| (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 | 882.2 | 512.7 | 388.0 | 331.0 | 377.0 | 378.1 | 269.7 | 111.5 | 87.7 | 59.7 | 55.6 | 123.7 | 12.6 | 41.1 | 14.0 |
| Restricted Cash | 2.7 | 4.1 | 4.1 | 3.2 | 3.0 | 3.0 | 8.8 | 5.6 | 5.1 | 0.5 | 0.4 | 0.2 | 1.9 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 882.2 | 512.7 | 388.0 | 331.0 | 377.0 | 378.1 | 269.7 | 111.5 | 87.7 | 59.7 | 55.6 | 123.7 | 12.6 | 41.1 | 14.0 |
| Receivables | |||||||||||||||
| Accounts Receivable | 419.1 | 334.8 | 295.3 | 226.8 | 157.4 | 126.4 | 92.5 | 77.1 | 60.7 | 39.0 | 25.1 | 14.3 | 7.2 | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 317.7 | 260.7 | 248.7 | 217.7 | 182.8 | 168.5 | 132.7 | 86.9 | 65.5 | 43.0 | 25.2 | 15.7 | 11.0 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 24.8 | 3.6 | 9.1 | 20.9 | 2.8 | 13.5 | 12.8 | 7.8 | 4.7 | 4.4 | 2.6 | 2.8 | 2.5 | - | - |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 943.9 | 882.2 | 614.4 | 601.2 | 625.0 | 512.7 | 410.1 | 797.9 | 447.8 | 388.0 | 535.5 | 457.2 | 325.2 | 331.0 | 331.7 | |||||||||||||||||||||||||
| 100.6 |
| 80.6 |
| 88.7 |
| 44.1 |
| 38.4 |
| 34.7 |
| 23.6 |
| 14.2 |
| 19.4 |
| 8.4 |
| 4.9 |
| 3.5 |
| 1.6 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,449.7 | 2,633.6 | 1,871.5 | 1,754.6 | 1,453.6 | 1,456.9 | 1,109.7 | 712.4 | 602.5 | 176.3 | 145.8 | 149.5 | 28.7 | - | - |
| - |
| Accumulated Depreciation | 175.9 | 146.6 | 145.4 | 112.4 | 86.6 | 67.4 | 49.1 | 34.4 | 22.2 | 12.8 | 7.0 | 4.4 | 3.8 | - | - |
| Property,Plant & Equipment Net | 141.9 | 114.2 | 103.3 | 105.2 | 96.1 | 101.1 | 83.6 | 52.5 | 43.3 | 30.2 | 18.2 | 11.4 | 7.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 291.5 | 209.5 | 173.8 | 46.2 | 47.1 | 31.3 | 30.3 | 15.0 | 15.0 | 9.8 | 9.8 | 9.3 | 9.3 | - | - |
| Intangible Assets | 35.2 | 37.6 | 42.3 | 17.4 | 10.6 | 10.3 | 11.8 | 4.9 | 6.3 | 0.0 | 0.1 | 0.1 | 0.1 | - | - |
| Operating Lease Right Of Use Assets | 200.8 | 216.2 | 251.1 | 319.3 | 280.8 | 275.9 | 234.4 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 165.6 | 115.3 | 75.2 | 58.8 | 29.2 | 13.9 | 9.8 | 6.9 | 5.0 | 1.0 | 1.0 | 0.1 | 0.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,854.2 | 3,795.8 | 3,071.4 | 2,544.7 | 2,174.9 | 1,973.4 | 1,569.3 | 834.0 | 712.2 | 259.8 | 220.4 | 174.9 | 50.6 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1,004.9 | 784.3 | 672.2 | 539.9 | 430.4 | 312.9 | 231.0 | 183.3 | 136.9 | 95.4 | 64.4 | 40.8 | 24.7 | - | - |
| Operating Lease Liabilities Current | 39.7 | 32.7 | 35.0 | 35.9 | 26.4 | 30.0 | 23.6 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 99.2 | 67.4 | 53.5 | 10.2 | 63.8 | 44.1 | 26.3 | 23.6 | 16.3 | 11.4 | 11.4 | 7.7 | 5.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,467.5 | 1,573.4 | 942.0 | 754.5 | 617.5 | 445.5 | 322.5 | 237.0 | 178.3 | 127.4 | 91.3 | 59.4 | 39.5 | - | - |
| Operating Lease Liabilities Non-Current |
| 222.6 |
| 254.5 |
| 296.6 |
| 316.2 |
| 283.9 |
| 279.7 |
| 244.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 8.5 | 4.0 | 5.8 | 5.9 | 4.5 | 3.6 | 3.1 | 2.2 | 2.3 | 1.2 | 0.7 | 0.5 | 0.2 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 89.3 | 55.6 | 36.5 | 19.2 | 12.1 | 10.8 | 9.0 | 4.9 | 3.9 | 2.4 | 0.0 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,787.9 | 1,887.5 | 1,737.0 | 1,550.1 | 1,301.1 | 1,210.7 | 919.3 | 589.3 | 501.8 | 141.1 | 98.7 | 64.2 | 42.5 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 265.1 |
| 12.9 |
| - |
| - |
| Retained Earnings | (753.9) | (799.8) | (804.4) | (639.9) | (561.0) | (483.2) | (398.1) | (344.4) | (286.1) | (245.9) | (200.4) | (154.3) | (106.1) | - | - |
| Accumulated Other Comprehensive Income | 5.2 | (5.7) | 1.8 | (12.9) | (1.3) | 4.6 | (0.3) | (0.7) | (0.1) | (0.9) | (0.8) | (0.1) | (0.1) | - | - |
| Treasury Stock | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,066.2 | 1,908.3 | 1,334.3 | 994.7 | 870.9 | 762.7 | 650.0 | 244.6 | 210.4 | 118.7 | 121.7 | 110.7 | (93.2) | (63.2) | (47.7) |
| Total Equity | 2,066.2 | 1,908.3 | 1,334.3 | 994.7 | 870.9 | 762.7 | 650.0 | 244.6 | 210.4 | 118.7 | 121.7 | 110.7 | (93.2) | (63.2) | (47.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 982.3 | 1,060.2 | 929.5 | 1,000.1 | 836.1 | 1,011.4 | 787.2 | 475.4 | 424.2 | 48.9 | 54.4 | 90.1 | (10.9) | - | - |
| Book Value | 2,066.2 | 1,908.3 | 1,334.3 | 994.7 | 870.9 | 762.7 | 650.0 | 244.6 | 210.4 | 118.7 | 121.7 | 110.7 | (93.2) | (63.2) | (47.7) |
| Tangible Book Value | 1,739.6 | 1,661.2 | 1,118.3 | 931.0 | 813.2 | 721.1 | 608.0 | 224.8 | 189.1 | 108.9 | 111.8 | 101.3 | (102.7) | - | - |
| 305.7 |
| 408.4 |
| 377.0 |
| 288.3 |
| 338.3 |
| 397.5 |
| 378.1 |
| 124.9 |
| 201.1 |
| 229.1 |
| 269.7 |
| 225.8 |
| 238.1 |
| 285.1 |
