| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 307.5 | 471.4 | 618.8 | 710.4 | 579.1 | 295.4 | 375.7 | 427.7 | 417.6 | 386.9 | 370.6 | 293.6 | 176.7 | 124.9 | 0.0 | 0.0 |
| Restricted Cash | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | 1.4 | 0.0 | 4.1 | 4.1 | 4.1 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 307.5 | 471.4 | 618.8 | 710.4 | 579.1 | 295.4 | 375.7 | 427.7 | 417.6 | 386.9 | 370.6 | 293.6 | 176.7 | 124.9 | 0.0 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | - | 0.0 | 5.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.2 | 0.2 | 0.5 | 1.7 | 0.0 | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 9.2 | 11.4 | 11.3 | 12.9 | 12.5 | 12.0 | 11.9 | 63.3 | 62.7 | 64.1 | 9.2 | 7.8 | 7.7 | 7.2 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 5.9 | 7.8 | 25.4 | 9.3 | 3.7 | 4.1 | 1.2 | 1.5 | 13.6 | 13.1 | 4.5 | 4.7 | 1.8 | 0.0 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.0 |
| - |
| Prepaid Expenses | 7.7 | 14.0 | 13.9 | 8.7 | 5.7 | 2.5 | 2.6 | 3.7 | 8.5 | 4.3 | 6.3 | 3.8 | 1.4 | 0.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | 2.6 | 3.7 | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 315.2 | 485.4 | 639.3 | 719.1 | 584.8 | 299.3 | 378.4 | 431.4 | 426.3 | 391.4 | 377.4 | 299.1 | 178.2 | 125.8 | - | - |
| - |
| - |
| Accumulated Depreciation | 7.1 | 8.3 | 7.4 | 11.2 | 10.5 | 9.5 | 8.0 | 10.5 | 7.7 | 7.7 | 5.3 | 4.7 | 4.3 | 3.7 | - | - |
| Property,Plant & Equipment Net | 2.1 | 3.1 | 3.8 | 1.7 | 2.0 | 2.6 | 3.9 | 52.8 | 55.0 | 56.5 | 3.9 | 3.1 | 3.4 | 3.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 8.1 | 10.7 | 12.2 | 6.3 | 12.1 | 17.8 | 23.3 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.0 | 43.2 | 33.9 | 18.2 | 7.1 | 11.6 | 10.0 | 9.7 | 8.1 | 5.9 | 2.9 | 1.9 | 0.8 | 0.0 | - | - |
| Other Non-Current Assets | 0.5 | 3.8 | 6.3 | 10.5 | 2.0 | 0.3 | 1.1 | 0.8 | 2.8 | 2.2 | 1.1 | 0.0 | - | - | - | - |
| Total Non-Current Assets | 11.6 | 61.7 | 57.1 | 38.9 | 24.6 | 33.7 | 40.9 | 67.4 | 70.0 | 68.6 | 7.8 | 5.0 | 4.2 | 3.4 | - | - |
| Total Assets | 326.8 | 547.1 | 696.4 | 758.0 | 609.4 | 333.0 | 419.3 | 498.8 | 496.3 | 460.0 | 385.2 | 304.1 | 182.4 | 129.3 | - | - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 2.7 | 8.9 | 0.0 | 11.4 | 7.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.9 | 2.6 | 1.1 | 6.5 | 5.9 | 5.5 | 5.1 | 0.0 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 11.4 | 14.5 | 13.2 | 11.1 | 8.6 | 5.9 | 4.8 | 4.5 | 7.3 | 6.6 | 3.8 | 3.1 | 2.8 | 1.6 | - | - |
| Other Current Liabilities | 11.8 | 15.8 | 15.7 | 12.2 | 9.8 | 7.1 | 5.5 | 5.9 | 9.2 | 8.6 | 4.9 | 5.0 | 3.9 | 1.7 | - | - |
| Total Current Liabilities | 40.8 | 48.5 | 56.9 | 50.1 | 33.5 | 25.8 | 17.7 | 14.9 | 37.4 | 41.1 | 22.2 | 12.0 | 7.4 | 1.7 | - | - |
| Operating Lease Liabilities Non-Current | 5.5 | 8.2 | 10.7 | 0.0 | 6.4 | 12.3 | 17.8 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.0 | 3.4 | 67.4 | 85.3 | 102.9 | 110.2 | 110.2 | 110.2 | 0.0 | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | 0.0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.0 | 0.0 | 0.1 | 0.0 | - | - | - | - |
| Total Non-Current Liabilities | 5.5 | 11.7 | 78.1 | 85.8 | 109.9 | 123.1 | 128.6 | 160.9 | 51.8 | 53.5 | 2.4 | 2.2 | 1.7 | - | - | - |
| Total Liabilities | 46.3 | 60.2 | 135.0 | 136.0 | 143.3 | 149.0 | 146.3 | 175.8 | 89.1 | 94.6 | 24.6 | 14.2 | 9.1 | 2.8 | - | - |
| Additional Paid In Capital | 1,626.4 | 1,588.7 | 1,540.9 | 1,454.5 | 1,181.6 | 966.6 | 944.4 | 920.6 | 849.2 | 654.3 | 489.5 | 338.1 | 214.4 | 126.7 | - | - |
| Retained Earnings | (1,346.4) | (1,102.3) | (980.0) | (833.0) | (716.1) | (783.0) | (671.9) | (598.0) | (442.4) | (289.2) | (129.1) | (48.5) | (41.3) | (0.3) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 280.5 | 486.9 | 561.4 | 622.0 | 466.0 | 184.0 | 272.9 | 323.0 | 407.2 | 365.4 | 360.7 | 289.9 | 173.3 | 126.5 | (6.4) | (0.0) |
| Total Equity | 280.5 | 486.9 | 561.4 | 622.0 | 466.0 | 184.0 | 272.9 | 323.0 | 407.2 | 365.4 | 360.7 | 289.9 | 173.3 | 126.5 | (6.4) | (0.0) |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 274.4 | 436.9 | 582.4 | 669.0 | 551.4 | 273.4 | 360.7 | 416.5 | 389.0 | 350.3 | 355.2 | 287.1 | 170.8 | 124.1 | - | - |
| Book Value | 280.5 | 486.9 | 561.4 | 622.0 | 466.0 | 184.0 | 272.9 | 323.0 | 407.2 | 365.4 | 360.7 | 289.9 | 173.3 | 126.5 | (6.4) | (0.0) |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (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 | 329.5 | 307.5 | 330.8 | 371.4 | 417.9 | 471.4 | 519.3 | 564.1 | 546.5 | 618.8 | 670.9 | 659.1 | 686.2 | 710.4 | 495.6 | |||||||||||||||||||||||||
| 508.8 |
| 543.0 |
| 579.1 |
| 600.1 |
| 399.8 |
| 343.0 |
| 295.4 |
| 314.5 |
| 333.9 |
| 352.7 |
| 375.7 |
| 390.3 |
| 398.1 |
| 410.1 |
| 427.7 |
| 451.5 |
| 486.2 |
| 429.0 |
| 417.6 |
| 456.1 |
| 471.7 |
| 506.6 |
| 386.9 |
| 408.6 |
| 442.9 |
