 |
| 21.2 |
| 21.6 |
| 21.9 |
| 23.9 |
| 22.8 |
| 18.2 |
| 16.5 |
| 20.3 |
| 14.8 |
| 13.9 |
| 15.0 |
| 24.3 |
| 23.9 |
| 22.2 |
| 22.6 |
| 23.1 |
| 23.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 13.6 |
| 13.6 |
| 13.6 |
| 13.6 |
| 13.6 |
| 13.6 |
| 13.6 |
| 13.6 |
| 13.6 |
| 13.6 |
| 7.7 |
| 7.7 |
| 7.7 |
| 7.8 |
| 7.8 |
| 7.9 |
| 8.0 |
| 8.0 |
| 8.1 |
| 8.2 |
| 8.3 |
| 8.4 |
| 8.4 |
| 13.5 |
| 14.2 |
| 15.0 |
| 15.8 |
| 16.4 |
| 17.4 |
| 18.6 |
| 20.4 |
| 14.9 |
| 15.9 |
| 15.0 |
| 15.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,753.3 |
| 3,783.2 |
| 3,801.5 |
| 3,836.7 |
| 3,864.0 |
| 3,922.6 |
| 3,985.1 |
| 4,004.0 |
| 3,912.2 |
| 4,004.1 |
| 4,024.9 |
| 3,954.3 |
| 3,919.2 |
| 3,898.5 |
| 3,868.5 |
| 3,847.9 |
| 3,840.1 |
| 3,835.4 |
| 3,824.8 |
| 3,833.6 |
| 3,773.4 |
| 3,824.3 |
| 3,832.4 |
| 3,796.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,644.0 |
| 2,570.1 |
| 2,611.6 |
| 2,633.1 |
| 2,677.4 |
| 2,709.8 |
| 2,817.7 |
| 2,860.0 |
| 2,854.9 |
| 2,838.3 |
| 2,864.5 |
| 2,832.8 |
| 2,901.0 |
| 2,907.3 |
| 2,912.0 |
| 2,917.6 |
| 2,892.4 |
| 2,918.3 |
| 2,925.6 |
| 2,966.1 |
| 2,932.8 |
| 2,974.2 |
| 2,987.1 |
| 2,993.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,338.5 |
| 1,290.8 |
| 1,283.0 |
| 1,263.8 |
| 1,247.9 |
| 1,191.4 |
| 1,167.8 |
| 1,115.9 |
| 1,158.8 |
| 1,134.3 |
| 1,108.7 |
| 1,030.7 |
| 1,011.9 |
| 970.8 |
| 935.0 |
| 842.2 |
| 832.4 |
| 815.4 |
| 795.4 |
| 777.2 |
| 744.5 |
| 723.5 |
| 700.1 |
| (94.7) |
| (27.6) |
| 60.6 |
| 78.4 |
| 87.8 |
| 79.0 |
| 115.1 |
| 111.7 |
| 105.0 |
| 41.6 |
| 65.3 |
| 68.1 |
| 53.3 |
| (13.7) |
| (22.5) |
| (13.3) |
| (2.0) |
| 107.4 |
| 90.6 |
| 90.3 |
| 82.5 |
| 74.5 |
| 117.6 |
| 122.8 |
| 103.4 |
| 588.4 |
| 575.2 |
| 564.7 |
| 555.1 |
| 537.9 |
| 528.6 |
| 497.8 |
| 455.3 |
| 435.6 |
| 430.9 |
| 388.2 |
| 384.0 |
| 384.0 |
| 383.7 |
| 383.7 |
| 383.7 |
| 383.7 |
| 383.7 |
| 383.7 |
| 381.2 |
| 369.5 |
| 363.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,109.3 |
| 1,213.1 |
| 1,189.9 |
| 1,203.6 |
| 1,186.6 |
| 1,212.8 |
| 1,167.4 |
| 1,144.0 |
| 1,057.3 |
| 1,165.8 |
| 1,160.4 |
| 1,121.5 |
| 1,018.2 |
| 991.2 |
| 956.5 |
| 930.3 |
| 947.7 |
| 917.1 |
| 899.2 |
| 867.5 |
| 840.6 |
| 850.1 |
| 845.3 |
| 803.7 |
| 1,189.9 |
| 1,203.6 |
| 1,186.6 |
| 1,212.8 |
| 1,167.4 |
| 1,144.0 |
| 1,057.3 |
| 1,165.8 |
| 1,160.4 |
| 1,121.5 |
| 1,018.2 |
| 991.2 |
| 956.5 |
| 930.3 |
| 947.7 |
| 917.1 |
| 899.2 |
| 867.5 |
| 840.6 |
| 850.1 |
| 845.3 |
| 803.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,189.9 |
| 1,203.6 |
| 1,186.6 |
| 1,212.8 |
| 1,167.4 |
| 1,144.0 |
| 1,057.3 |
| 1,165.8 |
| 1,160.4 |
| 1,121.5 |
| 1,018.2 |
| 991.2 |
| 956.5 |
| 930.3 |
| 947.7 |
| 917.1 |
| 899.2 |
| 867.5 |
| 840.6 |
| 850.1 |
| 845.3 |
| 803.7 |
| 1,163.3 |
| 1,140.1 |
| 1,153.8 |
| 1,136.8 |
| 1,163.0 |
| 1,117.6 |
| 1,094.2 |
| 1,007.5 |
| 1,116.0 |
| 1,110.6 |
| 1,077.6 |
| 974.3 |
| 947.3 |
| 912.5 |
| 886.3 |
| 903.6 |
| 872.9 |
| 855.0 |
| 823.2 |
| 796.2 |
| 805.6 |
| 800.7 |
| 759.1 |