| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 703.2 | 766.6 | 737.9 | 431.6 | 1,046.1 | 409.3 | 277.4 | 385.0 | 345.8 | 419.5 | 320.5 | 253.7 | 111.2 | 4.0 | 3.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | 0.0 | 120.0 | 30.0 | 130.0 | - | - | - | - | - | - |
| Cash And Short Term Investments | 703.2 | 766.6 | 737.9 | 431.6 | 1,046.1 | 409.3 | 397.4 | 415.0 | 475.8 | 419.5 | 320.5 | 253.7 | 111.2 | 4.0 | 3.6 |
| Receivables | |||||||||||||||
| Accounts Receivable | 223.3 | 207.9 | 199.4 | 233.7 | 193.1 | 136.2 | 99.7 | 88.6 | 65.0 | 47.0 | 41.5 | 26.2 | 22.3 | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 3,393.1 | 3,194.0 | 2,863.2 | 2,633.0 | 2,567.8 | 2,375.1 | 2,148.7 | 1,803.1 | 1,502.0 | 1,022.7 | 838.4 | 673.4 | 579.8 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 563.8 | 544.0 | 559.5 | 552.7 | 477.1 | 404.0 | 325.8 | 259.5 | 196.2 | 148.3 | 118.9 | 86.4 | 87.1 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | 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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 166.3 | 424.2 | 242.7 | 454.6 | 177.8 | 414.0 | 524.6 | 121.8 | 388.6 | 636.4 | 737.9 | 250.6 | 434.2 | 654.5 | 431.6 | |||||||||||||||||||||||||
| 129.1 |
| 115.6 |
| 130.2 |
| 110.8 |
| 107.4 |
| 138.1 |
| 98.7 |
| 88.6 |
| 72.5 |
| 56.0 |
| 50.5 |
| 43.4 |
| 32.8 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,028.8 | 2,836.5 | 2,709.3 | 2,281.2 | 2,514.8 | 1,914.9 | 1,693.7 | 1,536.2 | 1,375.2 | 1,002.7 | 789.3 | 580.2 | 404.4 | - | - |
| - |
| Accumulated Depreciation | 2,153.8 | 2,011.7 | 1,853.9 | 1,718.5 | 1,572.0 | 1,149.1 | 959.2 | 798.8 | 654.4 | 426.9 | 355.3 | 296.4 | 253.7 | - | - |
| Property,Plant & Equipment Net | 1,239.3 | 1,182.3 | 1,009.3 | 914.5 | 995.8 | 1,226.0 | 1,189.5 | 1,004.4 | 847.6 | 595.7 | 483.1 | 377.0 | 326.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 0.0 | - | - | - | - | - | - | - | - |
| Intangible Assets | 0.2 | 0.5 | 1.3 | - | 2.5 | 4.3 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1,609.9 | 1,574.5 | 1,561.3 | 1,482.3 | 1,504.6 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 64.7 | 58.7 | 43.0 | 35.6 | 28.2 | 14.6 | 8.7 | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,001.7 | 5,707.0 | 5,370.4 | 4,764.4 | 5,090.0 | 3,191.2 | 2,908.7 | 2,551.9 | 2,230.9 | 1,602.7 | 1,275.2 | 957.2 | 730.5 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 500.6 | 436.6 | 394.7 | 353.6 | 274.4 | 199.1 | 113.1 | 46.3 | 31.8 | 16.4 | 13.4 | 10.6 | 7.6 | - | - |
| Operating Lease Liabilities Current | 288.1 | 283.8 | 283.3 | 274.1 | 253.4 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 380.2 | 382.5 | 444.3 | 364.8 | 296.3 | 220.7 | 189.2 | 260.9 | 187.4 | 103.2 | 92.1 | 74.4 | 76.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,779.5 | 1,658.2 | 1,681.8 | 1,558.0 | 1,343.7 | 823.7 | 642.2 | 529.3 | 396.2 | 266.8 | 221.1 | 164.9 | 163.4 | - | - |
| Operating Lease Liabilities Non-Current |
| 1,635.1 |
| 1,627.3 |
| 1,619.9 |
| 1,572.6 |
| 1,643.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 42.6 | 85.9 | 55.3 | 39.7 | 65.4 | 83.9 | 59.4 | 86.5 | 59.5 | 66.7 | 56.4 | 44.2 | 30.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 56.1 | 56.3 | 53.6 | 58.7 | 38.0 | 28.4 | 25.0 | 19.6 | 10.5 | 4.5 | 2.9 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,513.3 | 3,427.7 | 3,410.6 | 3,229.0 | 3,090.4 | 1,371.0 | 1,134.5 | 1,001.7 | 788.0 | 599.6 | 488.3 | 372.5 | 328.0 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 1,473.9 | 1,286.8 | 995.8 | 653.4 | 1,189.4 | 1,105.9 | 1,093.5 | 905.8 | 832.2 | 462.4 | 296.9 | 186.8 | 66.5 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | 14.5 | 11.7 | 8.1 | 7.5 | 7.4 | 4.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,488.4 | 2,279.3 | 1,959.8 | 1,535.4 | 1,999.5 | 1,820.2 | 1,774.2 | 1,550.2 | 1,442.9 | 1,003.1 | 786.9 | 584.7 | 402.5 | 292.6 | 245.0 |
| Total Equity | 2,488.4 | 2,279.3 | 1,959.8 | 1,535.4 | 1,999.5 | 1,820.2 | 1,774.2 | 1,550.2 | 1,442.9 | 1,003.1 | 786.9 | 584.7 | 402.5 | 292.6 | 245.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 1,249.3 | 1,178.3 | 1,027.5 | 723.2 | 1,171.1 | 1,091.1 | 1,051.6 | 1,006.9 | 978.9 | 735.9 | 568.3 | 415.4 | 241.0 | - | - |
| Book Value | 2,488.4 | 2,279.3 | 1,959.8 | 1,535.4 | 1,999.5 | 1,820.2 | 1,774.2 | 1,550.2 | 1,442.9 | 1,003.1 | 786.9 | 584.7 | 402.5 | 292.6 | 245.0 |
| Tangible Book Value | 2,477.3 | 2,267.9 | 1,947.6 | 1,524.5 | 1,986.2 | 1,805.0 | 1,774.2 | - | - | - | - | - | - | - | - |
| 605.1 |
| 770.1 |
| 1,046.1 |
| 560.9 |
| 1,043.5 |
| 208.8 |
| 177.4 |
| 326.8 |
| 296.9 |
| 237.1 |
| 231.9 |
| 46.8 |
| 92.9 |
| 321.7 |
| 385.0 |
| 133.1 |
| 194.1 |
| 239.3 |
| 345.8 |
| 209.6 |
| 386.0 |
| 419.5 |
| 363.1 |
| 456.7 |
| 320.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 55.0 | 70.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 110.0 | 0.0 | 150.0 | 195.0 | 0.0 | 149.0 | 237.2 | 60.0 | 180.0 | 150.0 | 30.0 | 110.0 | 110.0 | 130.0 | 130.0 | 150.2 | 150.2 | - | 100.1 | - | - |
| Cash And Short Term Investments | 221.3 | 494.2 | 242.7 | 454.6 | 177.8 | 414.0 | 524.6 | 121.8 | 388.6 | 636.4 | 737.9 | 250.6 | 434.2 | 654.5 | 431.6 | 605.1 | 770.1 | 1,046.1 | 560.9 | 1,153.5 | 208.8 | 327.4 | 521.8 | 296.9 | 386.1 | 469.1 | 106.8 | 272.9 | 471.7 | 415.0 | 243.1 | 304.1 | 369.3 | 475.8 | 359.8 | 536.2 | 419.5 | 463.2 | 456.7 | 320.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 248.2 | 296.2 | 224.4 | 225.1 | 213.6 | 200.9 | 203.5 | 202.9 | 174.4 | 190.3 | 199.4 | 200.3 | 180.5 | 192.8 | 233.7 | 169.2 | 154.4 | 193.1 | 136.3 | 88.7 | 112.9 | 107.3 | 110.0 | 102.4 | 103.7 | 100.3 | 82.9 | 67.6 | 62.9 | 88.6 | 65.7 | 56.0 | 54.1 | 65.0 | 50.9 | 43.6 | 47.0 | 42.1 | 26.7 | 41.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 165.6 | 169.4 | 166.0 | 138.4 | 135.5 | 132.0 | 126.5 | 117.3 | 110.5 | 108.0 | 130.2 | 137.6 | 123.0 | 114.1 | 110.8 | 105.6 | 108.1 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,021.6 | 3,144.1 | 3,069.0 | 2,939.7 | 2,954.9 | 2,798.7 | 2,760.6 | 2,792.0 | 2,519.2 | 2,686.0 | 2,709.3 | 2,745.8 | 2,442.9 | 2,531.9 | 2,281.2 | 2,833.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,022.7 | - | - | 838.4 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,420.1 | 1,434.1 | 1,332.5 | 1,251.3 | 1,264.4 | 1,225.9 | 1,195.7 | 1,117.9 | 1,073.1 | 1,020.0 | 1,009.3 | 967.0 | 912.0 | 909.5 | 914.5 | 908.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 224.6 | 226.4 | 392.6 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | ||||||||||||||||||||||
| Intangible Assets | 201.6 | 203.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,849.9 | 1,813.1 | 1,682.2 | 1,658.8 | 1,619.1 | 1,599.7 | 1,561.8 | 1,578.3 | 1,549.1 | 1,559.6 | 1,561.3 | 1,556.9 | 1,509.2 | 1,488.0 | 1,482.3 | 1,464.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 124.8 | 124.9 | 98.3 | 78.5 | 60.1 | 55.6 | 56.9 | 56.9 | 55.5 | 61.3 | 43.0 | 18.5 | 36.5 | 34.4 | 35.6 | 31.8 | 30.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,895.2 | 6,999.3 | 6,630.6 | 5,986.7 | 5,958.5 | 5,737.4 | 5,631.9 | 5,595.0 | 5,248.8 | 5,375.7 | 5,370.4 | 5,331.5 | 4,946.0 | 5,012.0 | 4,764.4 | 5,287.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 713.8 | 685.9 | 708.7 | 537.5 | 593.2 | 566.9 | 463.8 | 597.4 | 521.3 | 621.3 | 559.5 | 647.1 | 586.9 | 585.5 | 552.7 | 747.5 | 535.3 | 477.1 | 478.5 | 466.0 | 595.0 | 450.1 | 407.3 | 574.5 | 409.8 | 372.7 | 447.3 | 313.5 | 319.4 | 259.5 | 425.1 | 285.2 | 266.3 | 196.2 | 291.3 | 209.5 | 148.3 | 163.5 | 184.1 | 118.9 |
| Short Term Debt | 144.9 | 62.3 | 289.1 | - | 199.7 | - | - | 195.4 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 541.2 | 582.4 | 460.2 | 462.8 | 405.0 | 395.0 | 398.7 | 350.9 | 354.3 | 357.2 | 394.7 | 312.1 | 316.6 | 324.7 | 353.6 | 272.6 | 265.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 309.6 | 306.7 | 282.6 | 285.8 | 285.0 | 281.3 | 284.8 | 287.8 | 287.4 | 288.1 | 283.3 | 275.7 | 274.7 | 276.4 | 274.1 | 274.4 | ||||||||||||||||||||||||
| Accrued Expenses | 462.1 | 551.4 | 460.2 | 347.0 | 333.5 | 348.0 | 332.7 | 405.4 | 328.2 | 308.6 | 444.3 | 462.8 | 323.9 | 305.0 | 364.8 | 329.7 | 313.4 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,304.1 | 2,224.3 | 2,200.8 | 1,763.9 | 1,816.4 | 1,591.2 | 1,572.7 | 1,836.9 | 1,491.2 | 1,633.9 | 1,681.8 | 1,697.8 | 1,502.1 | 1,599.7 | 1,558.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 800.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,848.0 | 1,813.1 | 1,716.1 | 1,689.4 | 1,656.3 | 1,647.7 | 1,608.0 | 1,616.7 | 1,593.0 | 1,610.3 | 1,619.9 | 1,621.3 | 1,582.0 | 1,568.4 | 1,572.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 101.2 | 98.8 | 49.2 | 46.0 | 91.7 | 88.5 | 89.6 | 56.9 | 56.0 | 57.5 | 55.3 | 38.6 | 40.0 | 40.7 | 39.7 | 67.3 | 64.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 61.0 | 59.6 | 60.7 | 57.1 | 65.0 | 61.9 | 61.0 | 55.9 | 56.7 | 56.0 | 53.6 | 51.6 | 52.8 | 57.6 | 58.7 | 43.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,314.3 | 4,195.8 | 4,026.8 | 3,556.4 | 3,629.5 | 3,389.2 | 3,331.2 | 3,566.5 | 3,196.9 | 3,357.7 | 3,410.6 | 3,409.3 | 3,176.9 | 3,266.4 | 3,229.0 | 3,301.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,522.4 | 1,736.9 | 1,571.6 | 1,420.2 | 1,330.2 | 1,355.0 | 1,314.7 | 1,051.9 | 1,083.9 | 1,059.3 | 995.8 | 983.1 | 846.0 | 851.9 | 653.4 | 1,123.7 | 1,034.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.1 | 3.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,581.0 | 2,803.5 | 2,603.9 | 2,430.3 | 2,329.0 | 2,348.2 | 2,300.7 | 2,028.5 | 2,051.9 | 2,018.1 | 1,959.8 | 1,922.3 | 1,769.1 | 1,745.6 | 1,535.4 | 1,986.8 | ||||||||||||||||||||||||
| Total Equity | 2,581.0 | 2,803.5 | 2,603.9 | 2,430.3 | 2,329.0 | 2,348.2 | 2,300.7 | 2,028.5 | 2,051.9 | 2,018.1 | 1,959.8 | 1,922.3 | 1,769.1 | 1,745.6 | 1,535.4 | 1,986.8 | 1,879.8 | 1,999.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 144.9 | 62.3 | 289.1 | - | 199.7 | - | - | 195.4 | - | - | - | - | - | - | - | - | - | - | - | 800.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (76.4) | (432.0) | 46.4 | - | 21.9 | - | - | 73.6 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 717.5 | 919.8 | 868.3 | 1,175.8 | 1,138.5 | 1,207.5 | 1,187.9 | 955.1 | 1,028.1 | 1,052.1 | 1,027.5 | 1,048.0 | 940.9 | 932.1 | 723.2 | 1,209.6 | 1,113.4 | |||||||||||||||||||||||
| Book Value | 2,581.0 | 2,803.5 | 2,603.9 | 2,430.3 | 2,329.0 | 2,348.2 | 2,300.7 | 2,028.5 | 2,051.9 | 2,018.1 | 1,959.8 | 1,922.3 | 1,769.1 | 1,745.6 | 1,535.4 | 1,986.8 | 1,879.8 | 1,999.5 | ||||||||||||||||||||||
| Tangible Book Value | 2,154.7 | 2,373.7 | 2,211.3 | 2,419.4 | 2,318.1 | 2,337.3 | 2,289.9 | 2,017.7 | 2,041.0 | 2,007.2 | 1,948.9 | 1,911.4 | 1,758.2 | 1,734.8 | 1,524.5 | 1,975.9 | 1,868.9 | |||||||||||||||||||||||
| 107.4 |
| 99.8 |
| 97.0 |
| 118.3 |
| 131.2 |
| 137.2 |
| 119.8 |
| 103.6 |
| 96.5 |
| 101.4 |
| 98.2 |
| 89.9 |
| 88.6 |
| 85.6 |
| 82.7 |
| 71.6 |
| 72.5 |
| 70.5 |
| 61.7 |
| 56.0 |
| 58.9 |
| 53.4 |
| 50.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,494.9 |
| 2,514.8 |
| 2,245.0 |
| 2,728.8 |
| 2,097.5 |
| 1,920.6 |
| 2,019.3 |
| 2,026.0 |
| 1,830.2 |
| 1,802.7 |
| 1,646.3 |
| 1,592.5 |
| 1,673.0 |
| 1,536.2 |
| 1,538.5 |
| 1,376.1 |
| 1,338.4 |
| 1,375.2 |
| 1,388.2 |
| 1,325.2 |
| 1,002.7 |
| 1,127.7 |
| 1,090.5 |
| 789.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 426.9 |
| - |
| - |
| 355.3 |
| 909.5 |
| 995.8 |
| 1,042.3 |
| 1,148.3 |
| 1,233.4 |
| 1,219.9 |
| 1,205.9 |
| 1,257.8 |
| 1,213.0 |
| 1,191.0 |
| 1,172.7 |
| 1,095.1 |
| 1,020.9 |
| 1,004.4 |
| 1,001.9 |
| 919.6 |
| 870.8 |
| 847.6 |
| 844.2 |
| 744.7 |
| 595.7 |
| 646.9 |
| 603.9 |
| 483.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.9 |
| 10.9 |
| 10.9 |
| 10.9 |
| 10.9 |
| 9.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.9 |
| 4.1 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,470.2 |
| 1,504.6 |
| 1,510.0 |
| 1,583.5 |
| 1,529.5 |
| 1,499.6 |
| 1,479.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.2 |
| 30.0 |
| 30.5 |
| 27.7 |
| 30.9 |
| 23.1 |
| 11.5 |
| 10.6 |
| 10.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,954.6 |
| 5,090.0 |
| 4,871.0 |
| 5,530.6 |
| 4,928.8 |
| 4,710.4 |
| 4,766.4 |
| 3,332.7 |
| 3,073.3 |
| 3,022.2 |
| 2,834.9 |
| 2,702.2 |
| 2,707.6 |
| 2,551.9 |
| 2,551.2 |
| 2,305.8 |
| 2,219.0 |
| 2,230.9 |
| 2,240.0 |
| 2,078.0 |
| 1,602.7 |
| 1,779.8 |
| 1,699.2 |
| 1,275.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 274.4 |
| 224.9 |
| 216.3 |
| 190.2 |
| 182.4 |
| 183.0 |
| 135.6 |
| 130.6 |
| 140.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.4 |
| - |
| - |
| 13.4 |
| 267.4 |
| 253.4 |
| 252.2 |
| 240.5 |
| 222.6 |
| 208.3 |
| 211.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 296.3 |
| 268.3 |
| 173.3 |
| 249.1 |
| 224.2 |
| 227.2 |
| 255.2 |
| 203.0 |
| 179.7 |
| 266.4 |
| 256.8 |
| 210.4 |
| 260.9 |
| 229.6 |
| 205.9 |
| 179.3 |
| 187.4 |
| 166.7 |
| 139.3 |
| 103.2 |
| 126.8 |
| 90.3 |
| 92.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,624.1 |
| 1,381.5 |
| 1,343.7 |
| 1,230.3 |
| 1,096.2 |
| 1,256.9 |
| 1,064.9 |
| 1,045.6 |
| 984.1 |
| 758.8 |
| 745.1 |
| 714.7 |
| 570.3 |
| 584.3 |
| 529.3 |
| 654.6 |
| 492.2 |
| 495.7 |
| 396.2 |
| 458.0 |
| 383.7 |
| 266.8 |
| 300.1 |
| 302.4 |
| 221.1 |
| 1,565.9 |
| 1,585.5 |
| 1,643.4 |
| 1,661.8 |
| 1,748.2 |
| 1,706.8 |
| 1,683.7 |
| 1,654.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.4 |
| 89.1 |
| 95.3 |
| 83.9 |
| 86.6 |
| 90.4 |
| 50.0 |
| 49.7 |
| 50.6 |
| 78.6 |
| 85.2 |
| 86.8 |
| 86.5 |
| 62.7 |
| 58.5 |
| 60.0 |
| 59.5 |
| 72.6 |
| 75.1 |
| 66.7 |
| 65.8 |
| 67.0 |
| 56.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.2 |
| 38.0 |
| 35.4 |
| 36.9 |
| 34.1 |
| 35.6 |
| 34.4 |
| 30.8 |
| 30.0 |
| 28.9 |
| 25.0 |
| 23.7 |
| 22.4 |
| 19.6 |
| 20.1 |
| 17.7 |
| 13.4 |
| 10.5 |
| 10.9 |
| 10.8 |
| 4.5 |
| 6.4 |
| 5.4 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,074.8 |
| 3,090.4 |
| 3,016.6 |
| 3,776.6 |
| 3,081.7 |
| 2,870.9 |
| 2,824.8 |
| 1,497.0 |
| 1,260.9 |
| 1,238.8 |
| 1,218.8 |
| 1,066.9 |
| 1,065.9 |
| 1,001.7 |
| 1,099.1 |
| 913.9 |
| 899.3 |
| 788.0 |
| 865.8 |
| 775.0 |
| 599.6 |
| 653.8 |
| 639.5 |
| 488.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,189.4 |
| 1,059.8 |
| 977.0 |
| 1,079.9 |
| 1,078.7 |
| 1,188.3 |
| 1,128.0 |
| 1,115.8 |
| 1,094.8 |
| 943.1 |
| 970.1 |
| 982.4 |
| 905.8 |
| 812.8 |
| 769.8 |
| 737.5 |
| 832.2 |
| 770.5 |
| 718.6 |
| 462.4 |
| 573.1 |
| 512.3 |
| 296.9 |
| - |
| 0.1 |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.6 |
| 17.0 |
| 14.5 |
| 14.4 |
| 14.1 |
| 13.6 |
| 11.7 |
| 11.6 |
| 10.7 |
| 8.1 |
| 9.5 |
| 9.4 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,879.8 |
| 1,999.5 |
| 1,854.4 |
| 1,754.0 |
| 1,847.2 |
| 1,839.5 |
| 1,941.6 |
| 1,835.7 |
| 1,812.5 |
| 1,783.4 |
| 1,616.1 |
| 1,635.4 |
| 1,641.7 |
| 1,550.2 |
| 1,452.1 |
| 1,391.9 |
| 1,319.7 |
| 1,442.9 |
| 1,374.2 |
| 1,303.0 |
| 1,003.1 |
| 1,126.0 |
| 1,059.8 |
| 786.9 |
| 1,854.4 |
| 1,754.0 |
| 1,847.2 |
| 1,839.5 |
| 1,941.6 |
| 1,835.7 |
| 1,812.5 |
| 1,783.4 |
| 1,616.1 |
| 1,635.4 |
| 1,641.7 |
| 1,550.2 |
| 1,452.1 |
| 1,391.9 |
| 1,319.7 |
| 1,442.9 |
| 1,374.2 |
| 1,303.0 |
| 1,003.1 |
| 1,126.0 |
| 1,059.8 |
| 786.9 |
| (353.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,171.1 |
| 1,014.7 |
| 1,632.6 |
| 840.5 |
| 855.7 |
| 973.7 |
| 1,041.9 |
| 1,071.4 |
| 1,057.6 |
| 931.6 |
| 1,022.2 |
| 1,088.7 |
| 1,006.9 |
| 883.8 |
| 883.8 |
| 842.7 |
| 978.9 |
| 930.2 |
| 941.5 |
| 735.9 |
| 827.6 |
| 788.1 |
| 568.3 |
| 1,854.4 |
| 1,754.0 |
| 1,847.2 |
| 1,839.5 |
| 1,941.6 |
| 1,835.7 |
| 1,812.5 |
| 1,783.4 |
| 1,616.1 |
| 1,635.4 |
| 1,641.7 |
| 1,550.2 |
| 1,452.1 |
| 1,391.9 |
| 1,319.7 |
| 1,442.9 |
| 1,374.2 |
| 1,303.0 |
| 1,003.1 |
| 1,126.0 |
| 1,059.8 |
| 786.9 |
| 1,988.7 |
| 1,843.6 |
| 1,743.1 |
| 1,832.7 |
| 1,824.7 |
| 1,926.6 |
| 1,819.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |