| (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 | 109.2 | 107.2 | 426.4 | 101.2 | 120.5 | 368.4 | 816.9 | 809.3 | 488.0 | 369.5 | 499.1 | 222.1 | 104.4 | 157.2 | 149.2 | 275.9 | 352.3 | 175.9 |
| Restricted Cash | 76.5 | 73.1 | 67.3 | 56.0 | 42.2 | 47.7 | 48.1 | 53.1 | 71.3 | 67.9 | 76.2 | 82.1 | 89.3 | 78.4 | 55.4 | 55.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 109.2 | 107.2 | 426.4 | 101.2 | 120.5 | 368.4 | 816.9 | 809.3 | 488.0 | 369.5 | 499.1 | 222.1 | 104.4 | 157.2 | 149.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | 42.1 | 28.7 | 8.6 | 35.2 | 33.8 | 34.2 | 39.3 | 32.0 | 34.2 | 29.9 | 27.5 | 29.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | 1.1 | 1.3 | 1.2 | 1.4 | 1.4 | 1.5 | 1.4 | 1.2 | 2.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | 10.8 | 10.8 | 11.6 | 10.9 | 10.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 918.1 | 841.0 | 814.6 | 590.7 | 588.7 | 742.5 | 889.0 | 971.2 | 977.3 | 746.4 | 1,010.8 | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.9 | 2.0 | 2.0 | 2.1 | 2.2 | 2.2 | 2.2 | 2.3 | 2.3 | 2.2 | 2.1 | 2.0 | 1.8 | 1.4 | 1.2 | 1.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 918.1 | 841.0 | 814.6 | 812.7 | 609.4 | 744.8 | 971.1 | 977.1 | 982.8 | 931.3 | 1,096.6 | - | - | - | - | - | ||
| (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 | 91.1 | 109.2 | 121.1 | 73.6 | 72.3 | 107.2 | 115.5 | 159.2 | 400.7 | 426.4 | 113.8 | 107.8 | 96.4 | 101.2 | 117.6 | |||||||||||||||||||||||||
| - |
| 275.9 |
| 352.3 |
| 175.9 |
| 17.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | 14.7 | 14.3 | 10.4 | 13.6 | 12.3 | 10.5 | 10.5 | 10.9 | 14.9 | 12.6 | 10.7 | 9.8 | 7.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | 214.0 | 282.1 | 435.1 | 913.7 | 908.5 | 728.1 | 567.6 | 619.5 | 354.7 | 237.7 | 407.6 | 525.2 | 495.7 | - | - |
| 9.4 |
| 8.2 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | 10.0 | 9.4 | 9.4 | 8.5 | 7.6 | 7.1 | 6.5 | - | - |
| Property,Plant & Equipment Net | 1.6 | 2.3 | 3.1 | 3.7 | 5.9 | 6.8 | 7.6 | 8.4 | 0.6 | 0.8 | 1.3 | 2.1 | 2.5 | 2.5 | 2.3 | 1.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | 1.0 | 1.0 | 1.0 | 1.0 | 9.4 | 9.4 | 9.4 | 9.4 | 1.0 | 4.7 | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | 127.5 | 132.5 | 8.5 | 32.7 | - | - |
| Operating Lease Right Of Use Assets | 4.4 | 8.5 | 12.8 | 15.0 | 23.2 | 26.1 | 60.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | 7.9 | 13.2 | 12.4 | 21.9 | 29.8 | 22.3 | 9.4 | 10.4 | 14.5 | 21.1 | 25.9 | 20.0 | 12.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,029.0 | 3,106.6 | 3,149.3 | 3,082.8 | 3,041.0 | 2,985.7 | 3,919.0 | 3,972.8 | 3,857.8 | 3,739.2 | 3,865.1 | 3,917.4 | 3,508.8 | 3,136.7 | 3,101.2 | 2,436.1 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | 222.0 | 20.7 | 2.3 | 82.1 | 5.8 | 5.5 | 184.9 | 85.8 | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | 44.2 | 33.8 | 13.3 | 18.0 | 16.7 | 13.5 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | 4.7 | 5.6 | 5.0 | 4.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | 22.8 | 19.8 | 15.4 | 25.0 | 25.0 | 26.7 | 24.9 | 28.0 | 31.9 | 29.9 | 26.7 | 20.7 | 12.7 | - | - |
| Other Current Liabilities | - | - | - | 65.2 | 58.9 | 32.6 | 47.0 | 45.0 | 44.5 | 39.9 | 42.2 | 36.5 | 30.3 | 31.0 | 25.4 | 16.9 | - | - |
| Total Current Liabilities | - | - | - | 380.9 | 175.8 | 90.8 | 325.6 | 232.7 | 242.6 | 408.8 | 451.3 | 297.3 | 120.1 | 200.0 | 295.9 | 112.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | 14.4 | 25.1 | 30.0 | 49.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | 6.1 | 6.6 | 7.9 | 5.2 | 5.0 | 5.6 | 6.0 | 5.9 | 6.8 | 6.9 | 1.1 | 1.2 | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 12.0 | 11.7 | 17.5 | 18.1 | 30.7 | 29.0 | 36.7 | 36.3 | 33.6 | 40.0 | 15.1 | 12.6 | 8.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,084.4 | 1,002.6 | 982.7 | 997.9 | 801.3 | 896.3 | 1,297.9 | 1,261.7 | 1,275.6 | 1,207.4 | 1,514.0 | 1,648.6 | 1,556.4 | 1,517.4 | 1,675.9 | 1,236.8 | - | - |
| - |
| - |
| Additional Paid In Capital | 2,298.4 | 2,395.7 | 2,416.4 | 2,465.6 | 2,631.5 | 2,586.1 | 2,683.9 | 2,728.7 | 2,679.2 | 2,596.6 | 2,458.9 | 2,418.6 | 2,068.7 | 1,493.4 | 1,312.6 | 1,313.5 | - | - |
| Retained Earnings | - | - | - | 1,035.4 | 948.1 | 913.8 | 1,318.5 | 1,182.7 | 932.3 | 786.9 | 652.7 | 305.5 | 224.4 | 158.4 | 110.6 | 29.6 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | (5.3) | (4.9) | (3.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | 40.8 | 40.7 | 46.2 | 47.7 | 48.4 | 49.1 | 50.3 | 52.3 | 53.9 | 55.4 | 60.0 | - | - | - |
| Total Stockholders Equity | 1,944.6 | 2,104.0 | 2,166.6 | 2,085.0 | 2,199.0 | 2,048.6 | 2,574.8 | 2,663.5 | 2,533.7 | 2,482.8 | 2,300.8 | 2,216.6 | 1,898.5 | 1,463.9 | 1,265.3 | 1,099.3 | 886.8 | 914.8 |