| 111.5 |
| 96.1 |
| 98.4 |
| 154.0 |
| 87.7 |
| 176.7 |
| 175.6 |
| 69.8 |
| 59.7 |
| 61.4 |
| 58.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 5.8 | 6.0 | 6.0 | 5.6 | 5.2 | 5.2 | 5.2 | 6.0 | 4.8 | - | - | - | 0.2 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 943.9 | 882.2 | 614.4 | 601.2 | 625.0 | 512.7 | 410.1 | 797.9 | 447.8 | 388.0 | 535.5 | 457.2 | 325.2 | 331.0 | 331.7 | 305.7 | 408.4 | 377.0 | 288.3 | 338.3 | 397.5 | 378.1 | 124.9 | 201.1 | 229.1 | 269.7 | 225.8 | 238.1 | 285.1 | 111.5 | 96.1 | 98.4 | 154.0 | 87.7 | 176.7 | 175.6 | 69.8 | 59.7 | 61.4 | 58.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 355.0 | 419.1 | 314.5 | 321.1 | 294.5 | 334.8 | 278.9 | 269.9 | 266.9 | 295.3 | 212.4 | 206.7 | 197.5 | 226.8 | 166.7 | 166.0 | 152.7 | 157.4 | 126.7 | 117.0 | 109.6 | 126.4 | 94.1 | 86.2 | 81.1 | 92.5 | 77.6 | 73.0 | 69.2 | 77.1 | 63.1 | 53.5 | 54.2 | 60.7 | 48.8 | 38.5 | 34.9 | 39.0 | 30.4 | 25.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 156.5 | 100.6 | 110.1 | 129.6 | 108.6 | 80.6 | 86.7 | 111.0 | 92.3 | 88.7 | 78.5 | 89.8 | 63.5 | 44.1 | 45.1 | 56.3 | 40.3 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,441.6 | 2,449.7 | 2,114.3 | 2,309.5 | 2,613.9 | 2,633.6 | 2,438.7 | 2,236.2 | 1,985.3 | 1,871.5 | 1,974.9 | 1,907.8 | 1,822.1 | 1,754.6 | 1,561.1 | 1,531.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 333.8 | 317.7 | 304.4 | 292.0 | 277.8 | 260.7 | 278.4 | 263.8 | 254.8 | 248.7 | 241.6 | 235.6 | 223.6 | 217.7 | 205.0 | 199.9 | 195.2 | 182.8 | 175.8 | 176.4 | 169.2 | 168.5 | 159.8 | 148.5 | 138.9 | 132.7 | 108.8 | 100.0 | 92.9 | 86.9 | 82.9 | 77.5 | 73.1 | 65.5 | 60.3 | 54.6 | 49.4 | 43.0 | 40.2 | 37.5 |
| Accumulated Depreciation | 183.9 | 175.9 | 167.0 | 159.7 | 154.0 | 146.6 | 167.5 | 157.9 | 151.4 | 145.4 | 136.7 | 131.3 | 116.5 | 112.4 | 102.4 | 97.3 | 92.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 149.9 | 141.9 | 137.4 | 132.3 | 123.8 | 114.2 | 111.0 | 105.9 | 103.4 | 103.3 | 104.9 | 104.2 | 107.1 | 105.2 | 102.6 | 102.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 300.3 | 291.5 | 274.8 | 274.7 | 255.0 | 209.5 | 174.2 | 173.6 | 173.7 | 173.8 | 46.1 | 46.5 | 46.5 | 46.2 | 45.0 | 45.9 | 46.8 | 47.1 | ||||||||||||||||||||||
