| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 232.1 | 362.5 | 143.2 | 180.5 | 90.9 | 220.4 | 78.0 | 81.9 | 68.9 | 58.1 | 58.5 | 58.3 | 17.7 | 6.0 | 5.4 |
| Restricted Cash | 2.0 | 1.6 | 1.6 | 0.5 | 0.5 | 0.0 | 0.0 | - | - | - | - | 0.8 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 20.0 | 0.0 | - | - |
| Cash And Short Term Investments | 232.1 | 362.5 | 143.2 | 180.5 | 90.9 | 220.4 | 78.0 | 81.9 | 68.9 | 58.1 | 58.5 | 78.3 | 17.7 | 6.0 | 5.4 |
| Receivables | |||||||||||||||
| Accounts Receivable | 131.0 | 115.2 | 97.4 | 87.5 | 83.7 | 48.7 | 37.7 | 24.8 | 19.0 | 13.9 | 10.6 | 8.3 | 7.0 | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 121.9 | 87.2 | 67.4 | 56.8 | 45.0 | 35.7 | 28.2 | 22.0 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 30.0 | 26.3 | 24.4 | 23.6 | 20.5 | 17.1 | 10.2 | 7.0 | 4.3 | 3.4 | 2.6 | 4.2 | 4.3 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 196.8 | 32.6 | 32.9 | 17.3 | 35.3 | 19.6 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | |||||||||||||||
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | - | - | 196.8 | 32.9 | 33.7 | 37.0 | 38.4 | 21.1 | - | - |
| Net 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 | 273.0 | 232.1 | 193.4 | 205.5 | 370.3 | 362.5 | 291.0 | 175.7 | 240.2 | 143.2 | 127.8 | 195.6 | 141.4 | 180.5 | 129.5 | |||||||||||||||||||||||||
| 43.1 |
| 50.8 |
| 34.6 |
| 29.7 |
| 30.3 |
| 16.1 |
| 10.7 |
| 8.0 |
| 4.8 |
| 3.0 |
| 2.2 |
| 2.0 |
| 1.7 |
| - |
| - |
| Other Current Assets | 14.8 | 15.6 | 8.5 | 9.2 | 6.4 | 5.0 | 4.9 | 2.7 | 2.4 | 0.8 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 959.7 | 1,248.6 | 924.1 | 778.7 | 617.2 | 689.1 | 381.3 | 334.0 | 92.8 | 75.0 | 71.2 | 88.6 | 26.4 | - | - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 70.6 | 54.0 | 41.5 | 36.9 | 30.3 | 22.5 | 15.6 | 10.4 | - | - |
| Property,Plant & Equipment Net | 164.6 | 144.9 | 108.6 | 101.2 | - | 51.2 | 33.2 | 25.9 | 19.9 | 14.7 | 13.2 | 12.6 | 11.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 366.3 | 365.4 | 227.4 | 165.4 | 165.4 | 165.4 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | - | - |
| Intangible Assets | 51.2 | 65.6 | 38.3 | 28.2 | 39.9 | 51.7 | 15.5 | 0.6 | 1.1 | 1.5 | 2.0 | 2.6 | 3.1 | - | - |
