| (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 | 398.1 | 401.8 | 288.8 | 139.8 | 202.3 | 250.9 | 132.5 | 137.2 | 103.5 | 86.5 | 81.3 | 78.8 | 7.6 | 9.0 | 8.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 398.1 | 401.8 | 288.8 | 139.8 | 202.3 | 250.9 | 132.5 | 137.2 | 103.5 | 86.5 | 81.3 | 78.8 | 7.6 | 9.0 | 8.0 |
| Receivables | |||||||||||||||
| Accounts Receivable | 41.6 | 33.0 | 25.1 | 15.8 | 6.3 | 4.9 | 4.4 | 3.5 | 2.0 | 1.7 | 1.1 | 0.8 | 0.7 | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 157.9 | 151.2 | 142.0 | 135.7 | 122.6 | 118.0 | 108.4 | 90.8 | 66.2 | 45.2 | 31.2 | 24.9 | 16.8 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 17.3 | 8.6 | 6.2 | 8.4 | 4.2 | 1.8 | 4.0 | 3.0 | 2.0 | 1.6 | 1.3 | 2.1 | 0.9 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 162.5 | 0.0 | - | - | - | 100.0 | - | - | - | - | - | - | 0.9 | - | - |
| 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 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 162.5 | 0.0 | - | - | - | 100.0 | - | - | - | - | - | - | 1.6 | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 299.7 | 162.5 | 165.2 | 398.1 | 477.8 | 482.4 | 778.5 | 401.8 | 492.7 | 366.9 | 305.0 | 288.8 | 233.7 | 120.1 | 65.5 | |||||||||||||||||||||||||
| 50.9 |
| 39.8 |
| 35.1 |
| 28.9 |
| 16.0 |
| 13.2 |
| 13.9 |
| 11.2 |
| 14.9 |
| 7.4 |
| 4.4 |
| 2.7 |
| 1.9 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,312.0 | 3,524.5 | 3,048.4 | 4,231.7 | 2,032.9 | 1,663.2 | 1,596.2 | 1,378.2 | 1,062.8 | 1,335.2 | 678.8 | 500.3 | 366.7 | - | - |
| - |
| Accumulated Depreciation | 103.7 | 90.6 | 77.9 | 72.8 | 62.8 | 51.3 | 38.4 | 28.7 | 25.4 | 18.5 | 15.1 | 11.7 | 8.3 | - | - |
| Property,Plant & Equipment Net | 54.2 | 60.6 | 64.1 | 62.8 | 59.8 | 66.7 | 70.1 | 62.0 | 40.8 | 26.8 | 16.1 | 13.1 | 8.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 343.1 | 108.9 | 102.1 | 101.9 | 33.7 | 21.7 | 9.6 | 9.6 | 6.0 | 6.0 | 6.0 | 3.0 | - | - | - |
| Intangible Assets | 92.7 | 28.3 | 34.5 | 45.5 | 13.0 | 13.4 | 10.8 | 13.0 | 8.9 | 10.4 | 11.9 | 6.3 | - | - | - |
| Operating Lease Right Of Use Assets | 36.0 | 33.8 | 44.1 | 49.2 | 44.0 | 48.7 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 17.8 | 17.8 | 15.8 | 19.1 | 11.6 | 5.0 | 6.5 | 22.1 | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,389.4 | 4,245.5 | 3,695.7 | 4,809.0 | 2,414.9 | 1,985.6 | 1,803.9 | 1,507.6 | 1,137.4 | 1,390.7 | 720.5 | 528.2 | 377.9 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | - | - |
| Deferred Revenue Current | 35.7 | 25.9 | 24.5 | 13.5 | 9.4 | 8.8 | 5.6 | 0.7 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 8.6 | 7.6 | 7.8 | 8.4 | 7.5 | 8.1 | 1.5 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 193.1 | 158.3 | 143.3 | 124.4 | 103.1 | 79.9 | 57.6 | 42.2 | 30.3 | 25.0 | 16.4 | 10.7 | 6.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,905.3 | 3,117.4 | 2,774.8 | 4,120.5 | 1,867.0 | 1,408.9 | 1,456.0 | 1,270.8 | 974.8 | 1,266.2 | 609.5 | 433.1 | 364.4 | - | - |
| Operating Lease Liabilities Non-Current |
| 46.8 |
| 46.8 |
| 62.5 |
| 69.1 |
| 67.2 |
| 73.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 32.6 | 41.8 | 11.8 | 2.2 | 1.8 | 8.8 | 6.9 | - | 0.4 | 0.2 | 0.9 | 0.7 | 0.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 8.6 | 6.4 | 3.7 | 3.7 | 2.0 | 1.7 | 1.7 | 1.1 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,155.7 | 3,212.4 | 2,852.8 | 4,195.6 | 1,938.0 | 1,592.7 | 1,496.0 | 1,294.8 | 989.8 | 1,271.1 | 613.0 | 437.0 | 367.9 | - | - |
| Additional Paid In Capital |
| 327.5 |
| 360.5 |
| 380.6 |
| 289.8 |
| 241.7 |
| 227.9 |
| 208.0 |
| 219.6 |
| 192.8 |
| 171.5 |
| 155.7 |
| 125.3 |
| 0.4 |
| - |
| - |
| Retained Earnings | 900.6 | 673.5 | 466.7 | 325.9 | 235.1 | 164.3 | 99.8 | (6.7) | (45.3) | (52.0) | (48.1) | (34.2) | (27.1) | - | - |
| Accumulated Other Comprehensive Income | 5.6 | (0.9) | (4.5) | (2.3) | 0.1 | 0.7 | 0.1 | (0.1) | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,233.7 | 1,033.1 | 842.9 | 613.5 | 476.9 | 392.9 | 308.0 | 212.8 | 147.6 | 119.6 | 107.6 | 91.1 | (26.6) | (27.6) | (2.3) |
| Total Equity | 1,233.7 | 1,033.1 | 842.9 | 613.5 | 476.9 | 392.9 | 308.0 | 212.8 | 147.6 | 119.6 | 107.6 | 91.1 | (26.6) | (27.6) | (2.3) |
| (235.6) |
| (401.8) |
| - |
| - |
| - |
| (150.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| Working Capital | 406.7 | 407.1 | 273.6 | 111.1 | 165.9 | 254.2 | 140.1 | 107.4 | 88.0 | 69.0 | 69.3 | 67.1 | 2.3 | - | - |
| Book Value | 1,233.7 | 1,033.1 | 842.9 | 613.5 | 476.9 | 392.9 | 308.0 | 212.8 | 147.6 | 119.6 | 107.6 | 91.1 | (26.6) | (27.6) | (2.3) |
| Tangible Book Value | 798.0 | 895.8 | 706.3 | 466.0 | 430.3 | 357.9 | 287.6 | 190.2 | 132.7 | 103.2 | 89.6 | 81.8 | - | - | - |
| 139.8 |
| 96.5 |
| 84.1 |
| 66.4 |
| 202.3 |
| 175.5 |
| 218.7 |
| 221.5 |
| 250.9 |
| 114.3 |
| 75.9 |
| 100.5 |
| - |
| 90.9 |
| 84.1 |
| 63.7 |
| 137.2 |
| 129.5 |
| 111.0 |
| 97.4 |
| 103.5 |
| 101.5 |
| 82.3 |
| 78.0 |
| 86.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 299.7 | 162.5 | 165.2 | 398.1 | 477.8 | 482.4 | 778.5 | 401.8 | 492.7 | 366.9 | 305.0 | 288.8 | 233.7 | 120.1 | 65.5 | 139.8 | 96.5 | 84.1 | 66.4 | 202.3 | 175.5 | 218.7 | 221.5 | 250.9 | 114.3 | 75.9 | 100.5 | - | 90.9 | 84.1 | 63.7 | 137.2 | 129.5 | 111.0 | 97.4 | 103.5 | 101.5 | 82.3 | 78.0 | 86.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 48.4 | 44.0 | 41.7 | 41.6 | 43.6 | 43.5 | 34.3 | 33.0 | 33.7 | 32.5 | 30.1 | 25.1 | 27.4 | 24.5 | 21.5 | 15.8 | 17.8 | 9.8 | 8.1 | 6.3 | 9.2 | 6.1 | 4.7 | 4.9 | 5.8 | 4.3 | 3.9 | - | 5.1 | 4.3 | 3.0 | 3.5 | 3.4 | 2.7 | 2.6 | 2.0 | 2.2 | 2.1 | 1.8 | 1.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 43.3 | 52.5 | 59.4 | 50.9 | 40.2 | 62.8 | 40.6 | 39.8 | 36.5 | 48.5 | 37.0 | 35.1 | 28.9 | 30.2 | 29.1 | 28.9 | 23.4 | 22.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,358.3 | 5,893.9 | 3,163.0 | 3,312.0 | 4,103.0 | 4,237.3 | 3,296.3 | 3,524.5 | 4,246.5 | 3,806.7 | 2,982.9 | 3,048.4 | 3,566.0 | 3,309.0 | 2,479.6 | 4,231.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 169.1 | 162.9 | 159.6 | 157.9 | 154.2 | 152.5 | 151.6 | 151.2 | 148.6 | 148.1 | 144.0 | 142.0 | 138.0 | 136.2 | 136.6 | 135.7 | 133.3 | 130.1 | 128.8 | 122.6 | 123.7 | 121.8 | 121.0 | 118.0 | 116.6 | 115.7 | 114.3 | - | 102.5 | 97.3 | 93.1 | 90.8 | 83.6 | 79.0 | 73.0 | 66.2 | 58.5 | 55.7 | 48.9 | 45.2 |
| Accumulated Depreciation | 112.3 | 108.5 | 107.9 | 103.7 | 100.3 | 96.6 | 93.6 | 90.6 | 87.8 | 85.0 | 80.7 | 77.9 | 77.9 | 76.7 | 75.7 | 72.8 | 69.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 56.8 | 54.4 | 51.7 | 54.2 | 53.9 | 55.9 | 57.9 | 60.6 | 60.8 | 63.2 | 63.3 | 64.1 | 60.1 | 59.5 | 60.9 | 62.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 343.2 | 343.2 | 343.2 | 343.1 | 342.8 | 342.9 | 108.9 | 108.9 | 108.5 | 109.6 | 102.1 | 102.1 | 102.1 | 102.1 | 102.1 | 101.9 | 102.2 | 68.3 | ||||||||||||||||||||||
| Intangible Assets | 77.1 | 82.2 | 87.4 | 92.7 | 97.9 | 103.6 | 25.7 | 28.3 | 30.9 | 32.5 | 32.0 | 34.5 | 37.2 | 39.9 | 42.7 | 45.5 | 48.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 34.9 | 33.9 | 35.4 | 36.0 | 37.6 | 37.3 | 33.2 | 33.8 | 35.7 | 37.4 | 42.9 | 44.1 | 45.0 | 46.6 | 47.6 | 49.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 11.9 | 14.2 | 14.1 | 17.8 | 18.1 | 19.6 | 17.2 | 17.8 | 19.2 | 16.6 | 16.4 | 15.8 | 17.7 | 40.5 | 43.3 | 19.1 | 21.8 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,444.4 | 6,972.8 | 4,236.1 | 4,389.4 | 5,168.0 | 5,293.8 | 4,024.8 | 4,245.5 | 4,953.0 | 4,492.7 | 3,646.8 | 3,695.7 | 4,193.5 | 3,937.8 | 3,095.1 | 4,809.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 12.3 | 7.3 | 6.0 | 17.3 | 8.7 | 5.5 | 16.0 | 8.6 | 5.2 | 8.0 | 8.7 | 6.2 | 8.0 | 7.6 | 6.2 | 8.4 | 5.1 | 6.6 | 6.9 | 4.2 | 3.3 | 2.8 | 3.2 | 1.8 | 3.6 | 3.7 | 5.1 | - | 5.3 | 3.5 | 3.6 | 3.0 | 2.4 | 1.8 | 1.9 | 2.0 | 1.6 | 3.1 | 2.8 | 1.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 39.0 | 43.4 | 38.6 | 35.7 | 37.6 | 41.1 | 27.4 | 25.9 | 27.5 | 30.3 | 26.1 | 24.5 | 23.5 | 23.5 | 16.8 | 13.5 | 14.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 9.4 | 8.2 | 8.1 | 8.6 | 8.2 | 8.1 | 7.7 | 7.6 | 8.0 | 8.2 | 8.4 | 7.8 | 7.7 | 8.5 | 8.4 | 8.4 | ||||||||||||||||||||||||
| Accrued Expenses | 191.6 | 171.6 | 174.2 | 193.1 | 193.6 | 162.0 | 156.0 | 158.3 | 170.6 | 147.1 | 131.7 | 143.3 | 144.3 | 115.8 | 105.9 | 124.4 | 108.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4,037.8 | 5,678.1 | 2,945.3 | 2,905.3 | 3,625.0 | 3,705.6 | 2,500.7 | 3,117.4 | 3,765.2 | 3,422.9 | 2,672.2 | 2,774.8 | 3,354.7 | 3,189.1 | 2,411.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 81.3 | 81.3 | 81.3 | 162.5 | 243.8 | 325.0 | 325.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 100.0 | 100.0 | 100.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 43.9 | 44.0 | 46.2 | 46.8 | 49.0 | 49.0 | 45.7 | 46.8 | 48.9 | 51.0 | 60.6 | 62.5 | 64.1 | 65.4 | 67.0 | 69.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 88.2 | 62.4 | 51.4 | 32.6 | 33.6 | 35.7 | 41.0 | 41.8 | 33.5 | 27.9 | 17.7 | 11.8 | 2.2 | 2.2 | 2.2 | 2.2 | 1.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 12.4 | 8.7 | 8.5 | 8.6 | 7.9 | 6.3 | 6.5 | 6.4 | 6.0 | 4.2 | 3.6 | 3.7 | 3.8 | 3.3 | 3.4 | 3.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,263.6 | 5,874.5 | 3,132.7 | 3,155.7 | 3,959.2 | 4,121.6 | 2,918.9 | 3,212.4 | 3,853.6 | 3,505.9 | 2,754.1 | 2,852.8 | 3,424.8 | 3,260.0 | 2,484.3 | 4,195.6 | ||||||||||||||||||||||||
| 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 69.4 | 93.1 | 148.6 | 327.5 | 353.0 | 411.4 | 377.0 | 360.5 | 475.4 | 446.9 | 395.8 | 380.6 | 341.5 | 310.1 | 259.2 | 289.8 | 256.2 | |||||||||||||||||||||||
| Retained Earnings | 1,110.0 | 998.8 | 948.6 | 900.6 | 852.0 | 760.5 | 723.0 | 673.5 | 624.6 | 539.3 | 501.2 | 466.7 | 429.4 | 371.8 | 356.2 | 325.9 | 310.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.2 | 6.3 | 6.3 | 5.6 | 3.7 | 0.2 | 5.9 | (0.9) | (0.7) | 0.5 | (4.4) | (4.5) | (2.2) | (4.2) | (4.7) | (2.3) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,180.7 | 1,098.3 | 1,103.5 | 1,233.7 | 1,208.7 | 1,172.1 | 1,105.9 | 1,033.1 | 1,099.4 | 986.8 | 892.6 | 842.9 | 768.7 | 677.8 | 610.8 | 613.5 | ||||||||||||||||||||||||
| Total Equity | 1,180.7 | 1,098.3 | 1,103.5 | 1,233.7 | 1,208.7 | 1,172.1 | 1,105.9 | 1,033.1 | 1,099.4 | 986.8 | 892.6 | 842.9 | 768.7 | 677.8 | 610.8 | 613.5 | 565.4 | 506.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 81.3 | 81.3 | 81.3 | 162.5 | 243.8 | 325.0 | 325.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 100.0 | 100.0 | 100.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (218.5) | (81.2) | (83.9) | (235.6) | (234.0) | (157.4) | (453.5) | (401.8) | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 320.5 | 215.9 | 217.6 | 406.7 | 478.0 | 531.6 | 795.6 | 407.1 | 481.3 | 383.8 | 310.7 | 273.6 | 211.3 | 119.9 | 68.0 | 111.1 | 78.6 | 80.9 | ||||||||||||||||||||||
| Book Value | 1,180.7 | 1,098.3 | 1,103.5 | 1,233.7 | 1,208.7 | 1,172.1 | 1,105.9 | 1,033.1 | 1,099.4 | 986.8 | 892.6 | 842.9 | 768.7 | 677.8 | 610.8 | 613.5 | 565.4 | 506.7 | ||||||||||||||||||||||
| Tangible Book Value | 760.4 | 672.9 | 672.9 | 798.0 | 768.0 | 725.6 | 971.3 | 895.8 | 960.0 | 844.7 | 758.6 | 706.3 | 629.5 | 535.8 | 466.1 | 466.0 | 415.0 | |||||||||||||||||||||||
| 21.9 |
| 16.0 |
| 14.2 |
| 15.6 |
| 15.2 |
| 13.2 |
| 13.3 |
| 12.9 |
| 13.9 |
| 13.0 |
| 21.9 |
| 12.6 |
| 14.2 |
| 11.2 |
| 16.9 |
| 7.5 |
| 13.5 |
| 14.9 |
| 13.1 |
| 11.3 |
| 6.4 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,517.0 |
| 2,087.1 |
| 3,332.0 |
| 2,032.9 |
| 2,298.3 |
| 2,495.8 |
| 1,673.0 |
| 1,663.2 |
| 1,958.0 |
| 2,034.4 |
| 1,325.7 |
| - |
| 1,908.1 |
| 1,397.3 |
| 1,286.5 |
| 1,378.2 |
| 1,497.4 |
| 1,466.9 |
| 1,055.4 |
| 1,062.8 |
| 1,287.1 |
| 1,188.1 |
| 857.1 |
| 1,335.2 |
| 67.7 |
| 66.5 |
| 62.8 |
| 61.5 |
| 57.7 |
| 54.9 |
| 51.3 |
| 47.9 |
| 44.7 |
| 41.7 |
| - |
| 37.6 |
| 34.7 |
| 31.3 |
| 28.7 |
| 33.3 |
| 30.7 |
| 28.0 |
| 25.4 |
| 24.2 |
| 22.1 |
| 20.2 |
| 18.5 |
| 64.0 |
| 62.4 |
| 62.3 |
| 59.8 |
| 62.2 |
| 64.1 |
| 66.1 |
| 66.7 |
| 68.7 |
| 71.1 |
| 72.6 |
| - |
| 64.9 |
| 62.7 |
| 61.8 |
| 62.0 |
| 50.4 |
| 48.4 |
| 45.0 |
| 40.8 |
| 34.3 |
| 33.6 |
| 28.7 |
| 26.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.0 |
| 33.7 |
| 33.2 |
| 33.2 |
| 21.7 |
| 21.7 |
| 9.6 |
| 9.6 |
| 9.6 |
| - |
| 9.6 |
| 9.6 |
| 9.6 |
| 9.6 |
| 9.8 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 35.2 |
| 37.2 |
| 13.0 |
| 14.1 |
| 15.1 |
| 12.5 |
| 13.4 |
| 9.1 |
| 9.6 |
| 10.2 |
| - |
| 11.3 |
| 11.9 |
| 12.4 |
| 13.0 |
| 13.5 |
| 8.2 |
| 8.5 |
| 8.9 |
| 9.3 |
| 9.7 |
| 10.0 |
| 10.4 |
| 50.8 |
| 49.6 |
| 44.2 |
| 44.0 |
| 45.1 |
| 45.4 |
| 47.1 |
| 48.7 |
| 50.2 |
| 51.7 |
| 50.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.7 |
| 32.6 |
| 11.6 |
| 7.3 |
| 9.5 |
| 5.9 |
| 5.0 |
| 7.2 |
| 7.8 |
| 7.1 |
| 3.7 |
| - |
| 7.9 |
| 9.6 |
| 22.1 |
| 18.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,079.2 |
| 2,588.6 |
| 3,811.5 |
| 2,414.9 |
| 2,663.6 |
| 2,851.0 |
| 2,004.9 |
| 1,985.6 |
| 2,256.9 |
| 2,323.4 |
| 1,598.5 |
| - |
| 2,095.0 |
| 1,580.4 |
| 1,464.1 |
| 1,507.6 |
| 1,610.9 |
| 1,549.3 |
| 1,134.3 |
| 1,137.4 |
| 1,354.9 |
| 1,252.9 |
| 915.4 |
| 1,390.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.8 |
| 10.2 |
| 9.4 |
| 9.6 |
| 9.1 |
| 8.8 |
| 8.8 |
| 8.3 |
| 7.4 |
| 6.2 |
| - |
| 5.2 |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.3 |
| 6.5 |
| 7.7 |
| 7.5 |
| 7.8 |
| 7.8 |
| 8.0 |
| 8.1 |
| 8.0 |
| 7.7 |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.5 |
| 81.0 |
| 103.1 |
| 83.1 |
| 64.2 |
| 62.3 |
| 79.9 |
| 64.0 |
| 62.9 |
| 51.5 |
| - |
| 48.4 |
| 43.2 |
| 35.7 |
| 42.2 |
| 35.5 |
| 29.1 |
| 26.7 |
| 30.3 |
| 27.1 |
| 22.1 |
| 18.3 |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,120.5 |
| 4,438.4 |
| 2,006.2 |
| 3,273.4 |
| 1,867.0 |
| 2,138.4 |
| 2,271.3 |
| 1,444.5 |
| 1,408.9 |
| 1,796.8 |
| 1,911.9 |
| 1,211.1 |
| - |
| 1,776.0 |
| 1,305.5 |
| 1,207.4 |
| 1,270.8 |
| 1,385.4 |
| 1,376.6 |
| 970.6 |
| 974.8 |
| 1,199.1 |
| 1,117.7 |
| 792.0 |
| 1,266.2 |
| 71.2 |
| 71.9 |
| 66.7 |
| 67.2 |
| 68.7 |
| 69.7 |
| 71.5 |
| 73.3 |
| 74.9 |
| 76.9 |
| 76.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.9 |
| 1.8 |
| - |
| - |
| 0.4 |
| 8.8 |
| 9.2 |
| 1.7 |
| 0.2 |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.1 |
| 1.9 |
| 2.0 |
| 1.9 |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.4 |
| 1.4 |
| - |
| 1.9 |
| 1.6 |
| 1.4 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,513.8 |
| 2,081.9 |
| 3,344.0 |
| 1,938.0 |
| 2,208.9 |
| 2,442.7 |
| 1,618.0 |
| 1,592.7 |
| 1,882.6 |
| 1,991.9 |
| 1,289.0 |
| - |
| 1,808.8 |
| 1,329.4 |
| 1,231.5 |
| 1,294.8 |
| 1,406.3 |
| 1,391.2 |
| 985.5 |
| 989.8 |
| 1,209.1 |
| 1,127.6 |
| 796.8 |
| 1,271.1 |
| 231.1 |
| 201.5 |
| 241.7 |
| 231.2 |
| 221.5 |
| 209.6 |
| 227.9 |
| 215.1 |
| 212.2 |
| 195.6 |
| - |
| 196.6 |
| 189.5 |
| 176.9 |
| 219.6 |
| 209.8 |
| 202.5 |
| 193.4 |
| 192.8 |
| 187.2 |
| 181.5 |
| 173.2 |
| 171.5 |
| 275.9 |
| 266.0 |
| 235.1 |
| 223.2 |
| 186.4 |
| 176.7 |
| 164.3 |
| 159.3 |
| 119.2 |
| 113.7 |
| 46.0 |
| 89.6 |
| 61.6 |
| 55.8 |
| (6.7) |
| (5.1) |
| (44.3) |
| (44.7) |
| (45.3) |
| (41.4) |
| (56.2) |
| (54.6) |
| (52.0) |
| (1.6) |
| (0.3) |
| (0.0) |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.5 |
| 0.7 |
| (0.1) |
| 0.1 |
| 0.1 |
| - |
| 0.0 |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 565.4 |
| 506.7 |
| 467.6 |
| 476.9 |
| 454.6 |
| 408.2 |
| 386.8 |
| 392.9 |
| 374.4 |
| 331.6 |
| 309.5 |
| - |
| 286.2 |
| 250.9 |
| 232.6 |
| 212.8 |
| 204.5 |
| 158.2 |
| 148.7 |
| 147.6 |
| 145.8 |
| 125.3 |
| 118.6 |
| 119.6 |
| 467.6 |
| 476.9 |
| 454.6 |
| 408.2 |
| 386.8 |
| 392.9 |
| 374.4 |
| 331.6 |
| 309.5 |
| - |
| 286.2 |
| 250.9 |
| 232.6 |
| 212.8 |
| 204.5 |
| 158.2 |
| 148.7 |
| 147.6 |
| 145.8 |
| 125.3 |
| 118.6 |
| 119.6 |
| - |
| - |
| (118.7) |
| (121.5) |
| (150.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.6 |
| 165.9 |
| 159.9 |
| 224.6 |
| 228.5 |
| 254.2 |
| 161.2 |
| 122.6 |
| 114.7 |
| - |
| 132.1 |
| 91.8 |
| 79.1 |
| 107.4 |
| 112.0 |
| 90.3 |
| 84.9 |
| 88.0 |
| 88.0 |
| 70.4 |
| 65.1 |
| 69.0 |
| 467.6 |
| 476.9 |
| 454.6 |
| 408.2 |
| 386.8 |
| 392.9 |
| 374.4 |
| 331.6 |
| 309.5 |
| - |
| 286.2 |
| 250.9 |
| 232.6 |
| 212.8 |
| 204.5 |
| 158.2 |
| 148.7 |
| 147.6 |
| 145.8 |
| 125.3 |
| 118.6 |
| 119.6 |
| 403.2 |
| 362.4 |
| 430.3 |
| 407.4 |
| 360.0 |
| 352.6 |
| 357.9 |
| 355.7 |
| 312.3 |
| 289.7 |
| - |
| 265.3 |
| 229.5 |
| 210.6 |
| 190.2 |
| 181.3 |
| 144.0 |
| 134.2 |
| 132.7 |
| 130.6 |
| 109.7 |
| 102.6 |
| 103.2 |