| (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 | 421.0 | 174.0 | 214.0 | 132.9 | 307.6 | 713.5 | 433.6 | 113.4 | 100.5 | 161.1 | 93.6 | 24.3 | 7.4 | 86.2 | 10.6 |
| Restricted Cash | 13.0 | 7.0 | 2.0 | 0.9 | 0.0 | 10.8 | 0.2 | 0.3 | 0.5 | 1.4 | 0.2 | 0.6 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 321.6 | 346.3 | 134.0 | 219.0 | 343.4 | 163.2 | 46.0 | - | - |
| Cash And Short Term Investments | 421.0 | 174.0 | 214.0 | 132.9 | 307.6 | 713.5 | 755.2 | 459.7 | 234.5 | 380.1 | 437.0 | 187.5 | 53.4 | 86.2 | 10.6 |
| Receivables | |||||||||||||||
| Accounts Receivable | 158.0 | 122.0 | 73.4 | 40.4 | 28.4 | 23.1 | 32.8 | 12.7 | 5.2 | - | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | 52.0 | 45.0 | 34.0 | 26.8 | 16.2 | 13.0 | 11.5 | 7.1 | 0.8 | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 380.0 | 378.0 | 374.0 | 323.1 | 191.3 | 110.9 | 70.3 | 38.3 | 32.8 | 23.2 | 10.2 | 4.5 | 2.1 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 31.0 | 39.0 | 42.1 | 43.3 | 17.1 | 12.9 | 12.9 | 12.3 | 8.9 | 5.4 | 2.9 | 4.9 | 1.4 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 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 | 175.0 | 421.0 | 202.5 | 176.3 | 127.0 | 173.7 | 150.6 | 480.7 | 112.3 | 213.6 | 72.6 | 102.1 | 85.8 | 132.9 | 391.7 | |||||||||||||||||||||||||
| 61.0 |
| 40.0 |
| 47.6 |
| 68.9 |
| 71.7 |
| 57.6 |
| 51.4 |
| 42.9 |
| 29.2 |
| 20.1 |
| 13.1 |
| 5.9 |
| 1.8 |
| - |
| - |
| Other Current Assets | - | - | 47.6 | 68.9 | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 951.0 | 817.0 | 732.2 | 883.9 | 856.6 | 1,295.3 | 851.0 | 522.4 | 269.6 | 401.7 | 450.2 | 193.4 | 55.2 | - | - |
| - |
| Accumulated Depreciation | 136.0 | 112.0 | 83.4 | 63.4 | 50.0 | 37.4 | 26.0 | 18.2 | 11.0 | 6.2 | 2.9 | 1.5 | 0.8 | - | - |
| Property,Plant & Equipment Net | 244.0 | 266.0 | 290.6 | 259.7 | 141.2 | 73.5 | 44.3 | 20.0 | 21.8 | 17.1 | 7.4 | 3.0 | 1.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | 5.2 | - | 10.0 | 118.0 | 99.3 | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 44.0 | 44.0 | 44.4 | 44.4 | 44.4 | 44.4 | 44.4 | 44.4 | 44.4 | - | - | - | - | - | - |
| Intangible Assets | 176.0 | 178.0 | 166.3 | 160.1 | 130.8 | 131.1 | 129.0 | 129.2 | 141.5 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 23.0 | 26.0 | 23.9 | 26.0 | 34.9 | 40.5 | 30.3 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 60.0 | 63.0 | 57.7 | 48.3 | 20.6 | 8.8 | 3.5 | 3.5 | 3.4 | 1.8 | 0.6 | 0.8 | 2.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,532.0 | 1,503.0 | 1,491.0 | 1,545.4 | 1,522.4 | 1,759.6 | 1,135.5 | 719.6 | 490.8 | 540.6 | 559.6 | 198.0 | 59.6 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | 9.1 | 66.6 | - | - | 6.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 12.0 | 10.0 | 12.6 | 11.6 | 10.5 | 8.5 | 7.2 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 265.0 | 241.0 | 196.5 | 204.7 | 145.6 | 108.5 | 83.2 | 62.5 | 62.1 | 54.6 | 24.8 | 7.6 | 4.4 | - | - |
| Other Current Liabilities | 7.0 | 4.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 384.0 | 344.0 | 280.4 | 261.2 | 181.4 | 189.6 | 103.3 | 74.7 | 71.0 | 60.3 | 27.9 | 12.5 | 5.9 | - | - |
| Operating Lease Liabilities Non-Current |
| 24.0 |
| 30.0 |
| 30.6 |
| 19.8 |
| 30.5 |
| 38.6 |
| 29.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 30.0 | 30.0 | 30.1 | 31.7 | 33.3 | 33.3 | 33.3 | 31.2 | 31.2 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 20.0 | 17.0 | 12.2 | 4.8 | 1.0 | - | - | 4.8 | 5.1 | 6.4 | 0.6 | 0.5 | 0.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,605.0 | 1,241.0 | 1,215.6 | 1,193.0 | 599.8 | 605.2 | 481.7 | 110.7 | 107.3 | 66.7 | 28.5 | 13.0 | 9.5 | - | - |
| Additional Paid In Capital |
| 4,451.0 |
| 4,213.0 |
| 3,662.3 |
| 3,140.0 |
| 2,997.5 |
| 2,773.2 |
| 2,086.9 |
| 1,639.8 |
| 1,221.8 |
| 1,003.6 |
| 816.6 |
| 324.1 |
| - |
| - |
| - |
| Retained Earnings | (4,532.0) | (3,957.0) | (3,387.7) | (2,781.0) | (2,073.6) | (1,619.6) | (1,433.0) | (1,030.3) | (832.7) | (530.5) | (284.7) | (139.0) | (74.8) | - | - |
| Accumulated Other Comprehensive Income | 1.0 | (1.0) | 0.6 | (6.6) | (1.4) | 0.7 | (0.1) | (0.6) | (5.7) | 0.9 | (0.9) | (0.2) | 0.0 | - | - |
| Treasury Stock | 8.0 | 4.0 | 0.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (80.0) | 255.0 | 275.0 | 352.0 | 922.6 | 1,154.4 | 653.8 | 608.9 | 383.5 | 474.0 | 531.1 | 184.9 | (74.8) | (27.0) | (8.0) |
| Total Equity | (80.0) | 255.0 | 275.0 | 352.0 | 922.6 | 1,154.4 | 653.8 | 608.9 | 383.5 | 474.0 | 531.1 | 184.9 | (74.8) | (27.0) | (8.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 567.0 | 473.0 | 451.7 | 622.7 | 675.2 | 1,105.7 | 747.7 | 447.6 | 198.6 | 341.4 | 422.3 | 180.9 | 49.3 | - | - |
| Book Value | (80.0) | 255.0 | 275.0 | 352.0 | 922.6 | 1,154.4 | 653.8 | 608.9 | 383.5 | 474.0 | 531.1 | 184.9 | (74.8) | (27.0) | (8.0) |
| Tangible Book Value | (300.0) | 33.0 | 64.3 | 147.5 | 747.4 | 978.9 | 480.4 | 435.3 | 197.5 | - | - | - | - | - | - |
| 159.9 |
| 154.0 |
| 307.6 |
| 197.5 |
| 290.9 |
| 383.8 |
| 713.5 |
| 197.5 |
| 335.6 |
| 298.2 |
| 433.6 |
| 122.6 |
| 131.3 |
| 269.7 |
| 113.4 |
| 83.0 |
| 110.9 |
| 226.7 |
| 100.5 |
| 60.4 |
| 90.8 |
| 159.5 |
| 161.1 |
| 142.3 |
| 55.1 |
| Restricted Cash | 8.0 | - | 9.8 | 9.0 | 8.0 | - | 6.2 | 6.2 | 6.3 | - | 2.0 | 1.7 | 2.0 | - | 0.5 | 0.5 | 0.2 | - | 10.0 | 10.0 | 10.7 | - | 0.8 | 0.8 | 0.2 | - | 0.2 | 0.2 | 0.4 | - | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.3 | 1.4 | 1.4 | 1.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 568.0 | 477.8 | 365.1 | 321.6 | 404.5 | 486.9 | 445.6 | 346.3 | 420.1 | 436.3 | 314.6 | 134.0 | 310.7 | 308.9 | 265.7 | 219.0 | 254.2 | 336.7 |