| Intangible Assets | 32.5 | 35.2 | 36.9 | 40.0 | 41.1 | 37.6 | 35.2 | 37.4 | 39.8 | 42.3 | 13.4 | 15.9 | 16.7 | 17.4 | 17.6 | 18.8 | 10.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 192.3 | 200.8 | 207.2 | 213.7 | 216.0 | 216.2 | 225.9 | 228.4 | 243.3 | 251.1 | 254.5 | 262.8 | 310.0 | 319.3 | 251.4 | 263.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 178.2 | 165.6 | 156.5 | 143.6 | 126.2 | 115.3 | 112.0 | 93.9 | 88.1 | 75.2 | 70.9 | 65.9 | 66.1 | 58.8 | 56.4 | 49.2 | 39.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,829.3 | 3,854.2 | 3,502.4 | 3,684.0 | 3,896.3 | 3,795.8 | 3,557.1 | 3,356.0 | 3,193.1 | 3,071.4 | 2,815.6 | 2,729.1 | 2,643.8 | 2,544.7 | 2,296.9 | 2,274.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 53.4 | 24.8 | 24.9 | 12.5 | 22.2 | 3.6 | 5.3 | 4.1 | 7.9 | 9.1 | 16.8 | 3.1 | 3.0 | 20.9 | 13.3 | 11.8 | 8.3 | 2.8 | 1.9 | 12.2 | 17.9 | 13.5 | 14.1 | 10.8 | 10.7 | 12.8 | 14.9 | 13.3 | 14.9 | 7.8 | 8.8 | 5.7 | 5.2 | 4.7 | 4.7 | 2.9 | 3.3 | 4.4 | 3.0 | 2.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1,037.6 | 1,004.9 | 882.1 | 888.3 | 836.3 | 784.3 | 719.6 | 708.1 | 696.9 | 672.2 | 578.3 | 585.9 | 571.8 | 539.9 | 468.5 | 469.6 | 457.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 37.1 | 39.7 | 38.7 | 37.7 | 36.7 | 32.7 | 34.6 | 32.9 | 32.9 | 35.0 | 29.8 | 31.1 | 33.6 | 35.9 | 32.2 | 28.7 | ||||||||||||||||||||||||
| Accrued Expenses | 107.9 | 99.2 | 106.5 | 96.6 | 86.4 | 67.4 | 83.6 | 61.2 | 68.8 | 53.5 | 79.5 | 69.8 | 70.6 | 62.8 | 63.4 | 55.8 | 60.6 | 63.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,517.7 | 1,467.5 | 1,316.0 | 1,286.8 | 1,577.1 | 1,573.4 | 1,488.5 | 1,437.3 | 959.6 | 942.0 | 839.2 | 847.5 | 810.4 | 761.7 | 668.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 210.2 | 222.6 | 233.2 | 242.9 | 249.6 | 254.5 | 265.7 | 273.1 | 284.5 | 296.6 | 301.7 | 313.6 | 309.0 | 316.2 | 250.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 7.1 | 8.5 | 6.7 | 6.0 | 4.6 | 4.0 | 4.2 | 4.6 | 4.9 | 5.8 | 4.2 | 4.6 | 5.5 | 5.9 | 5.2 | 4.5 | 4.7 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 97.5 | 89.3 | 90.6 | 83.2 | 60.5 | 55.6 | 46.7 | 40.1 | 38.2 | 36.5 | 28.5 | 25.8 | 17.8 | 14.5 | 12.4 | 18.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,832.5 | 1,787.9 | 1,646.5 | 1,618.9 | 1,891.8 | 1,887.5 | 1,805.2 | 1,755.1 | 1,744.0 | 1,737.0 | 1,629.3 | 1,646.6 | 1,597.4 | 1,552.5 | 1,390.2 | 1,402.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (721.3) | (753.9) | (808.3) | (824.9) | (821.6) | (799.8) | (804.8) | (812.9) | (798.5) | (804.4) | (805.1) | (799.6) | (680.7) | (642.4) | (626.7) | (595.3) | (539.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.8 | 5.2 | 5.8 | 5.4 | (2.7) | (5.7) | 5.6 | (4.8) | (3.0) | 1.8 | (9.4) | (8.4) | (7.8) | (12.9) | (17.5) | |||||||||||||||||||||||||