| Operating Lease Right Of Use Assets | 46.4 | 38.9 | 38.9 | 44.1 | 48.7 | 9.0 | 8.7 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.8 | 3.7 | 3.8 | 4.0 | 6.9 | 0.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 10.7 | 13.4 | 16.2 | 11.1 | 11.9 | 3.2 | 1.2 | 0.8 | 2.6 | 2.2 | 0.9 | 1.4 | 3.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,790.1 | 2,051.2 | 1,494.6 | 1,244.5 | 1,192.9 | 1,063.7 | 482.4 | 394.7 | 128.2 | 105.2 | 99.2 | 116.9 | 56.3 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | 0.0 | 0.3 | 0.7 | 19.7 | 3.1 | 1.5 | - | - |
| Deferred Revenue Current | 77.5 | 79.2 | 68.2 | 57.8 | 43.7 | 32.0 | 24.7 | 17.4 | 14.0 | 10.0 | 6.4 | 5.3 | 4.4 | - | - |
| Operating Lease Liabilities Current | 12.9 | 11.3 | 10.7 | 10.6 | 9.8 | 3.9 | 5.1 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 24.6 | 30.8 | 18.3 | 19.3 | 20.1 | 15.2 | 4.2 | 3.5 | 3.1 | 2.1 | 2.2 | 2.2 | 2.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 213.0 | 641.7 | 167.2 | 150.8 | 157.6 | 103.6 | 66.0 | 48.0 | 39.5 | 34.1 | 48.5 | 32.4 | 25.3 | - | - |
| Operating Lease Liabilities Non-Current |
| 42.1 |
| 37.1 |
| 36.4 |
| 41.4 |
| 47.1 |
| 5.4 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 1.5 | 0.9 | 1.4 | 1.2 | 2.1 | 3.4 | 1.6 | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.1 | 0.2 | 0.0 | 0.2 | 0.0 | 4.4 | 0.0 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.5 | 6.7 | 7.9 | 4.0 | 7.7 | 31.5 | 4.4 | 1.8 | 1.0 | 0.5 | 0.6 | 0.5 | 0.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,004.3 | 1,429.0 | 956.5 | 934.5 | 981.8 | 784.6 | 285.9 | 251.9 | 81.4 | 74.9 | 73.0 | 75.2 | 59.2 | - | - |
| 1,163.1 |
| 1,039.1 |
| 942.3 |
| 635.7 |
| 439.8 |
| 476.9 |
| 351.9 |
| 294.3 |
| 222.2 |
| 196.6 |
| 180.6 |
| 170.3 |
| 34.1 |
| - |
| - |
| Retained Earnings | (378.2) | (417.6) | (404.9) | (323.1) | (228.4) | (198.2) | (156.0) | (151.5) | (175.4) | (166.3) | (154.4) | (128.6) | (90.8) | - | - |
| Accumulated Other Comprehensive Income | 0.9 | 0.6 | 0.6 | (2.7) | (0.3) | 0.3 | 0.6 | (0.1) | 0.0 | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | (2.3) | 0.0 | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 785.8 | 622.2 | 538.1 | 310.0 | 211.1 | 279.2 | 196.5 | 142.7 | 46.8 | 30.3 | 26.3 | 41.8 | (3.0) | (8.1) | (1.2) |
| Total Equity | 785.8 | 622.2 | 538.1 | 310.0 | 211.1 | 279.2 | 196.5 | 142.7 | 46.8 | 30.3 | 26.3 | 41.8 | (3.0) | (8.1) | (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.9 |
| (36.0) |
| (24.5) |
| (21.4) |
| (39.9) |
| 3.4 |
| - |
| - |
| Working Capital | 746.7 | 606.9 | 756.8 | 627.9 | 459.7 | 585.6 | 315.3 | 286.0 | 53.3 | 40.9 | 22.7 | 56.2 | 1.1 | - | - |