| Restricted Cash | 0.9 | - | - | - | 0.9 | - | 0.0 | 0.0 | 1.4 | 1.4 | 1.4 | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 1.4 | 1.4 | 1.4 | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 1.4 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 329.5 | 307.5 | 330.8 | 371.4 | 417.9 | 471.4 | 519.3 | 564.1 | 546.5 | 618.8 | 670.9 | 659.1 | 686.2 | 710.4 | 495.6 | 508.8 | 543.0 | 579.1 | 600.1 | 399.8 | 343.0 | 295.4 | 314.5 | 333.9 | 352.7 | 375.7 | 390.3 | 398.1 | 410.1 | 427.7 | 451.5 | 486.2 | 429.0 | 417.6 | 456.1 | 471.7 | 506.6 | 386.9 | 408.6 | 442.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 5.2 | 5.2 | 0.5 | - | 0.0 | - | - | - | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 30.2 | 0.3 | 0.2 | 0.4 | 0.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 9.7 | 7.7 | 9.1 | 14.0 | 18.2 | 14.0 | 15.7 | 21.9 | 18.0 | 13.9 | 13.2 | 16.1 | 14.2 | 8.7 | 28.9 | 12.5 | 12.6 | 5.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 339.2 | 315.2 | 340.0 | 385.5 | 436.2 | 485.4 | 535.0 | 586.0 | 565.9 | 639.3 | 690.6 | 677.1 | 700.3 | 719.1 | 524.6 | 521.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 9.2 | 9.2 | 9.4 | 10.1 | 11.3 | 11.4 | 11.3 | 11.3 | 11.3 | 11.3 | 14.3 | 13.8 | 13.3 | 12.9 | 13.0 | 12.7 | 12.5 | 12.5 | 12.3 | 12.2 | 12.1 | 12.0 | 12.0 | 12.0 | 11.9 | 11.9 | 11.9 | 11.6 | 11.5 | 63.3 | 63.1 | 62.7 | 62.8 | 62.7 | 62.4 | 62.1 | 61.7 | 64.1 | 58.6 | 47.9 |
| Accumulated Depreciation | 7.2 | 7.1 | 6.9 | 7.4 | 8.4 | 8.3 | 8.1 | 7.9 | 7.6 | 7.4 | 11.8 | 11.6 | 11.4 | 11.2 | 11.0 | 10.8 | 10.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2.0 | 2.1 | 2.5 | 2.7 | 2.9 | 3.1 | 3.3 | 3.5 | 3.7 | 3.8 | 2.4 | 2.2 | 1.9 | 1.7 | 2.0 | 1.9 | 1.9 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 7.4 | 8.1 | 8.8 | 9.6 | 10.0 | 10.7 | 11.4 | 12.1 | 12.5 | 12.2 | 12.6 | 3.3 | 4.7 | 6.3 | 7.8 | 9.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | 0.0 | 0.0 | 44.9 | 43.2 | 41.0 | 39.5 | 36.7 | 33.9 | 29.9 | 25.9 | 21.4 | 18.2 | 15.0 | 12.0 | 9.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 3.8 | 3.8 | 3.7 | 3.6 | 6.3 | 10.5 | 11.3 | 11.0 | 10.5 | 3.7 | 3.8 | 2.3 | |||||||||||||||||||||||
| Total Non-Current Assets | 10.7 | 11.6 | 12.7 | 13.6 | 59.2 | 61.7 | 60.3 | 59.6 | 57.3 | 57.1 | 56.3 | 43.5 | 41.2 | 38.9 | 29.9 | 28.3 | 25.8 | |||||||||||||||||||||||
| Total Assets | 349.9 | 326.8 | 352.6 | 399.1 | 495.3 | 547.1 | 595.3 | 645.6 | 623.2 | 696.4 | 746.9 | 720.6 | 741.6 | 758.0 | 554.4 | 549.6 | 581.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4.3 | 5.9 | 10.5 | 12.2 | 16.0 | 7.8 | 10.3 | 9.3 | 14.4 | 25.4 | 19.5 | 13.9 | 12.5 | 9.3 | 9.8 | 7.6 | 9.3 | 3.7 | 3.5 | 5.9 | 4.2 | 4.1 | 2.8 | 2.1 | 3.3 | 1.2 | 2.4 | 1.5 | 2.1 | 1.5 | 4.5 | 10.1 | 11.6 | 13.6 | 11.1 | 12.5 | 6.3 | 13.1 | 10.5 | 11.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1.6 | 2.7 | 2.7 | 5.1 | 7.9 | 8.9 | 8.8 | 8.0 | - | 0.0 | 0.3 | 25.1 | 9.3 | 11.4 | 9.7 | 9.8 | 8.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.9 | 2.9 | 2.9 | 2.9 | 2.6 | 2.6 | 2.6 | 2.6 | 2.4 | 1.1 | 1.8 | 3.4 | 4.9 | 6.5 | 6.4 | 6.3 | ||||||||||||||||||||||||
