| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 1,587.1 | 2,160.2 | 2,025.9 | 1,962.0 | 2,146.0 | 1,092.8 | 515.5 | 155.6 | 177.3 | - | - | - |
| Restricted Cash | 0.0 | 0.4 | 40.7 | 0.0 | 0.0 | 0.4 | 1.9 | - | - | - | - | - |
| Short Term Investments | 730.2 | 0.0 | - | - | - | - | 0.0 | 42.1 | 0.0 | - | - | - |
| Cash And Short Term Investments | 2,317.3 | 2,160.2 | 2,025.9 | 1,962.0 | 2,146.0 | 1,092.8 | 515.5 | 197.7 | 177.3 | - | - | - |
| Receivables | ||||||||||||
| Accounts Receivable | 879.9 | 812.5 | 816.3 | 760.8 | 752.4 | 523.9 | 332.7 | 183.1 | 120.6 | 79.5 | - | - |
| Current Assets | ||||||||||||
| Inventory | 114.6 | 158.3 | 92.1 | 106.7 | 50.3 | 53.9 | 49.7 | 35.6 | 32.7 | 43.6 | - | - |
| Prepaid Expenses | 89.7 | 103.1 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 378.4 | 379.9 | 387.6 | 435.1 | 248.8 | 201.3 | 135.7 | 44.9 | 27.5 | 17.3 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 158.6 | 274.0 | 385.3 | 164.8 | 124.9 | 112.3 | 115.2 | 56.6 | 56.4 | 31.4 | - | - |
| Short Term Debt | - | |||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | - | - | - | 0.0 | 80.0 | 89.9 | 94.7 | 0.0 | 0.0 | - | - | - |
| Operating Lease Liabilities Non-Current | 435.9 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | - | - | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | - | - | 0.0 | 80.0 | 89.9 | 94.7 | 99.6 | 0.0 | 0.0 | 15.0 | - | - |
| 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 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,649.9 | 1,587.1 | 1,575.5 | 2,253.3 | 2,256.2 | 2,160.2 | 2,127.0 | 2,058.5 | 2,055.7 | 2,025.9 | 2,003.4 | 1,755.3 | 1,630.1 | 1,962.0 | ||||||||||||||||||||||||
| 138.6 |
| 135.4 |
| 105.8 |
| 27.1 |
| 25.9 |
| 16.6 |
| 11.4 |
| 5.0 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,401.5 | 3,234.2 | 3,072.9 | 2,964.9 | 3,054.5 | 1,697.6 | 925.7 | 432.9 | 344.9 | 165.2 | - | - |
| 204.8 |
| 166.2 |
| 123.1 |
| 100.1 |
| 71.2 |
| 46.1 |
| 32.4 |
| 19.7 |
| 12.8 |
| 7.8 |
| - |
| - |
| Property,Plant & Equipment Net | 173.6 | 213.7 | 264.6 | 335.0 | 177.6 | 155.2 | 103.3 | 25.3 | 14.7 | 9.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 309.4 | 161.5 | 161.5 | 161.5 | 161.5 | 73.1 | 74.1 | 1.4 | 1.4 | - | - | - |
| Intangible Assets | 50.2 | 27.5 | 41.8 | 58.9 | 84.1 | 62.2 | 76.7 | 1.5 | 2.0 | - | - | - |
| Operating Lease Right Of Use Assets | 260.3 | 304.5 | 371.4 | 521.7 | 345.7 | 266.2 | 283.3 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 70.5 | 125.2 | 92.2 | 77.8 | 35.1 | 16.3 | 7.2 | 3.9 | 3.4 | 0.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,433.5 | 4,303.9 | 4,261.8 | 4,412.6 | 4,082.1 | 2,270.5 | 1,470.2 | 465.0 | 371.9 | 179.1 | - | - |
| - |
| 0.0 |
| 80.0 |
| 9.9 |
| 4.9 |
| 4.9 |
| - |
| - |
| 15.0 |
| - |
| - |
| Deferred Revenue Current | 120.9 | 105.7 | 102.2 | 87.7 | 45.8 | 55.5 | 39.9 | 45.4 | 34.5 | 24.0 | - | - |
| Operating Lease Liabilities Current | 87.4 | 79.2 | 68.1 | 54.7 | 37.1 | 35.6 | 17.9 | - | - | - | - | - |
| Accrued Expenses | 958.0 | 852.8 | 788.0 | 750.8 | 549.1 | 347.7 | 198.3 | 92.0 | 72.3 | 46.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,237.5 | 1,232.5 | 1,275.5 | 1,083.3 | 729.6 | 520.3 | 358.3 | 194.0 | 163.3 | 116.5 | - | - |
| 512.7 |
| 586.2 |
| 584.7 |
| 394.7 |
| 307.9 |
| 301.7 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 28.8 | 25.1 | 24.6 | 28.2 | 28.7 | 21.3 | 15.4 | 19.6 | 48.5 | 29.1 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 73.3 | 40.9 | 49.2 | 69.9 | 82.5 | 3.1 | 1.7 | 6.7 | 7.8 | 4.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,775.5 | 1,811.2 | 1,935.5 | 1,766.0 | 1,315.5 | 942.5 | 771.8 | 220.3 | 219.6 | 159.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 435.6 |
| 26.0 |
| - |
| - |
| Retained Earnings | (1,488.6) | (1,427.0) | (1,297.6) | (588.0) | (90.0) | (332.4) | (313.8) | (253.9) | (283.3) | (219.8) | - | - |
| Accumulated Other Comprehensive Income | 1.0 | (1.7) | 0.2 | (0.3) | 0.0 | 0.0 | 0.0 | (0.0) | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,657.9 | 2,492.7 | 2,326.3 | 2,646.6 | 2,766.6 | 1,328.0 | 698.4 | 244.7 | 152.3 | (193.8) | (159.7) | (125.3) |
| Total Equity | 2,657.9 | 2,492.7 | 2,326.3 | 2,646.6 | 2,766.6 | 1,328.0 | 698.4 | 244.7 | 152.3 | (193.8) | (159.7) | (125.3) |
| (2,025.9) |
| (1,882.0) |
| (2,056.2) |
| (998.1) |
| (415.9) |
| (197.7) |
| (177.3) |
| - |
| - |
| - |
| Working Capital | 2,164.0 | 2,001.7 | 1,797.4 | 1,881.6 | 2,324.9 | 1,177.3 | 567.4 | 238.9 | 181.7 | 48.7 | - | - |
| Book Value | 2,657.9 | 2,492.7 | 2,326.3 | 2,646.6 | 2,766.6 | 1,328.0 | 698.4 | 244.7 | 152.3 | (193.8) | (159.7) | (125.3) |
| Tangible Book Value | 2,298.3 | 2,303.7 | 2,123.1 | 2,426.2 | 2,521.0 | 1,192.8 | 547.6 | 241.8 | 148.9 | - | - | - |
| 2,018.6 |
| 2,050.4 |
| 2,235.1 |
| 2,146.0 |
| 2,179.7 |
| 2,083.3 |
| 2,077.5 |
| 1,092.8 |
| 1,047.5 |
| 885.8 |
| 588.3 |
| 515.5 |
| 386.0 |
| 375.5 |
| 236.5 |
| 155.6 |
| 137.7 |
| 174.2 |
| 160.8 |
| 177.3 |
| - |
| - |
| - |
| - |
| Restricted Cash | 0.0 | - | 0.0 | 0.0 | 0.4 | 0.4 | 1.8 | 39.7 | 40.7 | 40.7 | 40.7 | 40.7 | 40.7 | - | 0.0 | 0.0 | 0.0 | - | - | - | 0.1 | 0.4 | 0.7 | 1.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 730.3 | 730.2 | 726.9 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.5 | 11.0 | 27.4 | 42.1 | 42.1 | - | - | 0.0 | - | - | - | - |
| Cash And Short Term Investments | 2,380.2 | 2,317.3 | 2,302.4 | 2,253.3 | 2,256.2 | 2,160.2 | 2,127.0 | 2,058.5 | 2,055.7 | 2,025.9 | 2,003.4 | 1,755.3 | 1,630.1 | 1,962.0 | 2,018.6 | 2,050.4 | 2,235.1 | 2,146.0 | 2,179.7 | 2,083.3 | 2,077.5 | 1,092.8 | 1,047.5 | 885.8 | 588.3 | 515.5 | 387.5 | 386.5 | 263.9 | 197.7 | 179.7 | 174.2 | 160.8 | 177.3 | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 752.6 | 879.9 | 745.4 | 628.5 | 650.2 | 812.5 | 729.9 | 669.1 | 716.7 | 816.3 | 720.4 | 707.7 | 703.4 | 760.8 | 719.2 | 714.6 | 675.7 | 752.4 | 595.9 | 587.5 | 496.2 | 523.9 | 391.3 | 306.7 | 295.4 | 332.7 | 196.0 | 204.0 | 174.2 | 183.1 | 133.9 | 123.6 | 106.1 | 120.6 | 84.8 | 79.3 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||
| Inventory | 101.3 | 114.6 | 140.7 | 112.7 | 135.3 | 158.3 | 191.2 | 96.4 | 94.5 | 92.1 | 105.4 | 93.2 | 109.2 | 106.7 | 119.3 | 76.1 | 72.9 | 50.3 | 75.9 | 48.0 | 41.2 | 53.9 | 62.6 | 45.0 | 44.0 | 49.7 | 73.5 | 39.4 | 33.4 | 35.6 | 68.8 | 39.4 | 38.1 | 32.7 | 35.5 | 43.6 | - | - |
| Prepaid Expenses | 136.5 | 89.7 | 140.2 | 163.8 | 105.4 | 103.1 | 138.3 | 153.4 | 129.1 | 138.6 | 101.1 | 104.6 | 111.9 | 135.4 | 113.9 | 121.7 | 119.1 | |||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Current Assets | 3,370.6 | 3,401.5 | 3,328.7 | 3,158.3 | 3,147.0 | 3,234.2 | 3,186.4 | 2,977.4 | 2,996.1 | 3,072.9 | 2,971.0 | 2,701.5 | 2,595.4 | 2,964.9 | 2,970.9 | 2,962.8 | ||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 381.0 | 378.4 | 381.6 | 382.4 | 380.5 | 379.9 | 378.9 | 384.5 | 384.4 | 387.6 | 358.0 | 483.0 | 470.9 | 435.1 | 366.5 | 302.7 | 264.5 | 248.8 | 234.8 | 218.5 | 207.1 | 201.3 | 200.8 | 194.7 | 184.9 | 135.7 | 90.3 | 73.4 | 53.2 | 44.9 | 41.3 | 36.3 | 31.1 | 27.5 | 24.3 | 17.3 | - | - |
| Accumulated Depreciation | 218.8 | 204.8 | 198.8 | 188.6 | 176.9 | 166.2 | 155.9 | 144.5 | 132.9 | 123.1 | 79.3 | 125.4 | 111.3 | 100.1 | 94.3 | 85.2 | 78.2 | |||||||||||||||||||||
| Property,Plant & Equipment Net | 162.3 | 173.6 | 182.8 | 193.8 | 203.6 | 213.7 | 223.0 | 240.0 | 251.5 | 264.6 | 278.7 | 357.6 | 359.5 | 335.0 | 272.2 | 217.6 | ||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Goodwill | 309.4 | 309.4 | 309.4 | 309.4 | 161.5 | 161.5 | 161.5 | 161.5 | 161.5 | 161.5 | 161.5 | 161.5 | 161.5 | 161.5 | 161.5 | 161.5 | 161.5 | 161.5 | ||||||||||||||||||||
| Intangible Assets | 46.2 | 50.2 | 56.5 | 64.5 | 24.0 | 27.5 | 31.0 | 34.6 | 38.1 | 41.8 | 45.7 | 50.1 | 54.5 | 58.9 | 70.8 | 75.2 | 79.7 | |||||||||||||||||||||
| Operating Lease Right Of Use Assets | 243.7 | 260.3 | 272.9 | 285.5 | 292.1 | 304.5 | 314.3 | 338.4 | 358.1 | 371.4 | 410.6 | 499.3 | 504.7 | 521.7 | 535.0 | 544.4 | ||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Non-Current Assets | 58.5 | 70.5 | 71.8 | 73.1 | 123.7 | 125.2 | 139.7 | 111.9 | 96.9 | 92.2 | 85.3 | 86.3 | 82.0 | 77.8 | 381.7 | 352.0 | 294.8 | |||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Assets | 4,352.6 | 4,433.5 | 4,397.3 | 4,282.0 | 4,179.9 | 4,303.9 | 4,303.4 | 4,104.4 | 4,151.8 | 4,261.8 | 4,190.8 | 4,156.8 | 4,055.4 | 4,412.6 | 4,392.2 | 4,313.5 | ||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 123.1 | 158.6 | 159.5 | 166.0 | 194.6 | 274.0 | 327.0 | 276.1 | 385.7 | 385.3 | 312.3 | 212.9 | 86.9 | 164.8 | 175.0 | 113.8 | 137.6 | 124.9 | 131.8 | 132.5 | 96.5 | 112.3 | 121.8 | 130.6 | 103.4 | 115.2 | 77.4 | 62.0 | 44.6 | 56.6 | 55.3 | 32.9 | 41.1 | 56.4 | 49.2 | 31.4 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 80.0 | 82.5 | 84.9 | 88.6 | 9.9 | ||||||||||||||||||||
| Deferred Revenue Current | 123.9 | 120.9 | 122.3 | 123.6 | 115.8 | 105.7 | 93.4 | 96.0 | 101.7 | 102.2 | 98.2 | 104.1 | 98.1 | 87.7 | 60.1 | 50.6 | 54.4 | |||||||||||||||||||||
| Operating Lease Liabilities Current | 88.4 | 87.4 | 86.4 | 85.4 | 81.0 | 79.2 | 77.8 | 74.1 | 71.1 | 68.1 | 63.8 | 59.3 | 55.9 | 54.7 | 51.3 | 48.4 | ||||||||||||||||||||||
| Accrued Expenses | 911.2 | 958.0 | 933.7 | 818.6 | 788.8 | 852.8 | 820.2 | 724.5 | 672.4 | 788.0 | 797.2 | 638.5 | 646.4 | 750.8 | 625.8 | 575.3 | 574.8 | |||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Current Liabilities | 1,158.2 | 1,237.5 | 1,215.5 | 1,108.2 | 1,099.2 | 1,232.5 | 1,240.6 | 1,096.6 | 1,159.7 | 1,275.5 | 1,207.7 | 955.5 | 831.3 | 1,083.3 | 943.4 | |||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 80.0 | 82.5 | 84.9 | 87.4 | 89.9 | 91.1 | 92.3 | 162.6 | 94.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 23.0 | 15.0 | - | - |
| Operating Lease Liabilities Non-Current | 412.7 | 435.9 | 457.4 | 481.8 | 496.1 | 512.7 | 535.4 | 553.4 | 568.6 | 586.2 | 600.0 | 589.5 | 585.6 | 584.7 | 568.2 | |||||||||||||||||||||||
| Deferred Revenue Non-Current | 27.1 | 28.8 | 28.0 | 25.2 | 25.1 | 25.1 | 23.3 | 23.5 | 23.5 | 24.6 | 22.6 | 23.1 | 24.5 | 28.2 | 26.3 | 27.5 | ||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Non-Current Liabilities | 83.6 | 73.3 | 71.3 | 76.2 | 33.8 | 40.9 | 43.7 | 40.2 | 44.1 | 49.2 | 53.0 | 55.4 | 63.3 | 69.9 | 76.4 | 77.6 | ||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Liabilities | 1,681.6 | 1,775.5 | 1,772.2 | 1,691.4 | 1,654.2 | 1,811.2 | 1,842.9 | 1,713.6 | 1,795.9 | 1,935.5 | 1,883.3 | 1,623.5 | 1,504.8 | 1,766.0 | 1,614.3 | 1,517.6 | ||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Retained Earnings | (1,502.9) | (1,488.6) | (1,469.1) | (1,443.9) | (1,454.4) | (1,427.0) | (1,391.4) | (1,382.4) | (1,348.4) | (1,297.6) | (1,219.3) | (889.2) | (781.6) | (588.0) | (350.8) | (228.6) | (116.3) | |||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.5) | 1.0 | 1.3 | 1.4 | (0.8) | (1.7) | (0.0) | (0.7) | (0.2) | 0.2 | (0.2) | 0.1 | 0.0 | (0.3) | (1.1) | |||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Stockholders Equity | 2,671.1 | 2,657.9 | 2,625.1 | 2,590.6 | 2,525.7 | 2,492.7 | 2,460.5 | 2,390.8 | 2,355.8 | 2,326.3 | 2,307.5 | 2,533.3 | 2,550.6 | 2,646.6 | 2,777.9 | 2,795.9 | ||||||||||||||||||||||
| Total Equity | 2,671.1 | 2,657.9 | 2,625.1 | 2,590.6 | 2,525.7 | 2,492.7 | 2,460.5 | 2,390.8 | 2,355.8 | 2,326.3 | 2,307.5 | 2,533.3 | 2,550.6 | 2,646.6 | 2,777.9 | 2,795.9 | 2,813.2 | 2,766.6 | ||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 80.0 | 82.5 | 84.9 | 88.6 | 89.9 | 91.1 | 92.3 | 93.5 | 94.7 | 96.0 | 97.2 | 167.4 | 99.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 23.0 | 30.0 | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | (2,003.4) | (1,755.3) | (1,630.1) | (1,882.0) | (1,936.2) | (1,965.5) | (2,146.4) | (2,056.2) | ||||||||||||||||||||
| Working Capital | 2,212.4 | 2,164.0 | 2,113.2 | 2,050.1 | 2,047.9 | 2,001.7 | 1,945.8 | 1,880.8 | 1,836.4 | 1,797.4 | 1,763.3 | 1,746.0 | 1,764.1 | 1,881.6 | 2,027.5 | 2,138.2 | 2,247.3 | |||||||||||||||||||||
| Book Value | 2,671.1 | 2,657.9 | 2,625.1 | 2,590.6 | 2,525.7 | 2,492.7 | 2,460.5 | 2,390.8 | 2,355.8 | 2,326.3 | 2,307.5 | 2,533.3 | 2,550.6 | 2,646.6 | 2,777.9 | 2,795.9 | 2,813.2 | 2,766.6 | ||||||||||||||||||||
| Tangible Book Value | 2,315.5 | 2,298.3 | 2,259.1 | 2,216.7 | 2,340.2 | 2,303.7 | 2,268.0 | 2,194.7 | 2,156.2 | 2,123.1 | 2,100.3 | 2,321.7 | 2,334.6 | 2,426.2 | 2,545.6 | 2,559.2 | 2,572.0 | |||||||||||||||||||||
| 105.8 |
| 110.2 |
| 80.5 |
| 134.4 |
| 27.1 |
| 31.0 |
| 37.2 |
| 39.4 |
| 25.9 |
| 28.9 |
| 19.1 |
| 21.9 |
| 15.4 |
| 13.9 |
| 15.1 |
| 30.5 |
| 11.4 |
| 7.7 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,102.8 |
| 3,054.5 |
| 2,961.8 |
| 2,799.2 |
| 2,749.4 |
| 1,697.6 |
| 1,533.1 |
| 1,276.3 |
| 968.6 |
| 925.7 |
| 686.9 |
| 650.0 |
| 520.4 |
| 432.9 |
| 397.8 |
| 353.8 |
| 336.8 |
| 344.9 |
| 197.5 |
| 165.2 |
| - |
| - |
| 71.2 |
| 64.2 |
| 57.9 |
| 52.1 |
| 46.1 |
| 42.1 |
| 42.0 |
| 36.8 |
| 32.4 |
| 28.4 |
| 25.0 |
| 22.4 |
| 19.7 |
| 18.1 |
| 16.1 |
| 14.3 |
| 12.8 |
| 11.5 |
| 7.8 |
| - |
| - |
| 186.3 |
| 177.6 |
| 170.6 |
| 160.5 |
| 155.0 |
| 155.2 |
| 158.6 |
| 152.7 |
| 148.1 |
| 103.3 |
| 61.9 |
| 48.4 |
| 30.8 |
| 25.3 |
| 23.3 |
| 20.2 |
| 16.8 |
| 14.7 |
| 12.8 |
| 9.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.8 |
| 146.8 |
| 125.7 |
| 73.1 |
| 73.1 |
| 73.1 |
| 73.1 |
| 74.1 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.6 |
| - |
| - |
| - |
| 84.1 |
| 92.5 |
| 97.2 |
| 79.3 |
| 62.2 |
| 65.7 |
| 69.3 |
| 72.9 |
| 76.7 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.5 |
| 1.6 |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.2 |
| - |
| - |
| - |
| 401.2 |
| 345.7 |
| 346.7 |
| 298.9 |
| 265.2 |
| 266.2 |
| 267.1 |
| 269.9 |
| 273.3 |
| 283.3 |
| 142.1 |
| 116.0 |
| 71.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 258.8 |
| 193.9 |
| 135.8 |
| 112.6 |
| 16.3 |
| 6.4 |
| 5.1 |
| 5.8 |
| 7.2 |
| 4.0 |
| 3.9 |
| 3.3 |
| 3.9 |
| 4.3 |
| 4.5 |
| 3.6 |
| 3.4 |
| 6.4 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,226.2 |
| 4,082.1 |
| 3,912.3 |
| 3,638.6 |
| 3,487.1 |
| 2,270.5 |
| 2,104.0 |
| 1,846.4 |
| 1,541.7 |
| 1,470.2 |
| 897.3 |
| 820.8 |
| 628.1 |
| 465.0 |
| 428.4 |
| 381.7 |
| 360.5 |
| 371.9 |
| 225.5 |
| 179.1 |
| - |
| - |
| 8.6 |
| 7.4 |
| 6.1 |
| 4.9 |
| 4.9 |
| 4.9 |
| 4.8 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| 45.8 |
| 45.6 |
| 48.2 |
| 48.1 |
| 55.5 |
| 48.0 |
| 43.9 |
| 38.5 |
| 39.9 |
| 35.9 |
| 36.5 |
| 41.9 |
| 45.4 |
| 38.5 |
| 39.2 |
| 33.9 |
| 34.5 |
| 30.8 |
| 24.0 |
| - |
| - |
| 43.3 |
| 37.1 |
| 34.7 |
| 34.0 |
| 32.7 |
| 35.6 |
| 32.1 |
| 27.1 |
| 19.7 |
| 17.9 |
| 16.6 |
| 15.9 |
| 14.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 549.1 |
| 482.1 |
| 423.3 |
| 477.4 |
| 347.7 |
| 21.3 |
| 15.9 |
| 16.2 |
| 14.5 |
| 11.1 |
| 14.8 |
| 8.2 |
| 12.2 |
| 7.2 |
| 10.2 |
| 9.9 |
| 8.7 |
| 65.5 |
| 46.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 824.6 |
| 855.5 |
| 729.6 |
| 668.1 |
| 611.3 |
| 628.1 |
| 520.3 |
| 465.7 |
| 412.6 |
| 372.1 |
| 358.3 |
| 277.4 |
| 238.3 |
| 188.9 |
| 194.0 |
| 185.8 |
| 150.2 |
| 145.7 |
| 163.3 |
| 145.5 |
| 116.5 |
| - |
| - |
| 588.0 |
| 444.1 |
| 394.7 |
| 394.5 |
| 336.9 |
| 303.2 |
| 307.9 |
| 311.1 |
| 306.8 |
| 312.6 |
| 301.7 |
| 142.1 |
| 105.5 |
| 60.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.6 |
| 28.7 |
| 23.4 |
| 23.1 |
| 22.6 |
| 21.3 |
| 18.1 |
| 17.2 |
| 14.8 |
| 15.4 |
| 12.9 |
| 13.9 |
| 15.3 |
| 19.6 |
| 13.4 |
| 12.4 |
| 13.5 |
| 48.5 |
| 38.8 |
| 29.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.9 |
| 82.5 |
| 60.2 |
| 21.2 |
| 4.5 |
| 3.1 |
| 1.7 |
| 1.9 |
| 3.7 |
| 1.7 |
| 1.0 |
| 2.5 |
| 3.1 |
| 6.7 |
| 7.3 |
| 7.3 |
| 7.7 |
| 7.8 |
| 8.6 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,413.1 |
| 1,315.5 |
| 1,228.7 |
| 1,077.5 |
| 1,045.8 |
| 942.5 |
| 887.6 |
| 830.9 |
| 865.8 |
| 771.8 |
| 433.5 |
| 360.1 |
| 267.2 |
| 220.3 |
| 206.5 |
| 169.9 |
| 167.0 |
| 219.6 |
| 268.3 |
| 159.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.3 |
| 26.0 |
| - |
| - |
| (90.0) |
| (113.7) |
| (182.6) |
| (256.1) |
| (332.4) |
| (399.7) |
| (412.7) |
| (369.5) |
| (313.8) |
| (298.1) |
| (273.0) |
| (263.6) |
| (253.9) |
| (260.7) |
| (251.1) |
| (251.7) |
| (283.3) |
| (290.3) |
| (219.8) |
| - |
| - |
| (0.4) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,813.2 |
| 2,766.6 |
| 2,683.6 |
| 2,561.0 |
| 2,441.3 |
| 1,328.0 |
| 1,216.4 |
| 1,015.6 |
| 675.9 |
| 698.4 |
| 463.8 |
| 460.7 |
| 360.9 |
| 244.7 |
| 221.9 |
| 211.8 |
| 193.5 |
| 152.3 |
| (256.0) |
| (193.8) |
| (159.7) |
| (125.3) |
| 2,683.6 |
| 2,561.0 |
| 2,441.3 |
| 1,328.0 |
| 1,216.4 |
| 1,015.6 |
| 675.9 |
| 698.4 |
| 463.8 |
| 460.7 |
| 360.9 |
| 244.7 |
| 221.9 |
| 211.8 |
| 193.5 |
| 152.3 |
| (256.0) |
| (193.8) |
| (159.7) |
| (125.3) |
| (2,088.7) |
| (1,991.0) |
| (1,984.0) |
| (998.1) |
| (951.5) |
| (788.7) |
| (420.9) |
| (415.9) |
| (387.5) |
| (386.5) |
| (263.9) |
| (197.7) |
| (179.7) |
| (174.2) |
| (160.8) |
| (177.3) |
| - |
| - |
| - |
| - |
| 2,324.9 |
| 2,293.7 |
| 2,187.9 |
| 2,121.3 |
| 1,177.3 |
| 1,067.4 |
| 863.7 |
| 596.5 |
| 567.4 |
| 409.5 |
| 411.7 |
| 331.5 |
| 238.9 |
| 212.0 |
| 203.6 |
| 191.1 |
| 181.7 |
| 52.0 |
| 48.7 |
| - |
| - |
| 2,683.6 |
| 2,561.0 |
| 2,441.3 |
| 1,328.0 |
| 1,216.4 |
| 1,015.6 |
| 675.9 |
| 698.4 |
| 463.8 |
| 460.7 |
| 360.9 |
| 244.7 |
| 221.9 |
| 211.8 |
| 193.5 |
| 152.3 |
| (256.0) |
| (193.8) |
| (159.7) |
| (125.3) |
| 2,521.0 |
| 2,444.3 |
| 2,317.0 |
| 2,236.4 |
| 1,192.8 |
| 1,077.6 |
| 873.2 |
| 529.9 |
| 547.6 |
| 461.3 |
| 458.1 |
| 358.2 |
| 241.8 |
| 218.9 |
| 208.6 |
| 190.2 |
| 148.9 |
| (259.7) |
| - |
| - |
| - |