| Book Value | 785.8 | 622.2 | 538.1 | 310.0 | 211.1 | 279.2 | 196.5 | 142.7 | 46.8 | 30.3 | 26.3 | 41.8 | (3.0) | (8.1) | (1.2) |
| Tangible Book Value | 368.4 | 191.1 | 272.4 | 116.4 | 5.8 | 62.1 | 169.1 | 130.3 | 34.0 | 17.0 | 12.4 | 27.4 | (17.8) | - | - |
| 101.3 |
| 100.2 |
| 90.9 |
| 82.5 |
| 175.2 |
| 176.3 |
| 220.4 |
| 301.8 |
| 233.2 |
| 155.9 |
| 78.0 |
| 120.6 |
| 110.5 |
| 93.5 |
| - |
| 79.6 |
| 166.2 |
| 80.7 |
| 68.9 |
| 63.4 |
| 57.1 |
| 56.5 |
| 58.1 |
| 57.3 |
| 57.6 |
| Restricted Cash | 2.1 | 2.0 | 2.0 | 2.1 | 2.0 | 1.6 | 1.9 | 1.7 | 1.6 | 1.6 | 1.5 | 1.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.0 | 0.5 | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 273.0 | 232.1 | 193.4 | 205.5 | 370.3 | 362.5 | 291.0 | 175.7 | 240.2 | 143.2 | 127.8 | 195.6 | 141.4 | 180.5 | 129.5 | 101.3 | 100.2 | 90.9 | 82.5 | 175.2 | 176.3 | 220.4 | 301.8 | 233.2 | 155.9 | 78.0 | 120.6 | 110.5 | 93.5 | - | 79.6 | 166.2 | 80.7 | 68.9 | 63.4 | 57.1 | 56.5 | 58.1 | 57.3 | 57.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 136.5 | 131.0 | 138.5 | 127.8 | 118.6 | 115.2 | 116.4 | 104.4 | 103.2 | 97.4 | 94.4 | 88.5 | 88.1 | 87.5 | 88.2 | 82.9 | 77.9 | 83.7 | 60.4 | 53.8 | 52.0 | 48.7 | 42.5 | 39.6 | 40.0 | 37.7 | 31.4 | 28.2 | 25.8 | 24.8 | 23.9 | 20.2 | 18.5 | 19.0 | 17.2 | 16.3 | 15.5 | 13.9 | 12.9 | 10.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 54.7 | 43.1 | 49.6 | 48.0 | 47.8 | 50.8 | 48.6 | 41.8 | 35.6 | 34.6 | 37.6 | 38.5 | 32.0 | 29.7 | 32.6 | 38.5 | 32.5 | 30.3 | ||||||||||||||||||||||
| Other Current Assets | 12.8 | 14.8 | 14.1 | 10.4 | 11.9 | 15.6 | 8.2 | 9.4 | 8.8 | 8.5 | 8.4 | 7.8 | 6.7 | 9.2 | 7.4 | 6.4 | 5.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,005.4 | 959.7 | 949.4 | 894.2 | 1,287.5 | 1,248.6 | 1,204.3 | 1,322.1 | 1,289.4 | 924.1 | 890.7 | 841.2 | 800.4 | 778.7 | 741.5 | 660.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 79.0 | 75.6 | 71.8 | - | 61.7 | 58.3 | 59.9 | 56.8 | 53.3 | 49.8 | 48.0 | 45.0 | 42.1 | 39.6 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 167.2 | 164.6 | 164.3 | 154.5 | 146.5 | 144.9 | 136.1 | 124.6 | 113.6 | 108.6 | 102.0 | 98.9 | - | 101.2 | - | - | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 366.3 | 366.3 | 366.3 | 366.7 | 366.7 | 365.4 | 365.5 | 227.3 | 227.3 | 227.4 | 227.4 | 165.4 | 165.4 | 165.4 | 165.4 | 165.4 | 165.4 | 165.4 | ||||||||||||||||||||||
| Intangible Assets | 47.8 | 51.2 | 54.6 | 58.1 | 61.5 | 65.6 | 69.7 | 33.0 | 35.7 | 38.3 | 41.5 | 22.5 | 25.3 | 28.2 | 31.1 | 34.0 | 37.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 43.3 | 46.4 | 37.7 | 37.4 | 36.4 | 38.9 | 43.5 | 34.1 | 36.2 | 38.9 | 41.5 | 43.7 | 45.3 | 44.1 | 44.9 | 43.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 3.0 | 2.8 | 2.3 | 2.8 | 3.2 | 3.7 | 3.8 | 3.4 | 3.5 | 3.8 | 3.5 | 3.8 | 4.0 | 4.0 | 4.7 | 4.9 | 5.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 46.1 | 10.7 | 11.1 | 11.3 | 12.7 | 13.4 | 17.8 | 17.8 | 16.7 | 16.2 | 16.6 | 17.3 | 15.2 | 11.1 | 12.0 | 11.9 | 11.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,865.3 | 1,790.1 | 1,768.4 | 1,704.9 | 2,089.9 | 2,051.2 | 2,007.9 | 1,910.4 | 1,871.3 | 1,494.6 | 1,456.4 | 1,402.9 | 1,286.1 | 1,244.5 | 1,206.8 | 1,177.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 30.6 | 30.0 | 30.4 | 31.1 | 29.5 | 26.3 | 33.9 | 29.4 | 25.7 | 24.4 | 28.5 | 23.3 | 22.5 | 23.6 | 21.2 | 25.9 | 32.0 | 20.5 | 21.3 | 17.6 | 16.1 | 17.1 | 12.8 | 12.0 | 8.4 | 10.2 | 6.8 | 7.5 | 7.2 | - | 4.5 | 6.0 | 5.5 | 4.3 | 4.8 | 4.6 | 3.4 | 3.4 | 3.6 | 3.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 83.3 | 77.5 | 74.7 | 68.0 | 74.8 | 79.2 | 80.0 | 65.3 | 67.0 | 68.2 | 64.6 | 57.5 | 58.1 | 57.8 | 53.8 | 51.6 | 46.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 12.8 | 12.9 | 11.2 | 11.5 | 11.1 | 11.3 | 11.4 | 9.5 | 9.9 | 10.7 | 11.5 | 11.9 | 11.7 | 10.6 | 10.2 | 9.8 | ||||||||||||||||||||||||
| Accrued Expenses | 23.0 | 24.6 | 22.4 | 26.3 | 23.4 | 30.8 | 25.8 | 29.7 | 18.1 | 18.3 | 20.1 | 18.9 | 22.0 | 19.3 | 24.0 | 18.8 | 22.8 | 20.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 222.8 | 213.0 | 205.7 | 201.6 | 638.9 | 641.7 | 650.2 | 614.7 | 183.5 | 167.2 | 172.0 | 158.3 | 160.2 | 150.8 | 151.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 193.7 | 190.6 | 32.6 | 32.6 | 32.6 | 32.6 | 32.8 | 32.9 | 33.1 | 14.6 |
| Operating Lease Liabilities Non-Current | 38.9 | 42.1 | 35.4 | 35.2 | 35.0 | 37.1 | 40.0 | 32.2 | 34.2 | 36.4 | 38.3 | 40.0 | 41.7 | 41.4 | 42.5 | 42.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1.3 | 1.5 | 1.8 | 0.5 | 0.6 | 0.9 | 0.6 | 0.8 | 1.1 | 1.4 | 1.6 | 0.8 | 1.1 | 1.2 | 1.5 | 1.8 | 1.9 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.1 | 0.1 | 0.0 | 0.5 | 0.5 | 0.2 | - | - | - | - | 0.5 | 0.3 | 0.2 | 0.2 | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 33.5 | 7.5 | 9.4 | 7.0 | 6.7 | 6.7 | 7.4 | 5.7 | 6.6 | 7.9 | 7.1 | 3.3 | 4.9 | 3.1 | 5.1 | 6.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,035.7 | 1,004.3 | 993.1 | 987.5 | 1,425.6 | 1,429.0 | 1,442.3 | 1,384.5 | 1,387.7 | 956.5 | 962.6 | 944.1 | 947.0 | 934.5 | 937.4 | 932.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,188.5 | 1,163.1 | 1,172.4 | 1,133.1 | 1,080.8 | 1,039.1 | 992.9 | 951.0 | 895.8 | 942.3 | 887.1 | 832.2 | 690.3 | 635.7 | 582.9 | 535.6 | ||||||||||||||||||||||||
| Retained Earnings | (359.8) | (378.2) | (397.9) | (415.9) | (417.1) | (417.6) | (429.2) | (424.7) | (411.9) | (404.9) | (392.5) | (372.1) | (350.3) | (323.1) | (309.4) | (286.2) | (262.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.9 | 0.9 | 0.7 | 0.1 | 0.5 | 0.6 | 1.8 | (0.5) | (0.3) | 0.6 | (0.8) | (1.4) | (1.0) | (2.7) | (4.1) | (4.5) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 829.6 | 785.8 | 775.3 | 717.4 | 664.3 | 622.2 | 565.6 | 525.9 | 483.6 | 538.1 | 493.9 | 458.8 | 339.1 | 310.0 | 269.4 | 244.9 | 214.4 | |||||||||||||||||||||||
| Total Equity | 829.6 | 785.8 | 775.3 | 717.4 | 664.3 | 622.2 | 565.6 | 525.9 | 483.6 | 538.1 | 493.9 | 458.8 | 339.1 | 310.0 | 269.4 | 244.9 | 214.4 | 211.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 193.7 | 190.6 | 32.8 | 32.9 | 33.1 | 33.3 | 33.4 | 33.7 | 34.1 | 33.6 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 782.6 | 746.7 | 743.7 | 692.6 | 648.6 | 606.9 | 554.0 | 707.4 | 1,105.8 | 756.8 | 718.7 | 683.0 | 640.2 | 627.9 | 590.1 | 513.4 | 440.8 | 459.7 | ||||||||||||||||||||||
| Book Value | 829.6 | 785.8 | 775.3 | 717.4 | 664.3 | 622.2 | 565.6 | 525.9 | 483.6 | 538.1 | 493.9 | 458.8 | 339.1 | 310.0 | 269.4 | 244.9 | 214.4 | 211.1 | ||||||||||||||||||||||
| Tangible Book Value | 415.6 | 368.4 | 354.4 | 292.6 | 236.1 | 191.1 | 130.4 | 265.6 | 220.7 | 272.4 | 225.0 | 270.9 | 148.3 | 116.4 | 72.9 | 45.5 | 12.0 | |||||||||||||||||||||||
| 29.8 |
| 22.1 |
| 19.7 |
| 16.1 |
| 15.9 |
| 17.5 |
| 13.4 |
| 10.7 |
| 11.1 |
| 12.0 |
| 9.7 |
| - |
| 8.0 |
| 8.4 |
| 7.2 |
| 4.8 |
| 4.8 |
| 7.1 |
| 5.1 |
| 3.0 |
| 4.1 |
| 3.4 |
| 6.4 |
| 6.7 |
| 6.7 |
| 6.8 |
| 5.0 |
| 5.0 |
| 6.7 |
| 4.3 |
| 4.9 |
| 3.9 |
| 4.6 |
| 3.6 |
| - |
| 2.3 |
| 2.1 |
| 1.9 |
| 2.4 |
| 1.8 |
| 3.7 |
| 1.2 |
| 0.8 |
| 0.6 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 624.6 |
| 617.2 |
| 535.1 |
| 668.9 |
| 738.4 |
| 689.1 |
| 857.3 |
| 759.2 |
| 394.0 |
| 381.3 |
| 375.5 |
| 358.6 |
| 344.6 |
| - |
| 320.1 |
| 311.0 |
| 113.9 |
| 92.8 |
| 85.4 |
| 80.5 |
| 77.0 |
| 75.0 |
| 74.3 |
| 71.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.6 |
| 47.4 |
| 44.3 |
| - |
| 38.8 |
| 36.2 |
| 39.0 |
| 36.9 |
| 35.3 |
| 34.1 |
| 32.2 |
| 30.3 |
| 28.4 |
| 26.4 |
| - |
| - |
| - |
| - |
| 58.3 |
| 51.2 |
| 41.7 |
| 39.8 |
| 34.9 |
| 33.2 |
| 28.4 |
| 28.3 |
| 27.5 |
| - |
| 22.9 |
| 22.0 |
| 20.9 |
| 19.9 |
| 18.0 |
| 15.7 |
| 15.8 |
| 14.7 |
| 13.7 |
| 13.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 165.4 |
| 165.4 |
| 165.4 |
| 165.4 |
| 34.4 |
| 34.4 |
| 11.8 |
| 11.8 |
| 11.8 |
| 11.8 |
| 11.8 |
| - |
| 11.8 |
| 11.8 |
| 11.8 |
| 11.8 |
| 11.8 |
| 11.8 |
| 11.8 |
| 11.8 |
| 11.8 |
| 11.8 |
| 39.9 |
| 42.8 |
| 45.8 |
| 48.7 |
| 51.7 |
| 23.9 |
| 25.6 |
| 14.5 |
| 15.5 |
| 0.4 |
| 0.5 |
| 0.5 |
| - |
| 0.7 |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.7 |
| 1.8 |
| 46.5 |
| 48.7 |
| 45.8 |
| 47.0 |
| 45.0 |
| 9.0 |
| 8.7 |
| 10.0 |
| 11.0 |
| 8.7 |
| 8.9 |
| 10.2 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.9 |
| 5.4 |
| 3.1 |
| 3.1 |
| 3.2 |
| 3.3 |
| 2.8 |
| 3.3 |
| 1.2 |
| 1.1 |
| 1.0 |
| 0.9 |
| - |
| 1.0 |
| 1.0 |
| 1.1 |
| 2.6 |
| 2.4 |
| 2.2 |
| 2.3 |
| 2.2 |
| 1.2 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,188.4 |
| 1,192.9 |
| 1,150.9 |
| 1,135.7 |
| 1,118.7 |
| 1,063.7 |
| 1,013.3 |
| 993.3 |
| 503.7 |
| 482.4 |
| 454.0 |
| 435.8 |
| 415.4 |
| - |
| 376.1 |
| 365.1 |
| 165.9 |
| 128.2 |
| 118.7 |
| 111.5 |
| 108.3 |
| 105.2 |
| 102.7 |
| 99.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.7 |
| 0.6 |
| 0.7 |
| 1.1 |
| 19.1 |
| 43.7 |
| 36.9 |
| 33.2 |
| 32.8 |
| 32.0 |
| 28.5 |
| 26.3 |
| 25.6 |
| 24.7 |
| 21.9 |
| 20.0 |
| 17.9 |
| 17.4 |
| 17.5 |
| 14.8 |
| 13.7 |
| 14.0 |
| 13.7 |
| 11.9 |
| 10.9 |
| 10.0 |
| 8.8 |
| 7.9 |
| 10.1 |
| 9.8 |
| 8.8 |
| 7.8 |
| 5.5 |
| 3.9 |
| 4.3 |
| 5.2 |
| 6.1 |
| 5.1 |
| 5.0 |
| 5.1 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.6 |
| 15.1 |
| 18.7 |
| 15.2 |
| 12.2 |
| 9.8 |
| 5.1 |
| 4.2 |
| 4.1 |
| 2.5 |
| 4.1 |
| - |
| 2.4 |
| 3.7 |
| 3.0 |
| 3.1 |
| 2.3 |
| 1.7 |
| 2.2 |
| 2.1 |
| 3.0 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.7 |
| 183.8 |
| 157.6 |
| 147.1 |
| 139.4 |
| 113.7 |
| 103.6 |
| 92.0 |
| 83.7 |
| 71.1 |
| 66.0 |
| 61.6 |
| 56.0 |
| 56.3 |
| - |
| 46.1 |
| 44.7 |
| 42.7 |
| 39.5 |
| 39.3 |
| 38.0 |
| 38.2 |
| 34.1 |
| 36.8 |
| 51.6 |
| 44.8 |
| 47.1 |
| 45.1 |
| 46.0 |
| 45.1 |
| 5.4 |
| 4.7 |
| 5.2 |
| 5.4 |
| 4.3 |
| 4.5 |
| 5.7 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.5 |
| 2.6 |
| 2.8 |
| 3.4 |
| 3.4 |
| 3.7 |
| 4.0 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 3.5 |
| 3.8 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 7.7 |
| 13.4 |
| 13.1 |
| 32.6 |
| 31.5 |
| 6.8 |
| 6.8 |
| 6.6 |
| 4.4 |
| 1.2 |
| 1.2 |
| 1.4 |
| - |
| 1.4 |
| 1.4 |
| 1.5 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 974.0 |
| 981.8 |
| 979.8 |
| 973.0 |
| 974.5 |
| 784.6 |
| 750.9 |
| 738.9 |
| 297.2 |
| 285.9 |
| 276.1 |
| 269.2 |
| 264.7 |
| - |
| 248.2 |
| 245.6 |
| 85.5 |
| 81.4 |
| 80.9 |
| 79.3 |
| 79.4 |
| 74.9 |
| 76.9 |
| 73.0 |
| 480.2 |
| 439.8 |
| 395.6 |
| 366.6 |
| 331.5 |
| 476.9 |
| 452.5 |
| 432.9 |
| 368.3 |
| 351.9 |
| 334.6 |
| 321.6 |
| 303.9 |
| - |
| 283.1 |
| 273.4 |
| 232.3 |
| 222.2 |
| 212.5 |
| 207.8 |
| 200.6 |
| 196.6 |
| 192.4 |
| 189.2 |
| (228.4) |
| (224.8) |
| (204.3) |
| (187.8) |
| (198.2) |
| (191.0) |
| (179.5) |
| (163.5) |
| (156.0) |
| (156.9) |
| (155.3) |
| (153.4) |
| - |
| (155.2) |
| (153.9) |
| (151.9) |
| (175.4) |
| (174.8) |
| (175.7) |
| (171.7) |
| (166.3) |
| (166.7) |
| (162.8) |
| (3.4) |
| (0.3) |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.8 |
| 1.0 |
| 1.6 |
| 0.6 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 211.1 |
| 171.1 |
| 162.7 |
| 144.2 |
| 279.2 |
| 262.4 |
| 254.4 |
| 206.5 |
| 196.5 |
| 178.0 |
| 166.6 |
| 150.7 |
| - |
| 127.9 |
| 119.5 |
| 80.5 |
| 46.8 |
| 37.8 |
| 32.2 |
| 29.0 |
| 30.3 |
| 25.8 |
| 26.5 |
| 171.1 |
| 162.7 |
| 144.2 |
| 279.2 |
| 262.4 |
| 254.4 |
| 206.5 |
| 196.5 |
| 178.0 |
| 166.6 |
| 150.7 |
| - |
| 127.9 |
| 119.5 |
| 80.5 |
| 46.8 |
| 37.8 |
| 32.2 |
| 29.0 |
| 30.3 |
| 25.8 |
| 26.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.0 |
| 24.5 |
| (47.9) |
| (36.0) |
| (30.3) |
| (23.9) |
| (23.1) |
| (24.5) |
| (23.2) |
| (24.0) |
| 388.1 |
| 529.5 |
| 624.7 |
| 585.6 |
| 765.3 |
| 675.5 |
| 322.9 |
| 315.3 |
| 313.8 |
| 302.6 |
| 288.3 |
| - |
| 274.1 |
| 266.3 |
| 71.2 |
| 53.3 |
| 46.1 |
| 42.5 |
| 38.9 |
| 40.9 |
| 37.5 |
| 20.2 |
| 171.1 |
| 162.7 |
| 144.2 |
| 279.2 |
| 262.4 |
| 254.4 |
| 206.5 |
| 196.5 |
| 178.0 |
| 166.6 |
| 150.7 |
| - |
| 127.9 |
| 119.5 |
| 80.5 |
| 46.8 |
| 37.8 |
| 32.2 |
| 29.0 |
| 30.3 |
| 25.8 |
| 26.5 |
| 5.8 |
| (37.2) |
| (48.5) |
| (70.0) |
| 62.1 |
| 204.1 |
| 194.4 |
| 180.1 |
| 169.1 |
| 165.8 |
| 154.3 |
| 138.3 |
| - |
| 115.4 |
| 106.9 |
| 67.7 |
| 34.0 |
| 24.8 |
| 19.1 |
| 15.8 |
| 17.0 |
| 12.3 |
| 12.9 |