| Accrued Expenses | 9.5 | 11.4 | 7.7 | 5.5 | 7.3 | 14.5 | 11.9 | 9.4 | 6.8 | 13.2 | 10.7 | 8.3 | 5.6 | 11.1 | 11.8 | 5.9 | 4.0 | 8.6 | ||||||||||||||||||||||
| Other Current Liabilities | 10.5 | 11.8 | 8.2 | 6.4 | 9.2 | 15.8 | 14.3 | 10.9 | 9.1 | 15.7 | 13.8 | 10.2 | 8.0 | 12.2 | 13.2 | 7.2 | 5.0 | |||||||||||||||||||||||
| Total Current Liabilities | 32.5 | 40.8 | 51.4 | 67.8 | 48.5 | 48.5 | 46.4 | 46.7 | 43.3 | 56.9 | 53.4 | 71.6 | 48.9 | 50.1 | 50.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 4.8 | 5.5 | 6.2 | 6.9 | 7.6 | 8.2 | 8.9 | 9.5 | 10.1 | 10.7 | 8.9 | - | - | 0.0 | 1.6 | 3.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | 0.0 | 0.0 | 1.6 | 3.4 | 5.6 | 7.4 | 67.4 | 67.4 | 67.4 | 67.4 | 85.3 | 85.3 | 97.0 | 98.4 | 100.6 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.6 | 0.6 | 0.6 | 0.6 | |||||||||||||||||||||||
| Total Non-Current Liabilities | 4.8 | 5.5 | 6.2 | 6.9 | 9.2 | 11.7 | 14.5 | 16.9 | 77.5 | 78.1 | 76.3 | 67.4 | 85.3 | 85.8 | 99.2 | 102.2 | ||||||||||||||||||||||||
| Total Liabilities | 37.3 | 46.3 | 57.6 | 74.7 | 57.7 | 60.2 | 60.9 | 63.6 | 120.8 | 135.0 | 129.7 | 139.0 | 134.2 | 136.0 | 149.8 | 142.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | 1,625.8 | 1,626.4 | 1,619.3 | 1,612.1 | 1,599.7 | 1,588.7 | 1,578.2 | 1,566.8 | 1,554.1 | 1,540.9 | 1,529.2 | 1,515.6 | 1,486.7 | 1,454.5 | 1,243.5 | 1,200.4 | ||||||||||||||||||||||||
| Retained Earnings | (1,313.7) | (1,346.4) | (1,324.8) | (1,288.3) | (1,162.5) | (1,102.3) | (1,044.4) | (985.4) | (1,052.3) | (980.0) | (912.6) | (934.5) | (879.9) | (833.0) | (839.4) | (793.6) | (752.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 312.6 | 280.5 | 295.0 | 324.3 | 437.7 | 486.9 | 534.4 | 581.9 | 502.4 | 561.4 | 617.2 | 581.7 | 607.4 | 622.0 | 404.6 | 407.3 | 438.9 | |||||||||||||||||||||||
| Total Equity | 312.6 | 280.5 | 295.0 | 324.3 | 437.7 | 486.9 | 534.4 | 581.9 | 502.4 | 561.4 | 617.2 | 581.7 | 607.4 | 622.0 | 404.6 | 407.3 | 438.9 | 466.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 306.7 | 274.4 | 288.5 | 317.7 | 387.7 | 436.9 | 488.6 | 539.2 | 522.6 | 582.4 | 637.2 | 605.5 | 651.5 | 669.0 | 474.0 | 481.2 | 519.1 | 551.4 | ||||||||||||||||||||||
| Book Value | 312.6 | 280.5 | 295.0 | 324.3 | 437.7 | 486.9 | 534.4 | 581.9 | 502.4 | 561.4 | 617.2 | 581.7 | 607.4 | 622.0 | 404.6 | 407.3 | 438.9 | 466.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 7.4 |
| 8.3 |
| 8.0 |
| 2.5 |
| 4.6 |
| 7.1 |
| 6.8 |
| 2.6 |
| 18.9 |
| 19.2 |
| 3.7 |
| 3.7 |
| 5.4 |
| 7.8 |
| 8.1 |
| 8.5 |
| 12.8 |
| 9.8 |
| 7.4 |
| 4.3 |
| 6.7 |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 3.5 |
| - |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 555.6 |
| 584.8 |
| 607.5 |
| 409.5 |
| 352.3 |
| 299.3 |
| 320.5 |
| 341.1 |
| 359.7 |
| 378.4 |
| 409.2 |
| 418.7 |
| 415.2 |
| 431.4 |
| 456.9 |
| 494.0 |
| 537.2 |
| 426.3 |
| 469.1 |
| 511.7 |
| 514.2 |
| 391.4 |
| 415.6 |
| 450.6 |
| 10.5 |
| 10.4 |
| 10.1 |
| 9.8 |
| 9.5 |
| 9.1 |
| 8.8 |
| 8.4 |
| 8.0 |
| 7.6 |
| 7.2 |
| 6.9 |
| 10.5 |
| 10.1 |
| 9.3 |
| 8.5 |
| 7.7 |
| 7.0 |
| 6.2 |
| 5.6 |
| 7.7 |
| 6.8 |
| 6.0 |
| 2.0 |
| 1.9 |
| 2.1 |
| 2.3 |
| 2.6 |
| 2.9 |
| 3.2 |
| 3.5 |
| 3.9 |
| 4.2 |
| 4.3 |
| 4.6 |
| 52.8 |
| 53.0 |
| 53.4 |
| 54.3 |
| 55.0 |
| 55.4 |
| 55.8 |
| 56.1 |
| 56.5 |
| 51.7 |
| 41.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.7 |
| 12.1 |
| 13.6 |
| 15.0 |
| 16.4 |
| 17.8 |
| 19.2 |
| 20.6 |
| 21.9 |
| 23.3 |
| 24.6 |
| 25.9 |
| 27.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| 6.5 |
| 6.4 |
| 7.0 |
| 11.6 |
| 11.5 |
| 11.0 |
| 10.5 |
| 10.0 |
| 9.5 |
| 9.5 |
| 8.9 |
| 9.7 |
| 10.2 |
| 11.3 |
| 8.3 |
| 8.1 |
| 6.4 |
| 5.8 |
| 5.2 |
| 5.9 |
| 6.0 |
| 3.7 |
| 2.0 |
| 1.8 |
| 2.1 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 1.1 |
| 1.1 |
| 0.7 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.5 |
| 0.5 |
| 2.8 |
| 2.8 |
| 2.8 |
| 1.6 |
| 2.4 |
| 2.2 |
| 2.2 |
| 2.4 |
| 24.6 |
| 25.2 |
| 26.9 |
| 27.4 |
| 33.7 |
| 35.3 |
| 37.8 |
| 39.7 |
| 40.9 |
| 41.7 |
| 43.4 |
| 44.3 |
| 67.4 |
| 67.7 |
| 69.3 |
| 69.5 |
| 70.0 |
| 68.6 |
| 67.3 |
| 67.7 |
| 68.6 |
| 63.9 |
| 52.0 |
| 609.4 |
| 632.7 |
| 436.4 |
| 379.7 |
| 333.0 |
| 355.8 |
| 378.9 |
| 399.4 |
| 419.3 |
| 450.9 |
| 462.1 |
| 459.5 |
| 498.8 |
| 524.6 |
| 563.3 |
| 606.6 |
| 496.3 |
| 537.7 |
| 579.0 |
| 582.0 |
| 460.0 |
| 479.6 |
| 502.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 7.2 |
| 24.9 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 5.9 |
| 5.8 |
| 5.7 |
| 5.6 |
| 5.5 |
| 5.4 |
| 5.3 |
| 5.2 |
| 5.1 |
| 5.0 |
| 4.9 |
| 4.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 6.4 |
| 3.5 |
| 5.9 |
| 4.5 |
| 3.4 |
| 2.4 |
| 4.8 |
| 3.6 |
| 2.9 |
| 2.2 |
| 4.5 |
| 4.0 |
| 3.9 |
| 4.5 |
| 7.3 |
| 7.5 |
| 4.2 |
| 3.8 |
| 6.6 |
| 5.6 |
| 3.0 |
| 9.8 |
| 7.4 |
| 7.9 |
| 4.3 |
| 7.1 |
| 5.6 |
| 4.7 |
| 3.4 |
| 5.5 |
| 20.1 |
| 19.3 |
| 3.0 |
| 5.9 |
| 5.4 |
| 5.1 |
| 6.7 |
| 9.2 |
| 9.3 |
| 5.9 |
| 5.3 |
| 8.6 |
| 8.3 |
| 5.2 |
| 40.1 |
| 36.5 |