| Cash And Short Term Investments | 175.0 | 421.0 | 202.5 | 176.3 | 127.0 | 173.7 | 150.6 | 480.7 | 112.3 | 213.6 | 72.6 | 102.1 | 85.8 | 132.9 | 391.7 | 159.9 | 154.0 | 307.6 | 197.5 | 290.9 | 383.8 | 713.5 | 765.5 | 813.4 | 663.3 | 755.2 | 527.1 | 618.3 | 715.3 | 459.7 | 503.1 | 547.1 | 541.3 | 234.5 | 371.1 | 399.6 | 425.2 | 380.1 | 396.4 | 391.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 121.0 | 158.0 | 112.5 | 124.5 | 98.8 | 121.8 | 93.3 | 106.0 | 100.3 | 73.4 | 79.3 | 70.5 | 43.0 | 40.4 | 31.2 | 37.2 | 28.4 | 28.4 | 25.4 | 24.7 | 25.0 | 23.1 | 27.8 | 14.9 | 29.3 | 32.8 | 23.1 | 20.9 | 15.6 | 12.7 | 9.2 | 17.4 | 3.7 | 5.2 | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 55.0 | 52.0 | 52.2 | 46.5 | 46.0 | 45.0 | 43.3 | 40.1 | 35.9 | 34.0 | 31.8 | 28.3 | 26.6 | 26.8 | 21.8 | 21.1 | 17.8 | 16.2 | 15.2 | 15.1 | 12.5 | 13.0 | 14.5 | 11.1 | 11.4 | 11.5 | 14.1 | 13.6 | 10.9 | 7.1 | 5.6 | 3.3 | 2.1 | 0.8 | - | - | - | - | - | - |
| Prepaid Expenses | 68.0 | 61.0 | 53.2 | 61.2 | 59.8 | 40.3 | - | - | - | - | 46.0 | 51.4 | 67.4 | 68.9 | 71.0 | 77.5 | 63.0 | 71.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | 41.4 | 54.7 | 47.7 | 47.6 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 657.0 | 951.0 | 643.2 | 719.8 | 699.2 | 817.1 | 799.6 | 964.6 | 596.0 | 732.2 | 599.2 | 702.1 | 766.3 | 883.9 | 1,012.7 | 678.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 239.0 | 244.0 | 250.0 | 255.8 | 260.9 | 265.9 | 272.4 | 278.7 | 285.1 | 290.6 | 296.8 | 289.0 | 277.9 | 259.7 | 234.6 | 207.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 44.0 | 44.0 | 44.4 | 44.4 | 44.4 | 44.4 | 44.4 | 44.4 | 44.4 | 44.4 | 44.4 | 44.4 | 44.4 | 44.4 | 44.4 | 44.4 | 44.4 | 44.4 | ||||||||||||||||||||||
| Intangible Assets | 174.0 | 176.0 | 172.9 | 174.7 | 176.5 | 178.3 | 164.9 | 166.2 | 165.0 | 166.3 | 157.3 | 158.2 | 159.2 | 160.1 | 158.4 | 159.2 | 160.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | 26.4 | 19.2 | 22.9 | 26.0 | 28.8 | 31.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 61.0 | 60.0 | 57.9 | 60.1 | 62.4 | 62.7 | 53.9 | 53.8 | 60.0 | 57.7 | 27.9 | 26.5 | 22.3 | 16.8 | 18.3 | 21.1 | 21.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,296.0 | 1,532.0 | 1,190.4 | 1,306.3 | 1,311.9 | 1,503.5 | 1,538.4 | 1,618.4 | 1,307.1 | 1,491.0 | 1,238.1 | 1,311.3 | 1,383.4 | 1,545.4 | 1,618.5 | 1,320.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 42.0 | 31.0 | 40.6 | 34.2 | 47.5 | 38.8 | 36.0 | 59.8 | 41.0 | 42.1 | 33.4 | 42.1 | 59.0 | 43.3 | 23.5 | 34.2 | 23.7 | 17.1 | 15.6 | 21.8 | 15.7 | 12.9 | 10.9 | 9.0 | 14.4 | 12.9 | 13.5 | 8.7 | 12.7 | 12.3 | 8.2 | 10.3 | 7.6 | 8.9 | 9.3 | 11.9 | 8.3 | 5.4 | 6.6 | 7.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.4 | 5.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | 12.1 | 11.8 | 10.5 | 10.3 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 194.0 | 265.0 | 220.5 | 180.8 | 173.0 | 241.0 | 185.0 | 154.4 | 149.1 | 196.5 | 178.6 | 167.7 | 144.4 | 204.7 | 189.1 | 170.4 | 126.4 | |||||||||||||||||||||||
| Other Current Liabilities | 17.0 | 19.0 | 1.2 | 2.6 | 3.3 | 4.3 | 4.8 | - | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 325.0 | 384.0 | 340.0 | 293.2 | 291.7 | 344.2 | 285.0 | 272.9 | 245.6 | 280.4 | 254.0 | 244.4 | 218.2 | 261.2 | 227.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | 21.7 | 24.5 | 27.8 | 30.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 30.0 | 30.0 | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | 31.7 | 31.7 | 31.7 | 31.7 | 33.3 | 33.3 | 33.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 42.0 | 44.0 | 18.8 | 17.4 | 17.1 | 17.1 | 16.1 | 15.2 | 14.5 | 12.2 | 10.2 | 10.4 | 9.3 | 4.8 | 4.1 | 3.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,525.0 | 1,605.0 | 1,174.3 | 1,148.0 | 1,160.7 | 1,241.2 | 1,184.5 | 1,186.0 | 1,166.8 | 1,215.6 | 1,206.4 | 1,182.3 | 1,162.9 | 1,193.0 | 1,149.6 | 642.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 4,481.0 | 4,451.0 | 4,411.5 | 4,374.3 | 4,252.4 | 4,212.7 | 4,169.3 | 4,123.4 | 3,699.0 | 3,662.3 | 3,298.4 | 3,236.9 | 3,169.4 | 3,140.0 | 3,108.2 | 3,071.0 | ||||||||||||||||||||||||
| Retained Earnings | (4,717.0) | (4,532.0) | (4,403.3) | (4,222.9) | (4,107.9) | (3,956.8) | (3,823.5) | (3,689.9) | (3,558.3) | (3,387.7) | (3,264.5) | (3,104.8) | (2,945.0) | (2,781.0) | (2,629.2) | (2,384.1) | (2,225.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 1.0 | 0.8 | (0.3) | (0.3) | (0.6) | 0.9 | (1.1) | (0.4) | 0.6 | (2.2) | (3.1) | (4.0) | (6.6) | (10.2) | |||||||||||||||||||||||||
| Treasury Stock | 10.0 | 8.0 | 8.0 | 8.0 | 7.6 | 3.6 | 3.6 | 3.4 | 3.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (236.0) | (80.0) | 9.2 | 151.3 | 144.0 | 255.0 | 346.8 | 432.4 | 140.3 | 275.4 | 31.7 | 129.0 | 220.5 | 352.5 | 468.8 | 678.1 | 796.4 | |||||||||||||||||||||||
| Total Equity | (236.0) | (80.0) | 9.2 | 151.3 | 144.0 | 255.0 | 346.8 | 432.4 | 140.3 | 275.4 | 31.7 | 129.0 | 220.5 | 352.5 | 468.8 | 678.1 | 796.4 | 922.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 332.0 | 567.0 | 303.2 | 426.5 | 407.5 | 473.0 | 514.6 | 691.8 | 350.4 | 451.7 | 345.2 | 457.8 | 548.2 | 622.7 | 785.3 | 457.9 | 540.3 | 675.2 | ||||||||||||||||||||||
| Book Value | (236.0) | (80.0) | 9.2 | 151.3 | 144.0 | 255.0 | 346.8 | 432.4 | 140.3 | 275.4 | 31.7 | 129.0 | 220.5 | 352.5 | 468.8 | 678.1 | 796.4 | 922.6 | ||||||||||||||||||||||
| Tangible Book Value | (454.0) | (300.0) | (208.2) | (67.9) | (76.9) | 32.3 | 137.5 | 221.8 | (69.2) | 64.7 | (170.0) | (73.6) | 16.9 | 148.0 | 266.0 | 474.5 | 592.0 | |||||||||||||||||||||||
| 69.2 |
| 63.9 |
| 68.0 |
| 57.6 |
| 64.3 |
| 58.2 |
| 64.8 |
| 51.4 |
| 49.2 |
| 46.6 |
| 45.0 |
| 42.9 |
| 49.7 |
| 36.8 |
| 34.0 |
| 29.2 |
| 19.4 |
| 19.7 |
| 19.2 |
| 20.1 |
| 18.9 |
| 17.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 707.5 |
| 856.6 |
| 846.9 |
| 949.5 |
| 1,070.9 |
| 1,295.3 |
| 872.0 |
| 906.0 |
| 894.3 |
| 851.0 |
| 613.5 |
| 699.4 |
| 786.9 |
| 522.4 |
| 567.5 |
| 604.7 |
| 581.6 |
| 269.6 |
| 390.9 |
| 419.8 |
| 444.7 |
| 401.7 |
| 416.8 |
| 411.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 177.1 |
| 141.2 |
| 119.1 |
| 104.6 |
| 87.6 |
| 73.5 |
| 48.8 |
| 48.3 |
| 47.6 |
| 44.3 |
| 31.9 |
| 25.3 |
| 21.7 |
| 20.0 |
| 19.8 |
| 20.9 |
| 20.8 |
| 21.8 |
| 16.0 |
| 16.4 |
| 16.5 |
| 17.1 |
| 18.2 |
| 17.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 41.7 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.9 |
| 10.0 |
| 25.0 |
| 57.8 |
| 80.9 |
| 118.0 |
| 76.2 |
| 50.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.3 |
| 24.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.4 |
| 44.4 |
| 44.4 |
| 44.4 |
| 44.4 |
| 44.4 |
| 44.4 |
| 44.4 |
| 44.4 |
| 44.4 |
| 44.4 |
| 44.4 |
| 44.4 |
| 44.4 |
| 44.4 |
| 44.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 130.8 |
| 130.9 |
| 131.0 |
| 131.0 |
| 131.1 |
| 131.2 |
| 131.3 |
| 129.0 |
| 129.0 |
| 129.0 |
| 129.1 |
| 129.1 |
| 129.2 |
| 130.2 |
| 132.8 |
| 137.1 |
| 141.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.7 |
| 34.9 |
| 36.7 |
| 38.6 |
| 38.5 |
| 40.5 |
| 37.6 |
| 37.1 |
| 35.8 |
| 30.3 |
| 31.7 |
| 33.4 |
| 23.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.6 |
| 16.4 |
| 12.7 |
| 8.9 |
| 8.8 |
| 5.1 |
| 2.6 |
| 4.9 |
| 3.5 |
| 3.1 |
| 3.2 |
| 2.7 |
| 3.5 |
| 3.2 |
| 3.2 |
| 1.6 |
| 3.4 |
| 1.3 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.9 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,384.0 |
| 1,522.4 |
| 1,484.8 |
| 1,512.4 |
| 1,597.8 |
| 1,759.6 |
| 1,268.4 |
| 1,314.0 |
| 1,233.1 |
| 1,135.5 |
| 879.9 |
| 958.9 |
| 1,007.8 |
| 719.6 |
| 765.1 |
| 806.0 |
| 817.4 |
| 490.8 |
| 435.0 |
| 497.5 |
| 545.8 |
| 540.6 |
| 515.2 |
| 482.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.1 |
| - |
| 3.9 |
| 25.1 |
| 66.6 |
| 102.9 |
| 134.9 |
| 145.3 |
| - |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| - |
| 1.2 |
| - |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 7.3 |
| 7.5 |
| 7.2 |
| 7.3 |
| 7.0 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 145.6 |
| 109.7 |
| 91.1 |
| 82.7 |
| 108.5 |
| 79.7 |
| 71.9 |
| 67.7 |
| 83.2 |
| 69.6 |
| 59.3 |
| 49.0 |
| 62.5 |
| 58.5 |
| 55.7 |
| 49.3 |
| 62.1 |
| 54.3 |
| 50.1 |
| 42.8 |
| 54.6 |
| 43.5 |
| 24.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 220.6 |
| 167.2 |
| 181.4 |
| 135.9 |
| 127.1 |
| 127.0 |
| 189.6 |
| 201.2 |
| 219.7 |
| 196.9 |
| 103.3 |
| 90.3 |
| 75.0 |
| 66.9 |
| 74.7 |
| 66.7 |
| 66.0 |
| 57.6 |
| 71.0 |
| 64.3 |
| 62.7 |
| 51.8 |
| 60.3 |
| 50.4 |
| 32.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.7 |
| 36.3 |
| 35.0 |
| 29.8 |
| 31.2 |
| 33.0 |
| 23.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.3 |
| 33.3 |
| 33.3 |
| 33.3 |
| 33.3 |
| 33.3 |
| 33.3 |
| 33.3 |
| 33.3 |
| 31.2 |
| 31.2 |
| 31.2 |
| 31.2 |
| 31.2 |
| 31.2 |
| 31.2 |
| 31.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 1.0 |
| 0.5 |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 4.7 |
| 4.8 |
| 4.9 |
| 5.1 |
| 5.2 |
| 5.4 |
| 5.6 |
| 6.4 |
| 8.8 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 587.6 |
| 599.8 |
| 551.1 |
| 540.3 |
| 543.2 |
| 605.2 |
| 602.2 |
| 618.5 |
| 624.0 |
| 481.7 |
| 152.7 |
| 139.1 |
| 121.0 |
| 110.7 |
| 102.5 |
| 102.1 |
| 93.7 |
| 107.3 |
| 69.5 |
| 68.1 |
| 57.3 |
| 66.7 |
| 59.3 |
| 38.1 |
| 3,028.8 |
| 2,997.5 |
| 2,884.7 |
| 2,850.0 |
| 2,810.2 |
| 2,773.2 |
| 2,260.7 |
| 2,221.0 |
| 2,162.7 |
| 2,086.9 |
| 2,066.5 |
| 2,045.7 |
| 2,013.9 |
| 1,639.8 |
| 1,605.4 |
| 1,559.7 |
| 1,527.0 |
| 1,221.8 |
| 1,123.9 |
| 1,105.3 |
| 1,087.0 |
| 1,003.6 |
| 915.1 |
| 837.9 |
| (2,073.6) |
| (1,951.1) |
| (1,878.1) |
| (1,755.7) |
| (1,619.6) |
| (1,595.6) |
| (1,526.7) |
| (1,552.0) |
| (1,433.0) |
| (1,339.2) |
| (1,226.2) |
| (1,127.0) |
| (1,030.3) |
| (942.5) |
| (855.1) |
| (802.4) |
| (832.7) |
| (750.9) |
| (671.7) |
| (598.8) |
| (530.5) |
| (459.2) |
| (394.3) |
| (8.9) |
| (6.6) |
| (1.4) |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.7 |
| 1.0 |
| 1.3 |
| (1.5) |
| (0.1) |
| (0.1) |
| 0.3 |
| (0.1) |
| (0.6) |
| (0.4) |
| (0.7) |
| (0.9) |
| (5.7) |
| (7.4) |
| (4.2) |
| 0.2 |
| 0.9 |
| 0.0 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 922.6 |
| 933.7 |
| 972.2 |
| 1,054.6 |
| 1,154.4 |
| 666.2 |
| 695.6 |
| 609.1 |
| 653.8 |
| 727.3 |
| 819.8 |
| 886.7 |
| 608.9 |
| 662.6 |
| 704.0 |
| 723.7 |
| 383.5 |
| 365.6 |
| 429.5 |
| 488.5 |
| 474.0 |
| 455.9 |
| 443.9 |
| 933.7 |
| 972.2 |
| 1,054.6 |
| 1,154.4 |
| 666.2 |
| 695.6 |
| 609.1 |
| 653.8 |
| 727.3 |
| 819.8 |
| 886.7 |
| 608.9 |
| 662.6 |
| 704.0 |
| 723.7 |
| 383.5 |
| 365.6 |
| 429.5 |
| 488.5 |
| 474.0 |
| 455.9 |
| 443.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 711.0 |
| 822.4 |
| 943.9 |
| 1,105.7 |
| 670.8 |
| 686.3 |
| 697.5 |
| 747.7 |
| 523.2 |
| 624.4 |
| 720.0 |
| 447.6 |
| 500.8 |
| 538.7 |
| 524.0 |
| 198.6 |
| 326.6 |
| 357.1 |
| 392.9 |
| 341.4 |
| 366.4 |
| 379.1 |
| 933.7 |
| 972.2 |
| 1,054.6 |
| 1,154.4 |
| 666.2 |
| 695.6 |
| 609.1 |
| 653.8 |
| 727.3 |
| 819.8 |
| 886.7 |
| 608.9 |
| 662.6 |
| 704.0 |
| 723.7 |
| 383.5 |
| 365.6 |
| 429.5 |
| 488.5 |
| 474.0 |
| 455.9 |
| 443.9 |
| 747.4 |
| 758.4 |
| 796.8 |
| 879.1 |
| 978.9 |
| 490.6 |
| 519.9 |
| 435.7 |
| 480.4 |
| 553.8 |
| 646.3 |
| 713.2 |
| 435.3 |
| 488.0 |
| 526.8 |
| 542.1 |
| 197.5 |
| - |
| - |
| - |
| - |
| - |
| - |