| Treasury Stock | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,996.8 | 2,066.2 | 1,855.8 | 2,065.1 | 2,004.5 | 1,908.3 | 1,751.9 | 1,600.9 | 1,449.1 | 1,334.3 | 1,199.4 | 1,093.6 | 1,050.4 | 994.7 | 906.7 | 871.5 | ||||||||||||||||||||||||
| Total Equity | 1,996.8 | 2,066.2 | 1,855.8 | 2,065.1 | 2,004.5 | 1,908.3 | 1,751.9 | 1,600.9 | 1,449.1 | 1,334.3 | 1,199.4 | 1,093.6 | 1,050.4 | 994.7 | 906.7 | 871.5 | 833.8 | 873.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 923.9 | 982.3 | 798.4 | 1,022.7 | 1,036.8 | 1,060.2 | 950.2 | 799.0 | 1,025.6 | 929.5 | 1,135.7 | 1,060.4 | 1,011.6 | 992.9 | 892.9 | 869.6 | 829.1 | |||||||||||||||||||||||
| Book Value | 1,996.8 | 2,066.2 | 1,855.8 | 2,065.1 | 2,004.5 | 1,908.3 | 1,751.9 | 1,600.9 | 1,449.1 | 1,334.3 | 1,199.4 | 1,093.6 | 1,050.4 | 994.7 | 906.7 | 871.5 | 833.8 | 873.8 | ||||||||||||||||||||||
| Tangible Book Value | 1,664.0 | 1,739.6 | 1,544.1 | 1,750.3 | 1,708.5 | 1,661.2 | 1,542.5 | 1,389.9 | 1,235.6 | 1,118.3 | 1,140.0 | 1,031.3 | 987.2 | 931.0 | 844.1 | 806.8 | 777.1 | |||||||||||||||||||||||
| 38.4 |
| 56.2 |
| 42.6 |
| 31.5 |
| 34.7 |
| 40.5 |
| 37.9 |
| 29.9 |
| 23.6 |
| 20.1 |
| 20.0 |
| 13.1 |
| 14.2 |
| 18.1 |
| 21.3 |
| 15.6 |
| 19.4 |
| 17.7 |
| 20.2 |
| 10.3 |
| 8.4 |
| 10.2 |
| 9.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,491.1 |
| 1,453.6 |
| 1,411.1 |
| 1,426.3 |
| 1,368.2 |
| 1,456.9 |
| 1,358.8 |
| 1,296.3 |
| 1,112.8 |
| 1,109.7 |
| 1,081.2 |
| 1,082.9 |
| 1,083.5 |
| 712.4 |
| 666.5 |
| 647.0 |
| 619.5 |
| 602.5 |
| 571.0 |
| 563.8 |
| 179.8 |
| 176.3 |
| 164.1 |
| 161.7 |
| 86.6 |
| 81.1 |
| 78.5 |
| 72.4 |
| 67.4 |
| 64.4 |
| 58.6 |
| 53.2 |
| 49.1 |
| 44.9 |
| 41.6 |
| 37.9 |
| 34.4 |
| 31.0 |
| 28.1 |
| 25.4 |
| 22.2 |
| 19.7 |
| 17.0 |
| 14.7 |
| 12.8 |
| 11.1 |
| 9.5 |
| 102.8 |
| 96.1 |
| 94.7 |
| 97.9 |
| 96.8 |
| 101.1 |
| 95.4 |
| 90.0 |
| 85.7 |
| 83.6 |
| 64.0 |
| 58.5 |
| 55.0 |
| 52.5 |
| 51.9 |
| 49.3 |
| 47.7 |
| 43.3 |
| 40.6 |
| 37.6 |
| 34.7 |
| 30.2 |
| 29.0 |
| 28.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.4 |
| 47.8 |
| 47.6 |
| 31.3 |
| 30.6 |
| 29.9 |
| 30.0 |
| 30.3 |
| 15.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 9.8 |
| 9.8 |
| 9.8 |
| 9.8 |
| 9.8 |
| 10.6 |
| 11.1 |
| 11.6 |
| 11.9 |
| 10.3 |
| 10.0 |
| 10.1 |
| 10.9 |
| 11.8 |
| 2.6 |
| 3.3 |
| 4.1 |
| 4.9 |
| 5.7 |
| 6.2 |
| 6.3 |
| 6.3 |
| 6.4 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 276.5 |
| 280.8 |
| 285.3 |
| 257.3 |
| 261.6 |
| 275.9 |
| 278.8 |
| 270.5 |
| 230.6 |
| 234.4 |
| 215.8 |
| 225.0 |
| 159.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.2 |
| 25.6 |
| 25.2 |
| 18.8 |
| 13.9 |
| 11.7 |
| 10.9 |
| 12.9 |
| 9.8 |
| 7.9 |
| 8.1 |
| 7.1 |
| 6.9 |
| 5.7 |
| 6.2 |
| 5.3 |
| 5.0 |
| 4.0 |
| 1.6 |
| 1.2 |
| 1.0 |
| 1.0 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,253.3 |
| 2,174.9 |
| 2,065.5 |
| 2,018.6 |
| 1,969.8 |
| 1,973.4 |
| 1,875.4 |
| 1,811.0 |
| 1,586.5 |
| 1,569.3 |
| 1,478.9 |
| 1,463.5 |
| 1,370.1 |
| 834.0 |
| 785.6 |
| 764.8 |
| 743.0 |
| 712.2 |
| 686.3 |
| 667.5 |
| 275.3 |
| 259.8 |
| 247.8 |
| 236.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 430.4 |
| 372.4 |
| 358.8 |
| 336.2 |
| 312.9 |
| 256.0 |
| 238.1 |
| 238.9 |
| 231.0 |
| 200.8 |
| 195.5 |
| 191.2 |
| 183.3 |
| 160.5 |
| 151.9 |
| 148.5 |
| 136.9 |
| 118.4 |
| 109.9 |
| 104.4 |
| 95.4 |
| 83.3 |
| 76.5 |
| 30.9 |
| 26.4 |
| 25.2 |
| 31.4 |
| 30.6 |
| 30.0 |
| 30.3 |
| 29.8 |
| 24.5 |
| 23.6 |
| 15.6 |
| 15.4 |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.3 |
| 52.0 |
| 44.9 |
| 44.1 |
| 40.1 |
| 26.5 |
| 23.8 |
| 26.3 |
| 23.9 |
| 20.2 |
| 21.4 |
| 23.6 |
| 19.2 |
| 14.9 |
| 14.7 |
| 16.3 |
| 11.6 |
| 12.7 |
| 8.7 |
| 11.4 |
| 10.3 |
| 11.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 662.2 |
| 662.0 |
| 617.5 |
| 549.8 |
| 563.9 |
| 482.2 |
| 445.5 |
| 372.4 |
| 333.4 |
| 327.4 |
| 322.5 |
| 280.9 |
| 272.9 |
| 268.6 |
| 237.0 |
| 211.3 |
| 198.2 |
| 192.4 |
| 178.3 |
| 160.6 |
| 153.7 |
| 135.6 |
| 127.4 |
| 115.0 |
| 107.0 |
| 264.2 |
| 278.1 |
| 283.9 |
| 289.5 |
| 259.7 |
| 265.7 |
| 279.7 |
| 283.4 |
| 275.2 |
| 239.7 |
| 244.2 |
| 225.6 |
| 234.7 |
| 171.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 3.5 |
| 3.4 |
| 3.2 |
| 3.6 |
| 3.1 |
| 2.9 |
| 3.3 |
| 3.1 |
| 2.8 |
| 2.6 |
| 2.3 |
| 2.2 |
| 2.1 |
| 1.9 |
| 2.3 |
| 2.3 |
| 1.8 |
| 1.4 |
| 1.1 |
| 1.2 |
| 0.9 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.0 |
| 12.1 |
| 11.8 |
| 12.1 |
| 11.4 |
| 10.8 |
| 9.7 |
| 8.8 |
| 8.9 |
| 9.0 |
| 6.2 |
| 5.6 |
| 5.0 |
| 4.9 |
| 4.7 |
| 4.4 |
| 4.2 |
| 3.9 |
| 3.6 |
| 1.9 |
| 1.6 |
| 2.4 |
| 0.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,419.5 |
| 1,301.1 |
| 1,233.5 |
| 1,212.9 |
| 1,195.1 |
| 1,210.7 |
| 1,142.6 |
| 1,087.9 |
| 925.5 |
| 919.3 |
| 850.5 |
| 845.3 |
| 771.1 |
| 589.3 |
| 556.2 |
| 537.2 |
| 521.9 |
| 501.8 |
| 477.8 |
| 463.8 |
| 150.9 |
| 141.1 |
| 125.6 |
| 116.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (561.0) |
| (544.6) |
| (530.9) |
| (506.3) |
| (483.2) |
| (467.7) |
| (445.2) |
| (415.8) |
| (398.1) |
| (387.8) |
| (372.8) |
| (355.5) |
| (344.4) |
| (332.9) |
| (314.2) |
| (295.7) |
| (286.1) |
| (274.5) |
| (264.0) |
| (254.4) |
| (245.9) |
| (232.1) |
| (221.6) |
| (11.0) |
| (5.7) |
| (1.3) |
| 0.6 |
| 2.2 |
| 1.9 |
| 4.6 |
| 2.2 |
| 0.5 |
| (0.8) |
| (0.3) |
| (0.9) |
| 0.2 |
| (0.6) |
| (0.7) |
| (0.8) |
| (0.7) |
| (0.1) |
| (0.1) |
| 0.1 |
| (0.3) |
| (0.7) |
| (0.9) |
| (0.5) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 833.8 |
| 873.8 |
| 832.0 |
| 805.7 |
| 774.7 |
| 762.7 |
| 732.9 |
| 723.1 |
| 661.0 |
| 650.0 |
| 628.4 |
| 618.1 |
| 599.0 |
| 244.6 |
| 229.4 |
| 227.6 |
| 221.1 |
| 210.4 |
| 208.5 |
| 203.7 |
| 124.3 |
| 118.7 |
| 122.2 |
| 120.5 |
| 832.0 |
| 805.7 |
| 774.7 |
| 762.7 |
| 732.9 |
| 723.1 |
| 661.0 |
| 650.0 |
| 628.4 |
| 618.1 |
| 599.0 |
| 244.6 |
| 229.4 |
| 227.6 |
| 221.1 |
| 210.4 |
| 208.5 |
| 203.7 |
| 124.3 |
| 118.7 |
| 122.2 |
| 120.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 836.1 |
| 861.2 |
| 862.4 |
| 886.0 |
| 1,011.4 |
| 986.4 |
| 962.9 |
| 785.4 |
| 787.2 |
| 800.3 |
| 810.0 |
| 814.8 |
| 475.4 |
| 455.2 |
| 448.8 |
| 427.2 |
| 424.2 |
| 410.4 |
| 410.0 |
| 44.1 |
| 48.9 |
| 49.1 |
| 54.7 |
| 832.0 |
| 805.7 |
| 774.7 |
| 762.7 |
| 732.9 |
| 723.1 |
| 661.0 |
| 650.0 |
| 628.4 |
| 618.1 |
| 599.0 |
| 244.6 |
| 229.4 |
| 227.6 |
| 221.1 |
| 210.4 |
| 208.5 |
| 203.7 |
| 124.3 |
| 118.7 |
| 122.2 |
| 120.5 |
| 816.2 |
| 773.5 |
| 746.3 |
| 715.2 |
| 721.1 |
| 692.3 |
| 683.0 |
| 620.1 |
| 608.0 |
| 610.8 |
| 599.9 |
| 579.9 |
| 224.8 |
| 208.7 |
| 206.5 |
| 199.9 |
| 189.1 |
| 187.2 |
| 193.9 |
| 114.6 |
| 108.9 |
| 112.3 |
| 110.6 |