| 33.5 |
| 29.2 |
| 52.9 |
| 23.5 |
| 25.8 |
| 21.7 |
| 18.5 |
| 17.1 |
| 17.7 |
| 31.8 |
| 28.0 |
| 14.9 |
| 14.9 |
| 23.6 |
| 46.1 |
| 35.6 |
| 37.4 |
| 39.3 |
| 39.6 |
| 33.7 |
| 41.1 |
| 36.9 |
| 33.5 |
| 4.8 |
| 6.4 |
| 7.9 |
| 9.4 |
| 10.9 |
| 12.3 |
| 13.8 |
| 15.2 |
| 16.5 |
| 17.8 |
| 19.2 |
| 20.5 |
| 21.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.9 |
| 104.6 |
| 85.3 |
| 110.2 |
| 110.2 |
| 110.2 |
| 110.2 |
| 110.2 |
| 110.2 |
| 110.2 |
| 110.2 |
| 110.2 |
| 110.2 |
| 110.2 |
| 110.2 |
| 110.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 106.0 |
| 109.9 |
| 113.0 |
| 95.3 |
| 121.7 |
| 123.1 |
| 124.5 |
| 125.9 |
| 127.3 |
| 128.6 |
| 130.0 |
| 131.2 |
| 132.5 |
| 160.9 |
| 161.3 |
| 161.2 |
| 161.6 |
| 51.8 |
| 52.2 |
| 52.4 |
| 52.0 |
| 53.5 |
| 41.6 |
| 38.2 |
| 142.5 |
| 143.3 |
| 142.2 |
| 148.2 |
| 145.1 |
| 149.0 |
| 146.3 |
| 144.5 |
| 144.4 |
| 146.3 |
| 161.7 |
| 159.3 |
| 147.4 |
| 175.8 |
| 185.0 |
| 207.3 |
| 197.1 |
| 89.1 |
| 91.4 |
| 92.0 |
| 85.7 |
| 94.6 |
| 78.5 |
| 71.7 |
| 1,190.8 |
| 1,181.6 |
| 1,172.9 |
| 1,079.9 |
| 1,053.9 |
| 966.6 |
| 961.4 |
| 955.8 |
| 950.1 |
| 944.4 |
| 939.1 |
| 933.3 |
| 926.8 |
| 920.6 |
| 914.8 |
| 906.6 |
| 900.2 |
| 849.2 |
| 840.5 |
| 828.8 |
| 820.4 |
| 654.3 |
| 641.1 |
| 627.6 |
| (716.1) |
| (682.9) |
| (792.1) |
| (819.8) |
| (783.0) |
| (752.3) |
| (721.7) |
| (695.5) |
| (671.9) |
| (650.3) |
| (630.9) |
| (615.1) |
| (598.0) |
| (575.5) |
| (551.0) |
| (491.1) |
| (442.4) |
| (394.6) |
| (342.2) |
| (324.5) |
| (289.2) |
| (240.3) |
| (197.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 466.0 |
| 490.5 |
| 288.2 |
| 234.6 |
| 184.0 |
| 209.5 |
| 234.4 |
| 255.0 |
| 272.9 |
| 289.2 |
| 302.8 |
| 312.1 |
| 323.0 |
| 339.7 |
| 356.0 |
| 409.5 |
| 407.2 |
| 446.3 |
| 487.0 |
| 496.2 |
| 365.4 |
| 401.1 |
| 430.9 |
| 490.5 |
| 288.2 |
| 234.6 |
| 184.0 |
| 209.5 |
| 234.4 |
| 255.0 |
| 272.9 |
| 289.2 |
| 302.8 |
| 312.1 |
| 323.0 |
| 339.7 |
| 356.0 |
| 409.5 |
| 407.2 |
| 446.3 |
| 487.0 |
| 496.2 |
| 365.4 |
| 401.1 |
| 430.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 578.3 |
| 356.6 |
| 328.8 |
| 273.4 |
| 298.8 |
| 322.6 |
| 342.6 |
| 360.7 |
| 377.4 |
| 390.7 |
| 400.3 |
| 416.5 |
| 433.3 |
| 447.9 |
| 501.6 |
| 389.0 |
| 429.8 |
| 472.1 |
| 480.5 |
| 350.3 |
| 378.7 |
| 417.1 |
| 490.5 |
| 288.2 |
| 234.6 |
| 184.0 |
| 209.5 |
| 234.4 |
| 255.0 |
| 272.9 |
| 289.2 |
| 302.8 |
| 312.1 |
| 323.0 |
| 339.7 |
| 356.0 |
| 409.5 |
| 407.2 |
| 446.3 |
| 487.0 |
| 496.2 |
| 365.4 |
| 401.1 |
| 430.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |