| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | - | - | - | 466.0 | 84.4 | 48.7 | 61.9 | 46.4 | 12.6 | 15.3 | 28.9 | 87.2 | 30.5 | 5.7 |
| Restricted Cash | - | - | - | 0.1 | 0.2 | 0.2 | 0.1 | 4.6 | 0.1 | 1.1 | 0.9 | 0.5 | - | - |
| Short Term Investments | - | 22.7 | 236.9 | 432.3 | 829.9 | 688.6 | 379.1 | 107.5 | 106.2 | 130.9 | 201.6 | - | - | - |
| Cash And Short Term Investments | - | - | - | 898.3 | 914.3 | 737.3 | 441.0 | 153.9 | 118.9 | 146.1 | 230.5 | 87.2 | 30.5 | 5.7 |
| Receivables | ||||||||||||||
| Accounts Receivable | 296.5 | 314.2 | 278.3 | 244.4 | 122.1 | 78.6 | 53.4 | 62.2 | 44.1 | 13.4 | 5.9 | 5.9 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 68.4 | 44.7 | 40.8 | 35.4 | 26.9 | 20.0 | 12.4 | 13.6 | 9.0 | 6.4 | 8.1 | 11.5 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 352.3 | 240.5 | 167.5 | 128.2 | 84.9 | 83.4 | 64.8 | 58.6 | 56.7 | 51.6 | 26.5 | 24.2 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 33.2 | 34.9 | 15.0 | 31.1 | 27.2 | 8.1 | 8.6 | 14.6 | 8.5 | 11.5 | 7.3 | 8.9 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | 282.9 | 281.7 | 280.4 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 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 | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 80.3 | 80.4 | 363.3 | 362.0 | 330.4 | 50.1 | 50.1 | 50.2 | 50.1 | 49.6 | 42.1 | - | - | - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 57.0 | |||||||||||||||||||||||||
| 55.8 |
| 48.6 |
| 60.5 |
| 33.6 |
| 29.6 |
| 26.6 |
| 16.4 |
| 6.2 |
| 8.6 |
| 7.1 |
| 5.3 |
| 1.3 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,496.9 | 1,375.8 | 1,258.5 | 1,211.8 | 1,093.1 | 862.7 | 523.2 | 240.5 | 180.6 | 174.1 | 250.7 | 106.5 | - | - |
| Accumulated Depreciation | 111.1 | 78.4 | 56.3 | 35.7 | 19.4 | 50.1 | 41.5 | 34.3 | 27.0 | 19.3 | 13.8 | 9.6 | - | - |
| Property,Plant & Equipment Net | 241.2 | 162.0 | 111.2 | 92.5 | 65.5 | 33.3 | 23.3 | 24.3 | 29.7 | 32.3 | 12.7 | 14.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 141.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 373.7 | 10.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 108.5 | 86.1 | 56.5 | 71.9 | 59.0 | 21.4 | 23.7 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 36.9 | 25.8 | 15.4 | 18.3 | 18.8 | 14.7 | 12.5 | 3.3 | 4.0 | 3.9 | 1.1 | 1.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,398.3 | 1,660.7 | 1,441.7 | 1,394.5 | 1,236.5 | 932.2 | 582.7 | 268.2 | 214.6 | 210.7 | 265.2 | 123.6 | - | - |