| Total Equity | 1,944.6 | 2,104.0 | 2,166.6 | 2,085.0 | 2,239.8 | 2,089.4 | 2,621.1 | 2,711.2 | 2,582.2 | 2,531.8 | 2,351.1 | 2,268.8 | 1,952.4 | 1,519.3 | 1,325.3 | 1,099.3 | 886.8 | 914.8 |
| - |
| - |
| Net debt | 808.9 | 733.8 | 388.2 | 711.5 | 489.0 | 376.4 | 154.2 | 167.7 | 494.8 | 561.8 | 597.5 | - | - | - | - | - | - | - |
| Working Capital | - | - | - | (166.9) | 106.3 | 344.4 | 588.2 | 675.7 | 485.6 | 158.8 | 168.3 | 57.5 | 117.6 | 207.6 | 229.3 | 382.9 | - | - |
| Book Value | 1,944.6 | 2,104.0 | 2,166.6 | 2,085.0 | 2,199.0 | 2,048.6 | 2,574.8 | 2,663.5 | 2,533.7 | 2,482.8 | 2,300.8 | 2,216.6 | 1,898.5 | 1,463.9 | 1,265.3 | 1,099.3 | 886.8 | 914.8 |
| Tangible Book Value | - | - | - | - | - | - | - | 2,662.5 | 2,532.7 | 2,481.8 | 2,299.8 | 2,207.2 | 1,761.6 | 1,322.0 | 1,247.4 | 1,065.7 | 882.1 | - |
| 107.3 |
| 214.9 |
| 120.5 |
| 179.5 |
| 162.9 |
| 320.3 |
| 368.4 |
| 461.3 |
| 540.4 |
| 847.4 |
| 816.9 |
| 730.0 |
| 741.5 |
| 684.0 |
| 809.3 |
| 650.7 |
| 544.9 |
| 467.1 |
| 488.0 |
| 466.5 |
| 597.3 |
| 441.8 |
| 369.5 |
| 367.1 |
| 354.7 |
| Restricted Cash | 75.5 | - | 76.4 | 71.4 | 76.5 | - | 77.0 | 74.9 | 70.3 | - | 71.2 | 55.7 | 49.1 | 56.0 | 50.3 | 45.6 | 39.5 | 42.2 | 42.1 | 47.5 | 45.0 | 47.7 | 42.3 | 46.0 | 53.5 | 48.1 | 46.2 | 46.2 | 50.7 | 53.1 | 68.8 | 75.0 | 79.3 | 71.3 | 71.5 | 66.4 | 64.4 | 67.9 | 67.2 | 62.3 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 91.1 | 109.2 | 121.1 | 73.6 | 72.3 | 107.2 | 115.5 | 159.2 | 400.7 | 426.4 | 113.8 | 107.8 | 96.4 | 101.2 | 117.6 | 107.3 | 214.9 | 120.5 | 179.5 | 162.9 | 320.3 | 368.4 | 461.3 | 540.4 | 847.4 | 816.9 | 730.0 | 741.5 | 684.0 | 809.3 | 650.7 | 544.9 | 467.1 | 488.0 | 466.5 | 597.3 | 441.8 | 369.5 | 367.1 | 354.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | 48.0 | 42.0 | 42.1 | 45.8 | 42.2 | 35.3 | 28.7 | 28.3 | 25.0 | 13.2 | 8.6 | 4.6 | 4.4 | 23.1 | 35.2 | 44.0 | 48.2 | 42.3 | 33.8 | 44.3 | 46.5 | 48.6 | 34.2 | 44.8 | 46.3 | 50.2 | 39.3 | 46.3 | 46.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | 1.2 | 1.4 | 1.3 | 1.2 | 1.2 | 1.3 | 1.2 | 1.4 | 1.3 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | 15.3 | 20.5 | 14.7 | 14.4 | 14.1 | 18.1 | 14.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | 226.8 | 208.0 | 214.0 | 228.0 | 209.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.9 | 10.8 | 10.8 | 10.8 | 10.9 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1.4 | 1.6 | 1.7 | 1.9 | 2.1 | 2.3 | 2.5 | 2.7 | 2.9 | 3.1 | 3.3 | 3.5 | 3.7 | 3.7 | 5.1 | 5.4 | 5.7 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4.1 | 4.4 | 5.5 | 6.6 | 7.8 | 8.5 | 9.3 | 10.5 | 11.6 | 12.8 | 13.9 | 15.0 | 16.1 | 15.0 | 17.9 | 18.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | 9.3 | 7.5 | 7.9 | 8.9 | 9.3 | 9.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,010.1 | 3,029.0 | 3,049.5 | 3,011.0 | 3,096.7 | 3,106.6 | 3,116.5 | 3,149.7 | 3,142.1 | 3,149.3 | 3,088.8 | 3,086.2 | 3,073.2 | 3,082.8 | 3,110.4 | 3,086.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | 2.1 | 222.0 | 222.0 | 2.1 | 1.6 | 109.7 | 20.7 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | 44.1 | 51.3 | 44.2 | 44.7 | 41.3 | 49.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | 4.7 | 4.7 | 4.7 | 5.7 | 5.6 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | 18.5 | 17.5 | 22.8 | 22.4 | 18.7 | 14.8 | 19.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 66.5 | 74.1 | 65.2 | 68.9 | 63.7 | 65.7 | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 146.9 | 380.9 | 380.9 | 167.9 | 151.9 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 942.7 | 918.1 | 917.5 | 868.7 | 841.6 | 841.0 | 814.1 | 814.3 | 814.4 | 814.6 | - | 812.8 | 590.3 | 590.7 | 810.9 | 802.4 | 464.6 | 588.7 | 655.7 | 741.3 | 741.9 | 742.5 | 743.5 | 829.7 | 1,187.5 | 889.0 | 966.5 | 968.1 | 969.7 | 971.2 | 972.8 | 974.3 | 975.8 | 977.3 | 977.6 | 980.1 | 982.5 | 746.4 | 748.8 | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | 14.3 | 15.4 | 14.4 | 18.3 | 19.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | 7.0 | 7.7 | 6.1 | 7.1 | 6.4 | 6.4 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 11.1 | 14.1 | 12.0 | 9.6 | 9.1 | 9.1 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,105.8 | 1,084.4 | 1,089.9 | 1,031.0 | 1,019.2 | 1,002.6 | 991.7 | 984.8 | 980.8 | 982.7 | 1,001.1 | 985.1 | 1,000.8 | 997.9 | 1,006.7 | 983.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.9 | 1.9 | 1.9 | 1.9 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.2 | 2.2 | 2.2 | 2.2 |
| Additional Paid In Capital | 2,268.2 | 2,298.4 | 2,298.1 | 2,298.2 | 2,385.6 | 2,395.7 | 2,394.5 | 2,415.8 | 2,416.1 | 2,416.4 | 2,434.6 | 2,446.0 | 2,446.2 | 2,465.6 | 2,487.9 | 2,494.2 | ||||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | 1,099.5 | 1,056.4 | 1,035.4 | 1,017.9 | 997.4 | 962.1 | 948.1 | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 41.9 | 40.8 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,904.3 | 1,944.6 | 1,959.6 | 1,980.0 | 2,077.5 | 2,104.0 | 2,124.8 | 2,164.9 | 2,161.3 | 2,166.6 | 2,087.7 | 2,101.1 | 2,072.4 | 2,085.0 | 2,103.7 | 2,103.4 | ||||||||||||||||||||||||
| Total Equity | 1,904.3 | 1,944.6 | 1,959.6 | 1,980.0 | 2,077.5 | 2,104.0 | 2,124.8 | 2,164.9 | 2,161.3 | 2,166.6 | 2,087.7 | 2,101.1 | 2,072.4 | 2,085.0 | 2,103.7 | 2,103.4 | 2,208.0 | 2,239.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 942.7 | 918.1 | 917.5 | 868.7 | 841.6 | 841.0 | 814.1 | 814.3 | 814.4 | 814.6 | - | 814.8 | 812.4 | 812.7 | 813.0 | 804.0 | 574.3 | 609.4 | 743.1 | 743.7 | 744.2 | 744.8 | 931.6 | 1,018.4 | 1,269.7 | 971.1 | 972.8 | 974.3 | 975.7 | 977.1 | 978.7 | 980.0 | 981.3 | 982.8 | 986.8 | 989.1 | 991.4 | 931.3 | 1,000.0 | - |
| Net debt | 851.6 | 808.9 | 796.3 | 795.1 | 769.2 | 733.8 | 698.6 | 655.1 | 413.7 | 388.2 | - | 707.0 | 716.0 | 711.5 | 695.4 | 696.7 | 359.4 | 489.0 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | 79.9 | (173.0) | (166.9) | 60.1 | 57.3 | 58.0 | 106.3 | ||||||||||||||||||||||
| Book Value | 1,904.3 | 1,944.6 | 1,959.6 | 1,980.0 | 2,077.5 | 2,104.0 | 2,124.8 | 2,164.9 | 2,161.3 | 2,166.6 | 2,087.7 | 2,101.1 | 2,072.4 | 2,085.0 | 2,103.7 | 2,103.4 | 2,166.1 | 2,199.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 18.5 |
| 7.4 |
| 11.4 |
| 10.4 |
| 14.5 |
| 8.0 |
| 14.2 |
| 13.6 |
| 14.4 |
| 8.7 |
| 15.3 |
| 12.3 |
| 11.8 |
| 11.3 |
| 12.5 |
| 10.5 |
| 10.5 |
| 8.8 |
| 13.3 |
| 10.5 |
| 11.0 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 307.9 |
| 282.1 |
| 282.2 |
| 242.8 |
| 389.9 |
| 435.1 |
| 522.8 |
| 675.5 |
| 938.3 |
| 913.7 |
| 853.1 |
| 844.7 |
| 792.4 |
| 908.5 |
| 810.0 |
| 721.3 |
| 608.9 |
| 728.1 |
| 594.7 |
| 720.1 |
| 571.0 |
| 567.6 |
| 493.0 |
| 473.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.9 |
| 11.5 |
| 11.1 |
| 10.8 |
| 10.4 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 10.1 |
| 10.0 |
| 9.9 |
| 9.8 |
| 5.9 |
| 6.0 |
| 6.3 |
| 6.5 |
| 6.8 |
| 7.0 |
| 7.2 |
| 7.4 |
| 7.6 |
| 7.8 |
| 8.0 |
| 8.2 |
| 8.4 |
| 8.6 |
| 7.0 |
| 1.9 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.9 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.9 |
| 23.2 |
| 24.0 |
| 24.9 |
| 25.2 |
| 26.1 |
| 39.5 |
| 40.4 |
| 41.2 |
| 60.6 |
| 61.5 |
| 62.4 |
| 63.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.2 |
| 11.2 |
| 11.3 |
| 12.0 |
| 12.4 |
| 12.8 |
| 13.1 |
| 13.9 |
| 21.9 |
| 22.4 |
| 23.9 |
| 29.5 |
| 29.8 |
| 34.5 |
| 34.3 |
| 32.0 |
| 22.3 |
| 23.2 |
| 15.1 |
| 9.9 |
| 9.4 |
| 9.1 |
| 9.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,952.9 |
| 3,041.0 |
| 3,034.6 |
| 3,015.4 |
| 2,916.7 |
| 2,985.7 |
| 3,246.8 |
| 3,423.7 |
| 3,799.5 |
| 3,919.0 |
| 3,898.8 |
| 3,925.7 |
| 3,890.7 |
| 3,972.8 |
| 3,918.6 |
| 3,845.6 |
| 3,752.8 |
| 3,857.8 |
| 3,854.5 |
| 3,841.9 |
| 3,732.5 |
| 3,739.2 |
| 3,739.5 |
| 3,717.1 |
| 87.4 |
| 2.3 |
| 2.3 |
| 2.3 |
| 188.1 |
| 188.8 |
| 82.2 |
| 82.1 |
| 6.3 |
| 6.2 |
| 6.1 |
| 5.8 |
| 5.9 |
| 5.7 |
| 5.6 |
| 5.5 |
| 9.2 |
| 9.0 |
| 8.9 |
| 184.9 |
| 251.3 |
| - |
| 33.8 |
| 31.4 |
| 26.2 |
| 14.6 |
| 13.3 |
| 12.8 |
| 13.8 |
| 13.9 |
| 18.0 |
| 17.1 |
| 16.5 |
| 16.6 |
| 16.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 5.6 |
| 5.4 |
| 5.3 |
| 5.1 |
| 5.0 |
| 5.0 |
| 4.9 |
| 4.8 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.1 |
| 17.4 |
| 13.4 |
| 15.4 |
| 15.7 |
| 14.8 |
| 17.1 |
| 25.0 |
| 21.4 |
| 20.4 |
| 17.1 |
| 25.0 |
| 21.2 |
| 19.8 |
| 18.2 |
| 26.7 |
| 23.0 |
| 20.2 |
| 17.1 |
| 24.9 |
| 22.5 |
| 20.9 |
| 58.9 |
| 57.1 |
| 50.7 |
| 31.0 |
| 32.6 |
| 36.6 |
| 36.5 |
| 33.8 |
| 47.0 |
| 45.8 |
| 47.9 |
| 39.9 |
| 45.0 |
| 47.4 |
| 46.7 |
| 43.1 |
| 44.5 |
| 47.6 |
| 46.1 |
| 43.8 |
| 39.9 |
| 44.4 |
| 44.4 |
| 249.9 |
| 175.8 |
| 219.9 |
| 113.7 |
| 84.2 |
| 90.8 |
| 287.8 |
| 285.9 |
| 186.2 |
| 325.6 |
| 133.5 |
| 121.2 |
| 112.4 |
| 232.7 |
| 127.4 |
| 128.3 |
| 116.3 |
| 242.6 |
| 125.0 |
| 119.0 |
| 120.3 |
| 408.8 |
| 369.2 |
| 366.0 |
| 21.2 |
| 25.1 |
| 26.4 |
| 27.8 |
| 28.6 |
| 30.0 |
| 45.9 |
| 47.2 |
| 48.5 |
| 49.7 |
| 50.9 |
| 52.1 |
| 53.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 9.1 |
| 6.4 |
| 6.8 |
| 7.9 |
| 7.3 |
| 5.5 |
| 5.4 |
| 5.2 |
| 5.3 |
| 5.3 |
| 5.3 |
| 5.0 |
| 5.4 |
| 5.4 |
| 5.5 |
| 5.6 |
| 5.7 |
| 6.0 |
| 6.1 |
| 6.0 |
| 5.9 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.7 |
| 14.5 |
| 13.6 |
| 14.7 |
| 17.5 |
| 25.9 |
| 25.4 |
| 24.8 |
| 18.1 |
| 19.8 |
| 19.2 |
| 18.0 |
| 30.7 |
| 31.0 |
| 30.8 |
| 31.0 |
| 29.0 |
| 29.8 |
| 36.6 |
| 36.9 |
| 36.7 |
| 42.7 |
| 44.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 744.9 |
| 801.3 |
| 932.1 |
| 912.1 |
| 885.1 |
| 896.3 |
| 1,118.7 |
| 1,203.7 |
| 1,462.5 |
| 1,297.9 |
| 1,186.3 |
| 1,187.7 |
| 1,180.4 |
| 1,261.7 |
| 1,158.2 |
| 1,160.3 |
| 1,149.9 |
| 1,275.6 |
| 1,159.2 |
| 1,151.3 |
| 1,155.3 |
| 1,207.4 |
| 1,176.2 |
| 1,177.6 |
| 2,588.4 |
| 2,631.5 |
| 2,629.1 |
| 2,626.6 |
| 2,585.5 |
| 2,586.1 |
| 2,584.0 |
| 2,581.6 |
| 2,578.4 |
| 2,683.9 |
| 2,681.8 |
| 2,723.7 |
| 2,726.5 |
| 2,728.7 |
| 2,726.5 |
| 2,724.4 |
| 2,677.1 |
| 2,679.2 |
| 2,677.3 |
| 2,672.2 |
| 2,594.7 |
| 2,596.6 |
| 2,540.8 |
| 2,539.3 |
| 810.1 |
| 833.1 |
| 860.5 |
| 913.8 |
| 951.8 |
| 1,041.1 |
| 1,156.4 |
| 1,318.5 |
| 1,274.0 |
| 1,243.0 |
| 1,199.0 |
| 1,182.7 |
| 1,106.4 |
| 1,017.2 |
| 968.3 |
| 932.3 |
| 912.9 |
| 898.0 |
| 848.7 |
| 786.9 |
| 753.7 |
| 716.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.5 |
| 39.5 |
| 40.1 |
| 40.7 |
| 40.3 |
| 42.1 |
| 43.8 |
| 46.2 |
| 48.4 |
| 48.5 |
| 47.3 |
| 47.7 |
| 49.0 |
| 50.6 |
| 49.7 |
| 48.4 |
| 49.1 |
| 49.9 |
| 48.7 |
| 49.1 |
| 49.7 |
| 50.8 |
| 2,166.1 |
| 2,199.0 |
| 2,062.0 |
| 2,063.8 |
| 1,991.5 |
| 2,048.6 |
| 2,087.7 |
| 2,177.9 |
| 2,293.2 |
| 2,574.8 |
| 2,664.1 |
| 2,689.6 |
| 2,663.0 |
| 2,663.5 |
| 2,711.5 |
| 2,634.7 |
| 2,553.1 |
| 2,533.7 |
| 2,646.3 |
| 2,640.8 |
| 2,528.5 |
| 2,482.8 |
| 2,513.6 |
| 2,488.7 |
| 2,102.5 |
| 2,103.3 |
| 2,031.6 |
| 2,089.4 |
| 2,128.0 |
| 2,220.0 |
| 2,337.0 |
| 2,621.1 |
| 2,712.5 |
| 2,738.1 |
| 2,710.3 |
| 2,711.2 |
| 2,760.4 |
| 2,685.3 |
| 2,602.9 |
| 2,582.2 |
| 2,695.3 |
| 2,690.7 |
| 2,577.2 |
| 2,531.8 |
| 2,563.3 |
| 2,539.5 |
| 563.6 |
| 580.8 |
| 423.9 |
| 376.4 |
| 470.4 |
| 478.0 |
| 422.2 |
| 154.2 |
| 242.7 |
| 232.8 |
| 291.7 |
| 167.7 |
| 328.0 |
| 435.1 |
| 514.3 |
| 494.8 |
| 520.3 |
| 391.8 |
| 549.5 |
| 561.8 |
| 632.9 |
| - |
| 62.3 |
| 129.1 |
| 305.6 |
| 344.4 |
| 235.0 |
| 389.7 |
| 752.0 |
| 588.2 |
| 719.6 |
| 723.5 |
| 680.0 |
| 675.7 |
| 682.6 |
| 593.1 |
| 492.6 |
| 485.6 |
| 469.7 |
| 601.1 |
| 450.7 |
| 158.8 |
| 123.8 |
| 107.2 |
| 2,062.0 |
| 2,063.8 |
| 1,991.5 |
| 2,048.6 |
| 2,087.7 |
| 2,177.9 |
| 2,293.2 |
| 2,574.8 |
| 2,664.1 |
| 2,689.6 |
| 2,663.0 |
| 2,663.5 |
| 2,711.5 |
| 2,634.7 |
| 2,553.1 |
| 2,533.7 |
| 2,646.3 |
| 2,640.8 |
| 2,528.5 |
| 2,482.8 |
| 2,513.6 |
| 2,488.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,688.6 |
| 2,662.0 |
| 2,662.5 |
| 2,710.5 |
| 2,633.7 |
| 2,552.2 |
| 2,532.7 |
| 2,645.3 |
| 2,639.8 |
| 2,527.5 |
| 2,481.8 |
| 2,512.6 |
| 2,487.7 |