| (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 | 830.6 | 511.9 | 391.5 | 206.9 | 70.6 | 97.2 | 88.8 | 54.9 | 71.4 | 94.2 | 156.5 | 187.8 | 48.9 | 26.3 | 18.6 | 14.9 | 10.4 | 26.7 |
| Restricted Cash | 0.7 | 3.7 | 0.7 | 3.7 | 2.2 | 2.8 | 3.1 | 2.2 | 1.6 | 0.8 | 0.9 | - | - | - | - | - | - | - |
| Short Term Investments | 0.0 | 22.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 830.6 | 534.3 | 391.5 | 206.9 | 70.6 | 97.2 | 88.8 | 54.9 | 71.4 | 94.2 | 156.5 | 187.8 | 48.9 | 26.3 | 18.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 82.8 | 82.4 | 114.6 | 116.7 | 41.1 | 36.2 | 95.6 | 17.4 | 19.3 | 33.8 | 33.9 | 4.5 | 4.2 | 4.5 | 2.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 29.4 | 46.0 | 53.2 | 60.8 | 49.0 | 34.6 | 49.8 | 23.2 | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 19.9 | 25.6 | 33.9 | 42.4 | 34.8 | 31.1 | 71.0 | 11.1 | 7.9 | 14.4 | 22.5 | 1.9 | 2.3 | 3.3 | 4.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | 0.0 | 304.8 | 232.1 | 516.1 | 629.2 | 785.6 | 762.0 | 990.6 | 661.3 | 719.4 | 710.5 | 882.5 | 867.7 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | 0.0 | 320.3 | 243.0 | 559.7 | 735.4 | 952.3 | 933.0 | 1,164.6 | 708.6 | 744.6 | 735.7 | 908.7 | 888.1 | ||
| (in millions of USD) | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q4 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q2 FY 14 | Q4 FY 13 | Q2 FY 13 | Q4 FY 12 | Q4 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 830.6 | 511.9 | 391.5 | 206.9 | 70.6 | 60.7 | 60.5 | - | 97.2 | 120.9 | 167.9 | - | 88.8 | 76.7 | 35.4 | |||||||||||||||||||||||
| - |
| 14.9 |
| 10.4 |
| 26.7 |
| 2.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 17.0 | 12.8 | 15.1 | 10.2 | 10.2 | 9.7 | 10.3 | 10.9 | 18.7 | 21.3 | 24.0 | 9.4 | 10.4 | 9.7 | - | - | - | - |
| Other Current Assets | 15.4 | 5.9 | 0.0 | - | - | - | - | 17.9 | 0.0 | - | - | - | - | - | 0.3 | 0.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | 0.0 | 33.8 | 0.0 | - | - | - | - | - | - | - |
| Total Current Assets | 1,079.5 | 747.9 | 667.0 | 459.5 | 245.4 | 245.4 | 421.2 | 225.6 | 176.7 | 258.0 | 345.3 | 262.2 | 215.1 | 203.0 | 199.8 | 92.9 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 487.7 | 570.9 | 440.9 | 171.8 | 271.9 | 417.4 | - | 494.4 | 512.0 | 459.3 | 391.0 | 323.3 | 251.4 | 203.6 | 365.1 | 317.1 | - | - |
| Property,Plant & Equipment Net | 1,000.5 | 1,132.1 | 929.2 | 430.0 | 925.2 | 1,104.7 | 1,769.7 | 1,883.6 | 1,737.8 | 1,605.4 | 1,767.9 | 897.2 | 859.3 | 886.0 | 1,310.5 | 1,435.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 8.1 | 8.1 | 8.1 | 0.0 | - | - | - | 0.0 | 19.3 | - | - |
| Intangible Assets | 0.0 | 0.3 | 0.7 | 1.1 | 1.5 | 2.0 | 2.5 | 11.6 | 14.6 | 17.7 | 29.6 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 38.2 | 52.2 | 76.3 | 42.9 | 14.3 | 2.5 | 19.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 121.1 | 23.0 | 21.4 | 3.5 | 1.4 | 0.9 | 1.9 | 0.1 | 0.1 | 0.1 | 0.3 | 3.7 | 5.0 | 3.4 | 4.5 | 4.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,241.7 | 1,974.0 | 1,941.7 | 1,783.7 | 1,618.7 | 1,840.2 | 2,229.5 | 2,161.1 | 2,197.3 | 1,964.4 | 2,214.8 | 1,241.2 | 1,097.5 | 1,105.7 | 1,641.5 | 1,678.4 | - | - |
| 4.0 |
| - |
| - |
| Short Term Debt | - | - | - | 0.0 | 15.5 | 10.9 | 43.6 | 106.2 | 166.7 | 171.0 | 174.0 | 47.2 | 25.2 | 25.2 | 26.3 | 20.4 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | 0.0 | 0.6 | 4.5 | 2.7 | 0.6 | 3.0 | 4.6 | 3.7 | 6.4 | - | - |
| Operating Lease Liabilities Current | 21.1 | 24.9 | 35.9 | 16.6 | 9.4 | 3.7 | 16.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 84.7 | 75.7 | 71.7 | 47.5 | 32.6 | 55.1 | 59.7 | 40.9 | 34.6 | 28.7 | 65.4 | 18.3 | 21.1 | 17.9 | 14.5 | 16.5 | - | - |
| Other Current Liabilities | 8.9 | 5.8 | 5.9 | 2.5 | 1.7 | 4.6 | 8.6 | 0.0 | - | - | - | - | 0.5 | 0.1 | 0.1 | 0.3 | - | - |
| Total Current Liabilities | 135.3 | 132.0 | 168.0 | 170.2 | 157.1 | 197.1 | 279.7 | 197.8 | 236.7 | 256.0 | 312.1 | 85.7 | 70.2 | 61.8 | 146.8 | 329.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 17.1 | 28.7 | 40.4 | 26.9 | 4.9 | 0.3 | 3.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 45.7 | 56.7 | 64.0 | 44.0 | 46.1 | 49.6 | 51.0 | 32.8 | 26.8 | 13.7 | - | - | 5.4 | 4.8 | 5.4 | 5.1 | 4.1 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 198.1 | 217.4 | 391.5 | 713.6 | 780.3 | 761.3 | 1,239.6 | 1,214.2 | 1,190.7 | 1,031.6 | 1,315.3 | 762.9 | 812.9 | 803.5 | 1,063.3 | 1,237.6 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 729.0 | 447.1 | 220.0 | (233.6) | (462.7) | (220.3) | (307.6) | (349.0) | (288.4) | (182.7) | (217.4) | (346.9) | (388.5) | (370.4) | (99.1) | (38.6) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (99.1) | (38.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,043.6 | 1,756.6 | 1,550.2 | 1,091.8 | 848.0 | 1,078.9 | 989.9 | 946.9 | 1,006.6 | 932.7 | 899.5 | 496.7 | 524.7 | 314.7 | 578.2 | 440.8 | 802.2 | 710.5 |
| Total Equity | 2,043.6 | 1,756.6 | 1,550.2 | 1,091.8 | 848.0 | 1,078.9 | 989.9 | 946.9 | 1,006.6 | 932.7 | 899.5 | 496.7 | 524.7 | 302.2 | 578.2 | 440.8 | 802.2 | 710.5 |
| - |
| - |
| Net debt | - | - | - | (206.9) | 249.7 | 145.7 | 470.9 | 680.5 | 880.9 | 838.9 | 1,008.1 | 520.8 | 695.8 | 709.4 | 890.2 | 873.2 | - | - |
| Working Capital | 944.2 | 615.9 | 498.9 | 289.3 | 88.3 | 48.3 | 141.5 | 27.8 | (60.0) | 2.0 | 33.2 | 176.4 | 144.9 | 141.1 | 52.9 | (236.8) | - | - |
| Book Value | 2,043.6 | 1,756.6 | 1,550.2 | 1,091.8 | 848.0 | 1,078.9 | 989.9 | 946.9 | 1,006.6 | 932.7 | 899.5 | 496.7 | 524.7 | 314.7 | 578.2 | 440.8 | 802.2 | 710.5 |
| Tangible Book Value | 2,041.2 | 1,753.8 | 1,547.1 | 1,088.4 | 844.0 | 1,074.5 | 984.9 | 927.2 | 983.9 | 907.0 | 869.9 | - | - | - | 578.2 | 421.5 | - | - |
| - |
| 54.9 |
| 54.4 |
| 48.5 |
| - |
| 71.4 |
| 60.6 |
| 87.3 |
| 94.2 |
| 87.8 |
| 93.8 |
| 156.5 |
| 80.6 |
| 83.1 |
| 162.8 |
| 21.8 |
| 25.6 |
| 37.7 |
| 26.3 |
| 18.6 |
| 14.9 |
| 10.4 |
| 26.7 |
| Restricted Cash | 0.7 | 3.7 | 0.7 | 3.7 | 2.2 | 2.5 | 2.8 | - | 2.8 | 4.7 | 4.8 | - | 3.1 | 2.3 | 1.9 | - | 2.2 | 1.8 | 1.9 | - | 1.6 | 1.6 | 1.4 | 0.8 | 1.0 | 1.0 | 0.9 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.0 | 22.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 830.6 | 534.3 | 391.5 | 206.9 | 70.6 | 60.7 | 60.5 | - | 97.2 | 120.9 | 167.9 | - | 88.8 | 76.7 | 35.4 | - | 54.9 | 54.4 | 48.5 | - | 71.4 | 60.6 | 87.3 | 94.2 | 87.8 | 93.8 | 156.5 | 80.6 | 83.1 | 162.8 | 21.8 | 25.6 | 37.7 | 26.3 | 18.6 | 14.9 | 10.4 | 26.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 82.8 | 82.4 | 114.6 | 116.7 | 41.1 | 28.3 | 35.1 | - | 36.2 | 46.2 | 88.7 | - | 95.6 | 52.2 | 51.5 | - | 17.4 | 17.0 | 15.9 | - | 19.3 | 22.5 | 18.2 | 33.8 | 25.2 | 43.6 | 28.3 | - | 11.3 | 4.2 | 2.5 | 4.2 | 7.6 | 4.5 | - | 2.3 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||
| Inventory | 29.4 | 46.0 | 53.2 | 60.8 | 49.0 | 49.8 | 49.6 | - | 34.6 | 33.4 | 30.9 | - | 49.8 | 50.5 | 63.4 | - | 23.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 17.0 | 12.8 | 15.1 | 10.2 | 10.2 | 11.1 | 12.5 | - | 9.7 | 13.6 | 12.1 | - | 10.3 | 14.1 | 10.1 | - | 10.9 | 22.7 | ||||||||||||||||||||
| Other Current Assets | 15.4 | 5.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | 61.6 | 48.3 | - | 17.9 | |||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Current Assets | 1,079.5 | 747.9 | 667.0 | 459.5 | 245.4 | 202.0 | 193.7 | - | 245.4 | 251.5 | 348.9 | - | 421.2 | 261.5 | 228.5 | - | ||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 487.7 | 570.9 | 440.9 | 171.8 | 271.9 | 292.7 | 282.7 | - | 417.4 | - | - | - | - | 551.3 | 531.0 | - | 494.4 | |||||||||||||||||||||
| Property,Plant & Equipment Net | 1,000.5 | 1,132.1 | 929.2 | 430.0 | 925.2 | 1,073.5 | 1,056.7 | - | 1,104.7 | 1,622.7 | 1,683.7 | - | 1,769.7 | 1,859.7 | 1,875.9 | - | ||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Goodwill | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | - | 2.4 | 2.4 | 2.4 | - | 2.4 | 8.1 | 8.1 | - | 8.1 | 8.1 | ||||||||||||||||||||
| Intangible Assets | 0.0 | 0.3 | 0.7 | 1.1 | 1.5 | 1.6 | 1.7 | - | 2.0 | 2.1 | 2.3 | - | 2.5 | 10.0 | 10.5 | - | 11.6 | 12.3 | ||||||||||||||||||||
| Operating Lease Right Of Use Assets | 38.2 | 52.2 | 76.3 | 42.9 | 14.3 | 10.3 | 0.5 | - | 2.5 | 6.1 | 10.8 | - | 19.6 | 23.6 | 19.1 | - | ||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Non-Current Assets | 121.1 | 23.0 | 21.4 | 3.5 | 1.4 | 1.7 | 1.9 | - | 0.9 | 1.2 | 1.5 | - | 1.9 | 0.9 | 1.0 | - | 0.1 | |||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Assets | 2,241.7 | 1,974.0 | 1,941.7 | 1,783.7 | 1,618.7 | 1,649.7 | 1,654.2 | - | 1,840.2 | 1,912.0 | 2,072.0 | - | 2,229.5 | 2,170.1 | 2,153.9 | - | ||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 19.9 | 25.6 | 33.9 | 42.4 | 34.8 | 33.7 | 31.1 | - | 31.1 | 41.8 | 59.7 | - | 71.0 | 54.8 | 47.5 | - | 11.1 | 5.4 | 5.8 | - | 7.9 | 10.4 | 9.3 | 14.4 | 9.9 | 10.8 | 16.7 | - | 5.7 | 1.9 | 3.4 | 2.3 | 2.1 | 3.3 | - | 4.0 | - | - |
| Short Term Debt | - | - | - | 0.0 | 15.5 | 34.4 | 10.9 | - | 10.9 | 11.0 | 27.5 | - | 43.6 | 101.3 | 101.3 | - | 106.2 | 103.8 | ||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Operating Lease Liabilities Current | 21.1 | 24.9 | 35.9 | 16.6 | 9.4 | 6.4 | 0.8 | - | 3.7 | 7.6 | 11.0 | - | 16.3 | 16.4 | 12.2 | - | ||||||||||||||||||||||
| Accrued Expenses | 84.7 | 75.7 | 71.7 | 47.5 | 32.6 | 37.1 | 36.9 | - | 55.1 | 41.5 | 40.4 | - | 59.7 | 46.5 | 56.4 | - | 40.9 | 35.7 | ||||||||||||||||||||
| Other Current Liabilities | 8.9 | 5.8 | 5.9 | 2.5 | 1.7 | 2.4 | 0.8 | - | 4.6 | 3.7 | 8.5 | - | 8.6 | 0.3 | 0.3 | - | 0.0 | |||||||||||||||||||||
| Total Current Liabilities | 135.3 | 132.0 | 168.0 | 170.2 | 157.1 | 164.5 | 241.3 | - | 197.1 | 156.0 | 185.8 | - | 279.7 | 295.4 | 269.5 | |||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | 0.0 | 304.8 | 343.1 | 282.7 | - | 232.1 | 204.1 | 285.4 | - | 516.1 | 507.7 | 492.0 | - | 629.2 | 703.2 | 778.7 | - | 785.6 | 486.8 | 671.5 | 762.0 | 811.0 | 892.5 | 990.6 | - | 530.2 | 614.1 | 557.4 | 719.4 | 705.0 | 710.5 | - | 867.7 | - | - |
| Operating Lease Liabilities Non-Current | 17.1 | 28.7 | 40.4 | 26.9 | 4.9 | 3.9 | 0.1 | - | 0.3 | 0.4 | 0.4 | - | 3.3 | 7.2 | 6.9 | - | ||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Non-Current Liabilities | 45.7 | 56.7 | 64.0 | 44.0 | 46.1 | 46.6 | 47.8 | - | 49.6 | 29.7 | 27.5 | - | 51.0 | 37.5 | 37.2 | - | ||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Liabilities | 198.1 | 217.4 | 391.5 | 713.6 | 780.3 | 771.9 | 724.8 | - | 761.3 | 760.2 | 876.2 | - | 1,239.6 | 1,243.9 | 1,208.0 | - | ||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Retained Earnings | 729.0 | 447.1 | 220.0 | (233.6) | (462.7) | (422.9) | (370.8) | - | (220.3) | (147.0) | (102.6) | - | (307.6) | (370.7) | (350.9) | - | (349.0) | |||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Stockholders Equity | 2,043.6 | 1,756.6 | 1,550.2 | 1,091.8 | 848.0 | 877.8 | 929.4 | 1,057.9 | 1,078.9 | 1,151.8 | 1,195.8 | 1,097.2 | 989.9 | 926.3 | 945.9 | 960.0 | ||||||||||||||||||||||
| Total Equity | 2,043.6 | 1,756.6 | 1,550.2 | 1,091.8 | 848.0 | 877.8 | 929.4 | 1,057.9 | 1,078.9 | 1,151.8 | 1,195.8 | 1,097.2 | 989.9 | 926.3 | 945.9 | 960.0 | 946.9 | 935.2 | ||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | 0.0 | 320.3 | 377.5 | 293.6 | - | 243.0 | 215.1 | 312.9 | - | 559.7 | 609.0 | 593.2 | - | 735.4 | 807.1 | 933.8 | - | 952.3 | 645.9 | 821.8 | 933.0 | 966.7 | 1,044.3 | 1,164.6 | - | 674.7 | 656.1 | 609.4 | 744.6 | 730.2 | 735.7 | - | 888.1 | - | - |
| Net debt | - | - | - | (206.9) | 249.7 | 316.8 | 233.1 | - | 145.7 | 94.2 | 145.0 | - | 470.9 | 532.3 | 557.8 | - | 680.5 | 752.7 | ||||||||||||||||||||
| Working Capital | 944.2 | 615.9 | 498.9 | 289.3 | 88.3 | 37.6 | (47.6) | - | 48.3 | 95.5 | 163.1 | - | 141.5 | (33.9) | (41.0) | - | 27.8 | (1.4) | ||||||||||||||||||||
| Book Value | 2,043.6 | 1,756.6 | 1,550.2 | 1,091.8 | 848.0 | 877.8 | 929.4 | 1,057.9 | 1,078.9 | 1,151.8 | 1,195.8 | 1,097.2 | 989.9 | 926.3 | 945.9 | 960.0 | 946.9 | 935.2 | ||||||||||||||||||||
| Tangible Book Value | 2,041.2 | 1,753.8 | 1,547.1 | 1,088.4 | 844.0 | 873.7 | 925.3 | - | 1,074.5 | 1,147.2 | 1,191.1 | - | 984.9 | 908.3 | 927.3 | - | 927.2 | |||||||||||||||||||||
| 21.5 |
| - |
| 18.7 |
| 15.8 |
| 16.7 |
| 21.3 |
| 20.1 |
| 22.7 |
| 24.3 |
| - |
| 13.7 |
| 8.9 |
| 12.0 |
| 10.4 |
| 8.1 |
| 9.7 |
| - |
| - |
| - |
| - |
| 1.4 |
| 3.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 0.0 |
| 33.8 |
| 13.2 |
| 14.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 225.6 |
| 177.8 |
| 168.3 |
| - |
| 176.7 |
| 149.2 |
| 179.0 |
| 258.0 |
| 186.8 |
| 251.2 |
| 279.8 |
| - |
| 191.8 |
| 253.6 |
| 83.2 |
| 215.1 |
| 204.7 |
| 203.0 |
| - |
| 92.9 |
| - |
| - |
| 550.1 |
| 563.0 |
| - |
| 512.0 |
| 489.1 |
| 500.3 |
| 459.3 |
| 449.6 |
| 432.5 |
| 391.0 |
| - |
| 330.5 |
| 301.6 |
| 276.3 |
| 251.4 |
| 227.4 |
| 203.6 |
| - |
| 317.1 |
| - |
| - |
| 1,883.6 |
| 1,557.0 |
| 1,695.7 |
| - |
| 1,737.8 |
| 1,284.0 |
| 1,554.1 |
| 1,605.4 |
| 1,664.9 |
| 1,706.3 |
| 1,767.9 |
| - |
| 1,035.3 |
| 828.3 |
| 841.0 |
| 859.3 |
| 867.0 |
| 886.0 |
| - |
| 1,435.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.0 |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.1 |
| - |
| 8.1 |
| 8.1 |
| 8.1 |
| 8.1 |
| 8.1 |
| 8.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.3 |
| - |
| - |
| 13.0 |
| - |
| 14.6 |
| 15.3 |
| 16.0 |
| 17.7 |
| 18.5 |
| 19.3 |
| 29.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 2.0 |
| 5.4 |
| 4.6 |
| 5.0 |
| 3.0 |
| 3.4 |
| - |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,161.1 |
| 2,129.2 |
| 2,140.7 |
| - |
| 2,197.3 |
| 1,736.0 |
| 1,803.4 |
| 1,964.4 |
| 1,957.8 |
| 2,063.7 |
| 2,169.5 |
| - |
| 1,314.2 |
| 1,165.4 |
| 977.5 |
| 1,097.5 |
| 1,091.8 |
| 1,105.7 |
| - |
| 1,678.4 |
| - |
| - |
| 155.1 |
| - |
| 166.7 |
| 159.1 |
| 150.3 |
| 171.0 |
| 155.7 |
| 151.8 |
| 174.0 |
| - |
| 144.5 |
| 42.0 |
| 52.0 |
| 25.2 |
| 25.2 |
| 25.2 |
| - |
| 20.4 |
| - |
| - |
| 0.1 |
| 0.1 |
| - |
| 0.6 |
| 3.0 |
| 6.2 |
| 4.5 |
| 2.0 |
| 0.5 |
| 2.7 |
| - |
| 0.4 |
| 0.6 |
| - |
| 3.0 |
| 1.3 |
| 4.6 |
| - |
| 6.4 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.1 |
| - |
| 34.6 |
| 29.8 |
| 26.2 |
| 28.7 |
| 26.3 |
| 47.1 |
| 62.0 |
| - |
| 18.2 |
| 17.6 |
| 15.0 |
| 21.1 |
| 14.5 |
| 17.9 |
| - |
| 16.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 197.8 |
| 179.2 |
| 241.9 |
| - |
| 236.7 |
| 223.6 |
| 224.1 |
| 256.0 |
| 222.1 |
| 228.8 |
| 289.7 |
| - |
| 187.8 |
| 79.7 |
| 86.5 |
| 70.2 |
| 72.7 |
| 61.8 |
| - |
| 329.7 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.8 |
| 30.6 |
| 29.6 |
| - |
| 26.8 |
| 19.2 |
| 17.8 |
| 13.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| 5.4 |
| 4.9 |
| 4.8 |
| - |
| 5.1 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,214.2 |
| 1,194.0 |
| 1,188.2 |
| - |
| 1,190.7 |
| 873.5 |
| 913.5 |
| 1,031.6 |
| 1,047.1 |
| 1,138.4 |
| 1,292.0 |
| - |
| 731.3 |
| 709.6 |
| 664.8 |
| 812.9 |
| 802.2 |
| 803.5 |
| - |
| 1,237.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (360.5) |
| (343.0) |
| - |
| (288.4) |
| (281.1) |
| (253.4) |
| (182.7) |
| (184.8) |
| (170.0) |
| (217.4) |
| - |
| (270.8) |
| (346.9) |
| (361.3) |
| (388.5) |
| (383.1) |
| (370.4) |
| - |
| (38.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (38.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 946.9 |
| 935.2 |
| 952.5 |
| 979.7 |
| 1,006.6 |
| 862.4 |
| 890.0 |
| 932.7 |
| 910.7 |
| 925.3 |
| 877.5 |
| - |
| 582.8 |
| 455.7 |
| 312.7 |
| 284.7 |
| 289.7 |
| 302.2 |
| - |
| 440.8 |
| 802.2 |
| 710.5 |
| 952.5 |
| 979.7 |
| 1,006.6 |
| 862.4 |
| 890.0 |
| 932.7 |
| 910.7 |
| 925.3 |
| 877.5 |
| - |
| 582.8 |
| 455.7 |
| 312.7 |
| 284.7 |
| 289.7 |
| 302.2 |
| - |
| 440.8 |
| 802.2 |
| 710.5 |
| 885.4 |
| - |
| 880.9 |
| 585.3 |
| 734.5 |
| 838.9 |
| 878.9 |
| 950.5 |
| 1,008.1 |
| - |
| 591.6 |
| 493.3 |
| 587.6 |
| 719.0 |
| 692.5 |
| 709.4 |
| - |
| 873.2 |
| - |
| - |
| (73.6) |
| - |
| (60.0) |
| (74.4) |
| (45.1) |
| 2.0 |
| (35.3) |
| 22.4 |
| (9.8) |
| - |
| 4.0 |
| 173.9 |
| (3.3) |
| 144.9 |
| 132.0 |
| 141.1 |
| - |
| (236.8) |
| - |
| - |
| 952.5 |
| 979.7 |
| 1,006.6 |
| 862.4 |
| 890.0 |
| 932.7 |
| 910.7 |
| 925.3 |
| 877.5 |
| - |
| 582.8 |
| 455.7 |
| 312.7 |
| 284.7 |
| 289.7 |
| 302.2 |
| - |
| 440.8 |
| 802.2 |
| 710.5 |
| 914.8 |
| 931.4 |
| - |
| 983.9 |
| 839.1 |
| 865.9 |
| 907.0 |
| 884.1 |
| 897.9 |
| 847.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 421.5 |
| - |
| - |