| 80.3 |
| 80.4 |
| 80.4 |
| 80.4 |
| 50.1 |
| 50.1 |
| 50.1 |
| 50.2 |
| 50.1 |
| 49.6 |
| 42.1 |
| - |
| - |
| - |
| Deferred Revenue Current | 24.9 | 19.8 | 16.6 | 10.8 | 7.4 | 50.1 | 56.0 | 4.1 | 1.4 | 0.6 | 0.1 | 0.1 | - | - |
| Operating Lease Liabilities Current | 15.6 | 10.2 | 11.6 | 7.6 | 5.8 | 7.3 | 5.7 | - | - | - | - | - | - | - |
| Accrued Expenses | 92.6 | 62.1 | 45.9 | 44.0 | 40.9 | 60.4 | 49.0 | 32.4 | 33.3 | 19.9 | 18.7 | 10.3 | - | - |
| Other Current Liabilities | 188.7 | 146.9 | 149.4 | 144.2 | 93.4 | 60.4 | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 441.2 | 344.0 | 307.3 | 310.5 | 219.0 | 199.1 | 179.9 | 114.0 | 105.6 | 96.4 | 80.5 | 29.9 | - | - |
| 118.5 |
| 96.6 |
| 67.0 |
| 76.6 |
| 61.0 |
| 21.2 |
| 26.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 17.1 | 16.8 | 19.1 | 20.0 | 21.3 | 22.8 | 23.8 | 40.1 | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 11.7 | 7.8 | - | - | 1.5 | 0.3 | 0.3 | - | 1.3 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 24.5 | - | - |
| Total Liabilities | 685.9 | 465.3 | 676.4 | 688.7 | 583.2 | 445.9 | 303.9 | 236.0 | 189.2 | 104.2 | 80.5 | 54.3 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (2,776.0) | (2,567.9) | (2,377.4) | (1,942.6) | (1,394.8) | (929.3) | (699.2) | (574.5) | (446.4) | (345.8) | (250.1) | (179.8) | - | - |
| Accumulated Other Comprehensive Income | (0.3) | (0.3) | (3.1) | (16.4) | (2.3) | 4.3 | 0.9 | (0.6) | (0.8) | (0.7) | (1.4) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,712.4 | 1,195.4 | 765.3 | 705.7 | 653.3 | 486.2 | 278.7 | 32.2 | 25.4 | 143.6 | 226.4 | (171.3) | (171.5) | (136.3) |
| Total Equity | 1,712.4 | 1,195.4 | 765.3 | 705.7 | 653.3 | 486.2 | 278.7 | 32.2 | 25.4 | 143.6 | 226.4 | (171.3) | (171.5) | (136.3) |
| - |
| - |
| - |
| (536.3) |
| (583.8) |
| (687.2) |
| (390.9) |
| (103.7) |
| (68.8) |
| (96.5) |
| (188.4) |
| - |
| - |
| - |
| Working Capital | 1,055.7 | 1,031.8 | 951.3 | 901.3 | 874.2 | 663.6 | 343.3 | 126.5 | 75.1 | 77.7 | 170.3 | 76.6 | - | - |
| Book Value | 1,712.4 | 1,195.4 | 765.3 | 705.7 | 653.3 | 486.2 | 278.7 | 32.2 | 25.4 | 143.6 | 226.4 | (171.3) | (171.5) | (136.3) |
| Tangible Book Value | 1,197.6 | 1,184.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| 91.3 |
| 158.3 |
| 84.4 |
| 95.1 |
| 62.8 |
| 65.1 |
| 48.7 |
| 209.4 |
| 77.3 |
| 74.1 |
| 61.9 |
| 51.6 |
| 29.9 |
| 34.3 |
| 46.4 |
| 34.5 |
| 12.3 |
| 33.7 |
| 12.6 |
| 11.2 |
| 7.1 |
| 9.1 |
| 15.3 |
| 25.3 |
| 16.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 4.6 | 4.2 | 5.6 | 5.7 | 0.1 | 0.0 | 0.8 | 0.8 | 1.1 | 1.2 | 1.3 |
| Short Term Investments | - | - | 1.0 | 16.0 | 17.8 | 22.7 | 29.5 | 90.3 | 69.1 | 236.9 | 267.8 | 354.8 | 408.9 | 432.3 | 464.1 | 547.4 | 593.7 | 829.9 | 928.6 | 517.4 | 588.4 | 688.6 | 600.2 | 493.9 | 331.7 | 379.1 | 186.7 | 208.1 | 93.8 | 107.5 | 130.9 | 70.9 | 80.0 | 106.2 | 135.0 | 95.0 | 106.7 | 130.9 | 157.7 | 198.6 |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 521.2 | 638.7 | 752.0 | 914.3 | 1,023.7 | 580.2 | 653.6 | 737.3 | 809.6 | 571.2 | 405.8 | 441.0 | 238.3 | 238.0 | 128.1 | 153.9 | 165.4 | 83.2 | 113.7 | 118.9 | 146.2 | 102.1 | 115.8 | 146.1 | 183.0 | 215.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 417.6 | 296.5 | 286.4 | 309.2 | 318.2 | 314.2 | 306.9 | 335.9 | 288.7 | 278.3 | 255.1 | 260.1 | 246.8 | 244.4 | 236.4 | 208.3 | 167.9 | 122.1 | 110.4 | 100.1 | 87.6 | 78.6 | 70.7 | 58.7 | 61.6 | 53.4 | 58.9 | 63.0 | 60.3 | 62.2 | 60.4 | 57.0 | 50.3 | 44.1 | 7.3 | 7.1 | 7.5 | 13.4 | 9.4 | 6.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 70.7 | 68.4 | 64.6 | 54.3 | 50.4 | 44.7 | 48.7 | 41.0 | 43.0 | 40.8 | 42.1 | 42.7 | 40.7 | 35.4 | 40.4 | 30.5 | 25.0 | 26.9 | 28.0 | 28.4 | 23.7 | 20.0 | 20.4 | 18.0 | 14.2 | 12.4 | 12.5 | 15.2 | 13.7 | 13.6 | 12.2 | 12.3 | 11.9 | 9.0 | 9.2 | 7.4 | 8.2 | 6.4 | 9.2 | 8.9 |
| Prepaid Expenses | 75.6 | 55.8 | 53.9 | 52.1 | 56.2 | 48.6 | 44.6 | 37.8 | 46.7 | 60.5 | 33.5 | 26.8 | 30.0 | 33.6 | 31.6 | 24.0 | 35.1 | 29.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,651.8 | 1,496.9 | 1,447.3 | 1,431.6 | 1,416.4 | 1,375.8 | 1,322.6 | 1,301.8 | 1,261.4 | 1,258.5 | 1,267.3 | 1,065.5 | 1,129.5 | 1,211.8 | 829.6 | 901.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 389.8 | 352.3 | 307.4 | 280.9 | 267.0 | 240.5 | 213.3 | 197.7 | 184.5 | 167.5 | 155.4 | 148.0 | 141.2 | 128.2 | 119.0 | 108.3 | 100.8 | 84.9 | 117.6 | 104.2 | 92.8 | 83.4 | 75.9 | 71.4 | 70.1 | 64.8 | 58.8 | 60.3 | 59.5 | 58.6 | 57.2 | 55.8 | 55.7 | 56.7 | 55.6 | 54.8 | 53.4 | 51.6 | 42.3 | 35.2 |
| Accumulated Depreciation | 120.4 | 111.1 | 100.9 | 91.7 | 86.6 | 78.4 | 71.1 | 64.5 | 58.7 | 56.3 | 50.6 | 45.1 | 40.6 | 35.7 | 31.5 | 26.6 | 22.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 269.4 | 241.2 | 206.5 | 189.2 | 180.5 | 162.0 | 142.2 | 133.3 | 125.8 | 111.2 | 104.8 | 102.9 | 100.6 | 92.5 | 87.5 | 81.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 140.9 | 141.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 367.4 | 373.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 134.0 | 108.5 | 97.0 | 95.1 | 94.6 | 86.1 | 87.9 | 52.6 | 54.6 | 56.5 | 58.2 | 61.9 | 69.5 | 71.9 | 73.8 | 62.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 51.0 | 36.9 | 70.7 | 41.1 | 40.9 | 36.7 | 38.4 | 29.3 | 26.4 | 15.4 | 16.2 | 17.5 | 19.3 | 18.3 | 18.2 | 21.5 | 21.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,614.4 | 2,398.3 | 1,821.5 | 1,757.1 | 1,732.4 | 1,660.7 | 1,590.9 | 1,517.0 | 1,468.2 | 1,441.7 | 1,446.5 | 1,247.9 | 1,318.9 | 1,394.5 | 1,009.1 | 1,067.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 62.4 | 33.2 | 46.5 | 36.9 | 39.2 | 34.9 | 27.8 | 33.1 | 26.0 | 15.0 | 21.3 | 21.1 | 36.1 | 31.1 | 34.2 | 28.2 | 18.1 | 27.2 | 8.2 | 20.3 | 4.7 | 8.1 | 9.3 | 3.5 | 8.4 | 8.6 | 9.2 | 8.3 | 8.9 | 14.6 | 9.9 | 7.7 | 8.6 | 8.5 | 3.8 | 10.4 | 6.6 | 11.5 | 8.8 | 9.2 |
| Short Term Debt | 80.3 | 80.3 | 80.3 | 80.3 | 80.3 | 80.4 | 80.5 | 80.4 | 80.4 | 80.4 | 80.4 | 80.4 | 80.4 | 80.4 | 50.1 | 50.1 | 50.1 | 50.1 | ||||||||||||||||||||||
| Deferred Revenue Current | 36.9 | 24.9 | 21.8 | 21.6 | 20.6 | 19.8 | 17.9 | 18.4 | 17.7 | 16.6 | 15.0 | 15.6 | 16.6 | 10.8 | 7.9 | 16.0 | 13.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 14.8 | 15.6 | 14.0 | 13.1 | 12.2 | 10.2 | 9.8 | 12.4 | 12.0 | 11.6 | 11.0 | 10.4 | 9.3 | 7.6 | 6.1 | 5.6 | ||||||||||||||||||||||||
| Accrued Expenses | 143.8 | 92.6 | 77.4 | 55.0 | 47.1 | 62.1 | 49.1 | 41.5 | 39.6 | 45.9 | 39.4 | 34.2 | 39.2 | 44.0 | 42.2 | 33.0 | 32.4 | 40.9 | ||||||||||||||||||||||
| Other Current Liabilities | 212.5 | 188.7 | 216.0 | 191.0 | 178.4 | 146.9 | 126.2 | 141.2 | 142.2 | 149.4 | 133.7 | 125.5 | 118.6 | 144.2 | 132.8 | 124.4 | 116.6 | |||||||||||||||||||||||
| Total Current Liabilities | 558.3 | 441.2 | 442.0 | 384.8 | 365.7 | 344.0 | 301.4 | 314.6 | 305.9 | 307.3 | 289.9 | 276.9 | 291.0 | 310.5 | 267.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 145.0 | 118.5 | 104.4 | 102.7 | 103.1 | 96.6 | 99.0 | 61.2 | 64.2 | 67.0 | 68.3 | 71.1 | 73.9 | 76.6 | 78.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 17.0 | 17.1 | 16.4 | 16.5 | 16.7 | 16.8 | 16.9 | 18.4 | 18.8 | 19.1 | 21.0 | 21.5 | 21.5 | 20.0 | 20.4 | 20.7 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 16.3 | 11.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.6 | 2.5 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 840.4 | 685.9 | 569.3 | 510.9 | 492.7 | 465.3 | 712.4 | 680.5 | 674.1 | 676.4 | 661.9 | 651.7 | 668.3 | 688.7 | 647.5 | 622.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | (2,861.1) | (2,776.0) | (2,823.3) | (2,735.7) | (2,634.8) | (2,567.9) | (2,514.1) | (2,482.5) | (2,445.0) | (2,377.4) | (2,299.4) | (2,190.4) | (2,079.6) | (1,942.6) | (1,800.1) | (1,678.6) | (1,533.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.2) | (0.3) | (0.2) | (0.3) | (0.2) | (0.3) | (0.8) | (1.4) | (2.2) | (3.1) | (5.4) | (9.2) | (11.8) | (16.4) | (19.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,774.0 | 1,712.4 | 1,252.2 | 1,246.2 | 1,239.7 | 1,195.4 | 878.5 | 836.5 | 794.1 | 765.3 | 784.7 | 596.1 | 650.6 | 705.7 | 361.6 | 444.6 | 542.3 | |||||||||||||||||||||||
| Total Equity | 1,774.0 | 1,712.4 | 1,252.2 | 1,246.2 | 1,239.7 | 1,195.4 | 878.5 | 836.5 | 794.1 | 765.3 | 784.7 | 596.1 | 650.6 | 705.7 | 361.6 | 444.6 | 542.3 | 653.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 80.3 | 80.3 | 80.3 | 80.3 | 80.3 | 80.4 | 80.5 | 80.4 | 80.4 | 80.4 | 80.4 | 80.4 | 80.4 | 80.4 | 50.1 | 50.1 | 50.1 | 50.1 | 50.0 | 50.0 | 50.1 | 50.1 | 50.1 | 50.1 | 50.1 | 50.1 | 50.1 | 50.1 | 50.2 | 50.2 | 50.1 | 50.1 | 50.1 | 50.1 | 50.1 | 50.0 | 49.8 | 49.6 | 49.5 | 49.3 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (471.0) | (588.6) | (701.9) | (864.2) | (973.7) | |||||||||||||||||||||
| Working Capital | 1,093.6 | 1,055.7 | 1,005.3 | 1,046.8 | 1,050.7 | 1,031.8 | 1,021.1 | 987.2 | 955.5 | 951.3 | 977.4 | 788.7 | 838.5 | 901.3 | 562.3 | 649.9 | 749.2 | |||||||||||||||||||||||
| Book Value | 1,774.0 | 1,712.4 | 1,252.2 | 1,246.2 | 1,239.7 | 1,195.4 | 878.5 | 836.5 | 794.1 | 765.3 | 784.7 | 596.1 | 650.6 | 705.7 | 361.6 | 444.6 | 542.3 | 653.3 | ||||||||||||||||||||||
| Tangible Book Value | 1,265.8 | 1,197.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 28.9 |
| 30.9 |
| 26.4 |
| 26.6 |
| 15.2 |
| 15.5 |
| 15.6 |
| 16.4 |
| 14.0 |
| 5.7 |
| 5.6 |
| 6.2 |
| 6.4 |
| 7.2 |
| 5.9 |
| 8.6 |
| 6.4 |
| 5.7 |
| 7.9 |
| 7.1 |
| 9.4 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 980.2 |
| 1,093.1 |
| 1,191.2 |
| 739.9 |
| 791.4 |
| 862.7 |
| 916.0 |
| 663.5 |
| 497.2 |
| 523.2 |
| 323.7 |
| 322.0 |
| 208.1 |
| 240.5 |
| 248.7 |
| 165.4 |
| 187.5 |
| 180.6 |
| 169.2 |
| 123.1 |
| 140.2 |
| 174.1 |
| 212.3 |
| 237.2 |
| 19.4 |
| 58.3 |
| 55.3 |
| 52.6 |
| 50.1 |
| 47.7 |
| 45.5 |
| 43.4 |
| 41.5 |
| 39.7 |
| 38.2 |
| 36.2 |
| 34.3 |
| 32.4 |
| 30.5 |
| 28.8 |
| 27.0 |
| 25.2 |
| 23.5 |
| 21.7 |
| 19.3 |
| 16.6 |
| 16.1 |
| 78.4 |
| 65.5 |
| 59.3 |
| 48.9 |
| 40.2 |
| 33.3 |
| 28.2 |
| 25.9 |
| 26.7 |
| 23.3 |
| 19.0 |
| 22.0 |
| 23.3 |
| 24.3 |
| 24.8 |
| 25.3 |
| 26.9 |
| 29.7 |
| 30.4 |
| 31.3 |
| 31.8 |
| 32.3 |
| 25.6 |
| 19.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.4 |
| 59.0 |
| 47.7 |
| 48.3 |
| 49.5 |
| 21.4 |
| 20.3 |
| 21.5 |
| 22.6 |
| 23.7 |
| 24.8 |
| 26.2 |
| 27.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.8 |
| 13.2 |
| 12.8 |
| 12.4 |
| 14.7 |
| 12.2 |
| 12.4 |
| 12.1 |
| 12.5 |
| 12.7 |
| 13.1 |
| 2.8 |
| 3.3 |
| 3.4 |
| 3.3 |
| 3.9 |
| 4.0 |
| 4.1 |
| 3.7 |
| 3.8 |
| 3.9 |
| 4.1 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,144.7 |
| 1,236.5 |
| 1,311.4 |
| 850.0 |
| 893.5 |
| 932.2 |
| 976.7 |
| 723.3 |
| 558.6 |
| 582.7 |
| 380.3 |
| 383.3 |
| 261.4 |
| 268.2 |
| 277.3 |
| 194.4 |
| 218.7 |
| 214.6 |
| 204.1 |
| 158.4 |
| 176.0 |
| 210.7 |
| 242.4 |
| 261.3 |
| 50.0 |
| 50.0 |
| 50.1 |
| 50.1 |
| 50.1 |
| 50.1 |
| 50.1 |
| 50.1 |
| 50.1 |
| 50.1 |
| 50.2 |
| 50.2 |
| 50.1 |
| 50.1 |
| 50.1 |
| 50.1 |
| 50.1 |
| 50.0 |
| 49.8 |
| 49.6 |
| 49.5 |
| 49.3 |
| 7.4 |
| 9.7 |
| 10.6 |
| 9.1 |
| 50.1 |
| 51.2 |
| 52.4 |
| 51.8 |
| 56.0 |
| 25.7 |
| 19.2 |
| 4.9 |
| 4.1 |
| 1.2 |
| 1.2 |
| 1.4 |
| 1.4 |
| 1.0 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.3 |
| 5.2 |
| 5.8 |
| 6.9 |
| 6.3 |
| 6.0 |
| 7.3 |
| 6.4 |
| 6.2 |
| 5.9 |
| 5.7 |
| 5.5 |
| 5.3 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.5 |
| 86.1 |
| 77.3 |
| 60.4 |
| 62.9 |
| 53.1 |
| 50.4 |
| 49.0 |
| 38.7 |
| 39.2 |
| 37.8 |
| 32.4 |
| 31.1 |
| 30.5 |
| 31.5 |
| 33.3 |
| 23.0 |
| 25.6 |
| 23.9 |
| 19.9 |
| 23.3 |
| 23.6 |
| 93.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 251.6 |
| 231.1 |
| 219.0 |
| 199.7 |
| 198.0 |
| 167.0 |
| 199.1 |
| 195.9 |
| 175.6 |
| 176.6 |
| 179.9 |
| 138.0 |
| 126.9 |
| 112.7 |
| 114.0 |
| 101.8 |
| 98.1 |
| 104.4 |
| 105.6 |
| 91.5 |
| 98.3 |
| 93.0 |
| 96.4 |
| 96.0 |
| 95.5 |
| 65.4 |
| 67.5 |
| 61.0 |
| 48.4 |
| 49.5 |
| 50.8 |
| 21.2 |
| 21.4 |
| 23.1 |
| 24.7 |
| 26.3 |
| 27.8 |
| 29.3 |
| 30.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.5 |
| 21.3 |
| 22.7 |
| 23.6 |
| 23.8 |
| 22.8 |
| 23.1 |
| 22.5 |
| 25.2 |
| 23.8 |
| 56.2 |
| 60.5 |
| 39.7 |
| 40.1 |
| 36.9 |
| 36.1 |
| 35.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.5 |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 602.3 |
| 583.2 |
| 552.4 |
| 550.8 |
| 521.1 |
| 445.9 |
| 440.7 |
| 419.0 |
| 299.7 |
| 303.9 |
| 295.6 |
| 290.2 |
| 256.5 |
| 236.0 |
| 220.7 |
| 216.4 |
| 222.5 |
| 189.2 |
| 173.9 |
| 107.5 |
| 102.4 |
| 104.2 |
| 102.1 |
| 97.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,394.8) |
| (1,254.3) |
| (1,103.0) |
| (987.0) |
| (929.3) |
| (852.9) |
| (794.6) |
| (734.9) |
| (699.2) |
| (664.0) |
| (640.9) |
| (699.2) |
| (574.5) |
| (542.7) |
| (513.1) |
| (479.2) |
| (446.4) |
| (436.7) |
| (409.5) |
| (381.8) |
| (345.8) |
| (307.9) |
| (281.9) |
| (16.4) |
| (13.9) |
| (2.3) |
| 1.5 |
| 2.4 |
| 3.2 |
| 4.3 |
| 5.2 |
| 5.8 |
| 5.7 |
| 0.9 |
| 0.9 |
| 0.8 |
| (0.3) |
| (0.6) |
| (0.9) |
| (0.9) |
| (0.9) |
| (0.8) |
| (0.4) |
| (0.5) |
| (0.5) |
| (0.7) |
| 0.3 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 653.3 |
| 759.0 |
| 299.1 |
| 372.4 |
| 486.2 |
| 536.0 |
| 304.3 |
| 258.9 |
| 278.7 |
| 84.7 |
| 93.1 |
| 5.0 |
| 32.2 |
| 56.6 |
| (22.0) |
| (3.9) |
| 25.4 |
| 30.2 |
| 50.9 |
| 73.7 |
| 106.5 |
| 140.3 |
| 163.8 |
| 759.0 |
| 299.1 |
| 372.4 |
| 486.2 |
| 536.0 |
| 304.3 |
| 258.9 |
| 278.7 |
| 84.7 |
| 93.1 |
| 5.0 |
| 32.2 |
| 56.6 |
| (22.0) |
| (3.9) |
| 25.4 |
| 30.2 |
| 50.9 |
| 73.7 |
| 106.5 |
| 140.3 |
| 163.8 |
| (530.2) |
| (603.5) |
| (687.2) |
| (759.5) |
| (521.1) |
| (355.7) |
| (390.9) |
| (188.2) |
| (187.8) |
| (77.9) |
| (103.7) |
| (115.3) |
| (33.1) |
| (63.6) |
| (68.8) |
| (96.1) |
| (52.1) |
| (66.0) |
| (96.5) |
| (133.6) |
| (165.9) |
| 874.2 |
| 991.5 |
| 541.9 |
| 624.4 |
| 663.6 |
| 720.1 |
| 487.9 |
| 320.6 |
| 343.3 |
| 185.8 |
| 195.0 |
| 95.4 |
| 126.5 |
| 146.9 |
| 67.2 |
| 83.1 |
| 75.1 |
| 77.7 |
| 24.8 |
| 47.1 |
| 77.7 |
| 116.3 |
| 141.7 |
| 759.0 |
| 299.1 |
| 372.4 |
| 486.2 |
| 536.0 |
| 304.3 |
| 258.9 |
| 278.7 |
| 84.7 |
| 93.1 |
| 5.0 |
| 32.2 |
| 56.6 |
| (22.0) |
| (3.9) |
| 25.4 |
| 30.2 |
| 50.9 |
| 73.7 |
| 106.5 |
| 140.3 |
| 163.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |