| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 233.7 | 195.5 | 104.2 | 118.6 | 143.6 | 319.1 | 119.5 | 88.8 | 85.8 | 116.6 | 742.8 | 659.5 | 664.0 | 375.5 | 114.2 | 324.8 | 294.6 | 192.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 6.3 | - | - | - | - | - | - | |
| Cash And Short Term Investments | 233.7 | 195.5 | 104.2 | 118.6 | 143.6 | 319.1 | 119.5 | 88.8 | 85.8 | 116.6 | 749.1 | 659.5 | 664.0 | 375.5 | 114.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 10.1 | 10.6 | 11.4 | 6.7 | 6.5 | 2.5 | 2.9 | 9.1 | 3.9 | 4.1 | 4.9 | 3.9 | 2.8 | 2.6 | 2.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 895.4 | 0.0 | 246.0 | 571.6 | - | 300.4 | 214.6 | 351.0 | 586.2 | 600.7 | 313.9 | 311.9 | 302.3 | 293.2 | 210.5 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 895.4 | 0.0 | 246.0 | 571.6 | - | 300.4 | 214.6 | 351.0 | 586.2 | 600.7 | 313.9 | 311.9 | 302.3 | 293.2 | 226.1 | - | ||
| (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 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 234.1 | 233.7 | 172.8 | 248.2 | 240.8 | 195.5 | 127.9 | 74.2 | 138.0 | 104.2 | 102.9 | 106.2 | 126.8 | 118.6 | 122.2 | |||||||||||||||||||||||||
| - |
| 324.8 |
| 294.6 |
| 192.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 4.9 | 2.2 | 1.9 | 2.1 | 1.8 | 1.2 | 0.4 | 1.4 | 0.8 | 0.6 | 1.5 | 7.8 | 14.9 | 4.8 | 6.3 | 2.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 377.4 | 275.3 | 167.4 | 185.8 | 216.0 | 362.2 | 154.7 | 125.8 | 143.6 | 167.9 | 797.0 | 736.0 | 744.5 | 445.2 | 169.3 | 371.4 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | 172.9 | 0.0 | - | 0.4 | 1.7 | 17.9 | 16.0 | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 300.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | 4.3 | 4.8 | 5.6 | 6.4 | 7.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 102.5 | 74.0 | 118.1 | 111.3 | 97.3 | 85.2 | 50.2 | 55.1 | 58.2 | 53.7 | 36.6 | 36.9 | 30.9 | 25.2 | 14.1 | 17.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,537.5 | 3,392.1 | 3,361.1 | 3,534.5 | 2,757.0 | 2,766.3 | 2,544.2 | 2,682.0 | 3,094.1 | 3,069.7 | 2,917.2 | 2,891.5 | 2,905.3 | 2,376.4 | 1,902.7 | 1,865.3 | - | - |
| 2.4 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.6 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.2 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 37.4 | 21.8 | 19.1 | 16.2 | 12.9 | 9.4 | 6.4 | 4.4 | 5.6 | 3.6 | 5.7 | 2.7 | 3.7 | 3.4 | 4.0 | 2.4 | - | - |
| Total Current Liabilities | 120.9 | 85.2 | 72.4 | 63.6 | 61.4 | 43.6 | 33.6 | 51.4 | 34.3 | 25.9 | 25.0 | 22.5 | 35.1 | 15.2 | 28.9 | 35.8 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 33.0 | 4.0 | 4.7 | 5.6 | 6.7 | 8.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 69.2 | 25.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,190.7 | 132.3 | 134.3 | 138.2 | 87.7 | 86.4 | 89.0 | 91.1 | 121.3 | 133.9 | 146.6 | 169.9 | 174.3 | 182.0 | 152.6 | 156.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 55.9 | 18.5 | 7.7 | 7.7 | 6.7 | 8.3 | - | 13.8 | 6.4 | 6.4 | 0.7 | 1.0 | 1.9 | 3.0 | 4.2 | 5.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,332.2 | 260.9 | 460.4 | 781.1 | 155.8 | 464.2 | 373.7 | 540.7 | 773.8 | 783.8 | 501.3 | 519.0 | 534.7 | 512.9 | 415.0 | 431.8 | - | - |
| - |
| - |
| Additional Paid In Capital | 5,928.1 | 2,228.3 | 2,221.0 | 2,213.1 | 2,206.2 | 2,210.4 | 2,201.8 | 2,192.6 | 2,185.8 | 2,179.8 | 2,170.6 | 2,147.7 | 2,142.2 | 1,656.4 | 1,319.7 | 1,284.1 | - | - |
| Retained Earnings | 1,227.2 | 890.0 | 666.5 | 527.3 | 381.9 | 61.1 | (65.7) | (89.9) | 88.1 | 48.6 | 185.1 | 189.9 | 181.3 | 160.1 | 100.0 | 51.9 | - | - |
| Accumulated Other Comprehensive Income | 1.0 | 0.0 | - | - | - | - | - | (1.2) | 0.9 | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.5 | - | - |
| Minority Interest | 48.2 | 12.2 | 12.4 | 12.4 | 12.5 | 29.9 | 33.8 | 39.1 | 44.9 | 56.9 | 62.8 | 17.8 | 21.7 | 25.0 | 27.5 | 29.8 | - | - |
| Total Stockholders Equity | 7,157.1 | 3,119.0 | 2,888.2 | 2,741.1 | 2,588.7 | 2,272.2 | 2,136.7 | 2,102.2 | 2,275.4 | 2,229.0 | 2,353.1 | 2,354.7 | 2,348.9 | 1,838.5 | 1,460.2 | 1,403.7 | 760.4 | - |
| Total Equity | 7,205.3 | 3,131.2 | 2,900.6 | 2,753.5 | 2,601.2 | 2,302.1 | 2,170.5 | 2,141.3 | 2,320.3 | 2,285.9 | 2,415.9 | 2,372.6 | 2,370.6 | 1,863.4 | 1,487.7 | 1,433.5 | 760.4 | - |
| - |
| - |
| Net debt | 661.7 | (195.5) | 141.8 | 453.0 | - | (18.7) | 95.1 | 262.3 | 500.3 | 484.1 | (435.3) | (347.7) | (361.8) | (82.2) | 111.9 | - | - | - |
| Working Capital | 256.5 | 190.1 | 95.0 | 122.2 | 154.6 | 318.6 | 121.1 | 74.4 | 109.3 | 142.1 | 772.1 | 713.5 | 709.4 | 430.0 | 140.4 | 335.6 | - | - |
| Book Value | 7,157.1 | 3,119.0 | 2,888.2 | 2,741.1 | 2,588.7 | 2,272.2 | 2,136.7 | 2,102.2 | 2,275.4 | 2,229.0 | 2,353.1 | 2,354.7 | 2,348.9 | 1,838.5 | 1,460.2 | 1,403.7 | 760.4 | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 280.6 |
| 183.7 |
| 143.6 |
| 160.2 |
| 370.3 |
| 319.1 |
| 413.1 |
| 93.7 |
| 119.5 |
| 122.0 |
| 216.0 |
| 88.8 |
| 117.1 |
| 109.4 |
| 85.8 |
| 88.4 |
| 88.1 |
| 116.6 |
| 133.0 |
| 122.9 |
| 742.8 |
| 104.3 |
| 715.2 |
| 659.5 |
| 691.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.9 | 6.3 | - | - | - | - |
| Cash And Short Term Investments | 234.1 | 233.7 | 172.8 | 248.2 | 240.8 | 195.5 | 127.9 | 74.2 | 138.0 | 104.2 | 102.9 | 106.2 | 126.8 | 118.6 | 122.2 | 280.6 | 183.7 | 143.6 | 160.2 | 370.3 | 319.1 | 413.1 | 93.7 | 119.5 | 122.0 | 216.0 | 88.8 | 117.1 | 109.4 | 85.8 | 88.4 | 88.1 | 116.6 | 133.0 | 126.7 | 749.1 | 104.3 | 715.2 | 659.5 | 691.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 4.4 | 4.9 | 3.0 | 1.9 | 2.1 | 2.2 | 2.3 | 2.4 | 1.8 | 1.9 | 2.0 | 2.4 | 2.1 | 2.1 | 2.3 | 2.0 | 8.5 | 1.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 412.3 | 377.4 | 287.4 | 342.0 | 316.5 | 275.3 | 202.1 | 133.5 | 193.0 | 167.4 | 163.8 | 165.2 | 189.2 | 185.8 | 181.8 | 340.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | 97.1 | 172.9 | - | - | - | - | - | - | - | - | - | 0.5 | 1.2 | 0.4 | 0.7 | 0.2 | 2.3 | |||||||||||||||||||||||
| Equity Method Investments | 314.3 | 300.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 126.7 | 102.5 | 75.5 | 88.9 | 81.9 | 74.0 | 78.2 | 81.5 | 81.8 | 118.1 | 117.8 | 118.9 | 110.5 | 111.3 | 110.6 | 122.8 | 97.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,489.7 | 9,537.5 | 4,465.1 | 3,572.5 | 3,458.3 | 3,392.1 | 3,301.6 | 3,269.0 | 3,313.3 | 3,361.1 | 3,397.2 | 3,439.7 | 3,491.0 | 3,534.5 | 3,376.8 | 2,853.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 7.3 | 10.1 | 6.0 | 5.5 | 2.5 | 10.6 | 13.2 | 13.2 | 11.6 | 11.4 | 8.6 | 8.6 | 7.9 | 6.7 | 7.3 | 7.1 | 6.3 | 6.5 | 5.5 | 4.4 | 2.5 | 2.9 | 1.5 | 2.9 | 3.5 | 5.0 | 9.1 | 5.1 | 3.0 | 3.9 | 2.9 | 2.5 | 4.1 | 6.1 | 3.4 | 4.9 | 8.4 | 2.2 | 3.9 | 2.3 |
| Short Term Debt | - | - | - | - | - | - | - | 50.0 | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 37.0 | 37.4 | 22.8 | 16.5 | 19.3 | 21.8 | 16.4 | 14.7 | 17.2 | 19.1 | 15.1 | 14.3 | 14.3 | 16.2 | 12.4 | 9.9 | 12.1 | |||||||||||||||||||||||
| Total Current Liabilities | 117.1 | 120.9 | 99.5 | 76.1 | 66.8 | 85.2 | 86.3 | 122.4 | 77.1 | 72.4 | 70.8 | 63.1 | 55.0 | 63.6 | 64.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 595.7 | 895.4 | 770.2 | - | - | 0.0 | 0.0 | 0.0 | 146.2 | 246.0 | 320.8 | 395.5 | 496.8 | 571.6 | 446.3 | - | - | - | 95.4 | 146.3 | 300.4 | 270.7 | 100.2 | 214.6 | 164.6 | 362.9 | 351.0 | 354.9 | 422.3 | 586.2 | 539.8 | 635.9 | 600.7 | 674.0 | 630.3 | 313.9 | 674.8 | 319.5 | 311.9 | 314.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 69.2 | 69.2 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,187.9 | 1,190.7 | 131.2 | 131.6 | 131.9 | 132.3 | 132.9 | 133.4 | 133.9 | 134.3 | 135.6 | 136.1 | 136.8 | 138.2 | 140.2 | 86.2 | 87.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 57.6 | 55.9 | 22.6 | 20.7 | 19.5 | 18.5 | 6.5 | 7.1 | 7.7 | 7.7 | 8.2 | 9.1 | 7.5 | 7.7 | 5.9 | 6.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,027.4 | 2,332.2 | 1,048.5 | 253.5 | 243.2 | 260.9 | 250.7 | 287.8 | 389.9 | 460.4 | 535.4 | 603.8 | 696.1 | 781.1 | 656.9 | 156.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 |
| Additional Paid In Capital | 5,946.3 | 5,928.1 | 2,232.1 | 2,229.7 | 2,228.5 | 2,228.3 | 2,225.8 | 2,225.9 | 2,223.0 | 2,221.0 | 2,218.7 | 2,217.6 | 2,215.4 | 2,213.1 | 2,211.4 | 2,210.8 | ||||||||||||||||||||||||
| Retained Earnings | 1,468.0 | 1,227.2 | 1,173.7 | 1,076.6 | 973.9 | 890.0 | 812.2 | 742.3 | 687.4 | 666.5 | 630.0 | 605.3 | 566.5 | 527.3 | 495.6 | 472.8 | 424.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 47.1 | 48.2 | 10.1 | 12.0 | 12.1 | 12.2 | 12.3 | 12.3 | 12.3 | 12.4 | 12.4 | 12.3 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | |||||||||||||||||||||||
| Total Stockholders Equity | 7,415.1 | 7,157.1 | 3,406.5 | 3,306.9 | 3,203.0 | 3,119.0 | 3,038.6 | 2,968.9 | 2,911.1 | 2,888.2 | 2,849.4 | 2,823.6 | 2,782.6 | 2,741.1 | 2,707.6 | 2,684.2 | ||||||||||||||||||||||||
| Total Equity | 7,462.3 | 7,205.3 | 3,416.6 | 3,319.0 | 3,215.1 | 3,131.2 | 3,050.9 | 2,981.2 | 2,923.4 | 2,900.6 | 2,861.8 | 2,835.9 | 2,794.9 | 2,753.5 | 2,719.9 | 2,696.7 | 2,646.1 | 2,601.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 595.7 | 895.4 | 770.2 | - | - | 0.0 | 0.0 | 50.0 | 146.2 | 246.0 | 320.8 | 395.5 | 496.8 | 571.6 | 446.3 | - | - | - | 95.4 | 146.3 | 300.4 | 270.7 | 100.2 | 214.6 | 164.6 | 362.9 | 351.0 | 354.9 | 422.3 | 586.2 | 539.8 | 635.9 | 600.7 | 674.0 | 630.3 | 313.9 | 674.8 | 319.5 | 311.9 | 314.3 |
| Net debt | 361.5 | 661.7 | 597.3 | - | - | (195.5) | (127.9) | (24.2) | 8.2 | 141.8 | 217.8 | 289.4 | 370.0 | 453.0 | 324.1 | - | - | - | ||||||||||||||||||||||
| Working Capital | 295.2 | 256.5 | 187.8 | 265.9 | 249.7 | 190.1 | 115.8 | 11.1 | 115.9 | 95.0 | 92.9 | 102.2 | 134.2 | 122.2 | 117.3 | 276.3 | 209.1 | 154.6 | ||||||||||||||||||||||
| Book Value | 7,415.1 | 7,157.1 | 3,406.5 | 3,306.9 | 3,203.0 | 3,119.0 | 3,038.6 | 2,968.9 | 2,911.1 | 2,888.2 | 2,849.4 | 2,823.6 | 2,782.6 | 2,741.1 | 2,707.6 | 2,684.2 | 2,633.7 | 2,588.7 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 2.6 |
| 1.5 |
| 1.2 |
| 1.7 |
| 1.2 |
| 0.4 |
| 1.1 |
| 0.6 |
| 1.4 |
| 0.9 |
| 0.8 |
| 0.8 |
| 4.5 |
| 0.7 |
| 0.6 |
| 1.4 |
| 1.2 |
| 1.5 |
| 9.9 |
| 4.9 |
| 7.8 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 258.6 |
| 216.0 |
| 232.1 |
| 446.3 |
| 362.2 |
| 469.8 |
| 150.6 |
| 154.7 |
| 164.2 |
| 265.4 |
| 125.8 |
| 159.4 |
| 151.8 |
| 143.6 |
| 155.8 |
| 134.2 |
| 167.9 |
| 192.0 |
| 175.2 |
| 797.0 |
| 152.3 |
| 759.6 |
| 736.0 |
| 757.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 3.3 |
| 9.8 |
| 17.9 |
| 8.3 |
| 11.5 |
| 16.0 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 7.9 |
| 7.7 |
| 5.7 |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.3 |
| 97.0 |
| 82.8 |
| 85.2 |
| 85.0 |
| 81.9 |
| 50.2 |
| 78.7 |
| 52.4 |
| 55.1 |
| 54.8 |
| 69.0 |
| 58.2 |
| 57.5 |
| 62.5 |
| 53.7 |
| 58.5 |
| 60.6 |
| 36.6 |
| 57.6 |
| 35.1 |
| 36.9 |
| 35.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,789.9 |
| 2,757.0 |
| 2,805.7 |
| 2,753.5 |
| 2,766.3 |
| 2,797.2 |
| 2,549.9 |
| 2,544.2 |
| 2,547.9 |
| 2,699.4 |
| 2,682.0 |
| 2,672.9 |
| 2,753.4 |
| 3,094.1 |
| 3,065.9 |
| 3,128.8 |
| 3,069.7 |
| 3,148.6 |
| 3,099.2 |
| 2,917.2 |
| 3,228.7 |
| 2,910.0 |
| 2,891.5 |
| 2,892.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.9 |
| 11.2 |
| 13.0 |
| 9.4 |
| 9.1 |
| 8.9 |
| 6.4 |
| 5.9 |
| 7.8 |
| 4.4 |
| 5.4 |
| 8.0 |
| 5.6 |
| 5.9 |
| 6.6 |
| 3.6 |
| 4.4 |
| 5.8 |
| 5.7 |
| 4.4 |
| 5.8 |
| 2.7 |
| 3.9 |
| 64.0 |
| 49.5 |
| 61.4 |
| 60.3 |
| 62.7 |
| 43.6 |
| 56.1 |
| 49.8 |
| 33.6 |
| 32.4 |
| 49.3 |
| 51.4 |
| 37.4 |
| 43.5 |
| 34.3 |
| 39.7 |
| 24.8 |
| 25.9 |
| 25.6 |
| 24.2 |
| 25.0 |
| 27.1 |
| 25.7 |
| 22.5 |
| 20.8 |
| - |
| - |
| - |
| 7.4 |
| 8.3 |
| 8.1 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.7 |
| 87.7 |
| 84.1 |
| 86.4 |
| 85.8 |
| 86.8 |
| 89.0 |
| 88.2 |
| 90.3 |
| 91.1 |
| 91.4 |
| 103.2 |
| 121.3 |
| 121.7 |
| 120.9 |
| 133.9 |
| 120.7 |
| 139.9 |
| 146.6 |
| 145.3 |
| 135.7 |
| 169.9 |
| 164.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 6.7 |
| 6.9 |
| 7.4 |
| 8.3 |
| 8.1 |
| 6.1 |
| - |
| 2.1 |
| - |
| 13.8 |
| 13.3 |
| 17.4 |
| 6.4 |
| 6.4 |
| 6.4 |
| 6.4 |
| 6.4 |
| 6.5 |
| 0.7 |
| 6.5 |
| 0.7 |
| 1.0 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.7 |
| 155.8 |
| 251.2 |
| 313.4 |
| 464.2 |
| 434.0 |
| 279.3 |
| 373.7 |
| 325.6 |
| 539.0 |
| 540.7 |
| 533.6 |
| 623.0 |
| 773.8 |
| 735.7 |
| 812.3 |
| 783.8 |
| 850.0 |
| 817.9 |
| 501.3 |
| 868.9 |
| 497.0 |
| 519.0 |
| 514.5 |
| 2,208.4 |
| 2,206.2 |
| 2,204.5 |
| 2,202.4 |
| 2,210.4 |
| 2,199.7 |
| 2,209.1 |
| 2,201.8 |
| 2,202.4 |
| 2,199.3 |
| 2,192.6 |
| 2,195.0 |
| 2,188.3 |
| 2,185.8 |
| 2,184.6 |
| 2,182.5 |
| 2,179.8 |
| 2,180.8 |
| 2,178.0 |
| 2,170.6 |
| 2,174.7 |
| 2,168.7 |
| 2,147.7 |
| 2,150.0 |
| 381.9 |
| 336.7 |
| 224.3 |
| 61.1 |
| 149.7 |
| 30.5 |
| (65.7) |
| (12.7) |
| (74.6) |
| (89.9) |
| (92.5) |
| (100.2) |
| 88.1 |
| 101.0 |
| 83.7 |
| 48.6 |
| 63.3 |
| 43.2 |
| 185.1 |
| 125.7 |
| 184.6 |
| 189.9 |
| 194.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| - |
| 0.0 |
| 0.9 |
| 1.1 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.5 |
| 12.7 |
| 12.8 |
| 29.9 |
| 13.2 |
| 30.3 |
| 33.8 |
| 32.0 |
| 34.9 |
| 39.1 |
| 36.0 |
| 41.7 |
| 44.9 |
| 42.8 |
| 48.5 |
| 56.9 |
| 53.7 |
| 59.0 |
| 62.8 |
| 62.5 |
| 63.0 |
| 17.8 |
| 17.6 |
| 2,633.7 |
| 2,588.7 |
| 2,541.8 |
| 2,427.3 |
| 2,272.2 |
| 2,350.1 |
| 2,240.2 |
| 2,136.7 |
| 2,190.3 |
| 2,125.4 |
| 2,102.2 |
| 2,103.2 |
| 2,088.8 |
| 2,275.4 |
| 2,287.3 |
| 2,268.0 |
| 2,229.0 |
| 2,244.8 |
| 2,222.4 |
| 2,353.1 |
| 2,297.3 |
| 2,350.0 |
| 2,354.7 |
| 2,360.7 |
| 2,554.5 |
| 2,440.1 |
| 2,302.1 |
| 2,363.2 |
| 2,270.5 |
| 2,170.5 |
| 2,222.3 |
| 2,160.4 |
| 2,141.3 |
| 2,139.3 |
| 2,130.4 |
| 2,320.3 |
| 2,330.2 |
| 2,316.5 |
| 2,285.9 |
| 2,298.5 |
| 2,281.4 |
| 2,415.9 |
| 2,359.8 |
| 2,413.0 |
| 2,372.6 |
| 2,378.3 |
| (64.8) |
| (224.0) |
| (18.7) |
| (142.4) |
| 6.4 |
| 95.1 |
| 42.6 |
| 146.9 |
| 262.3 |
| 237.9 |
| 312.9 |
| 500.3 |
| 451.4 |
| 547.8 |
| 484.1 |
| 541.0 |
| 503.5 |
| (435.3) |
| 570.5 |
| (395.7) |
| (347.7) |
| (377.1) |
| 171.8 |
| 383.6 |
| 318.6 |
| 413.7 |
| 100.7 |
| 121.1 |
| 131.8 |
| 216.1 |
| 74.4 |
| 122.1 |
| 108.3 |
| 109.3 |
| 116.1 |
| 109.4 |
| 142.1 |
| 166.4 |
| 151.0 |
| 772.1 |
| 125.2 |
| 733.9 |
| 713.5 |
| 736.6 |
| 2,541.8 |
| 2,427.3 |
| 2,272.2 |
| 2,350.1 |
| 2,240.2 |
| 2,136.7 |
| 2,190.3 |
| 2,125.4 |
| 2,102.2 |
| 2,103.2 |
| 2,088.8 |
| 2,275.4 |
| 2,287.3 |
| 2,268.0 |
| 2,229.0 |
| 2,244.8 |
| 2,222.4 |
| 2,353.1 |
| 2,297.3 |
| 2,350.0 |
| 2,354.7 |
| 2,360.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |