| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 65.8 | 33.0 | 74.6 | 154.3 | 329.2 | 50.0 | 89.6 | 65.5 | 32.5 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 190.2 | 380.4 | 474.3 | 558.5 | 406.1 | 363.3 | 263.4 | 224.9 | - | - |
| Cash And Short Term Investments | 256.0 | 413.4 | 548.9 | 712.9 | 735.3 | 413.3 | 353.1 | 290.4 | 32.5 | - |
| Receivables | ||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 10.4 | 11.4 | 16.9 | 11.0 | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | 48.3 | 50.1 | 49.9 | 48.1 | 44.6 | 41.1 | 39.3 | 12.8 | - | - |
| Accumulated Depreciation | 37.5 | 32.9 | ||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | 1.7 | 2.2 | 3.8 | 4.2 | 4.7 | 3.0 | 0.3 | 0.1 | - | - |
| Short Term Debt | 0.4 | 0.0 | - | - | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | 9.3 | 9.4 | 0.0 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 17.5 | 24.4 | 30.5 | |||||||
| Common Equity | ||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 1,002.5 | 955.7 | 844.0 | 798.7 | ||||||
| Supplementary Data | ||||||||||
| Total Debt | 9.7 | 9.4 | 0.0 | - | - | - | - | - | - | - |
| Net debt | (246.3) | (404.0) | (548.9) | - | ||||||
| (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 |
|---|
| 7.1 |
| 8.2 |
| 4.4 |
| 2.8 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 266.5 | 424.8 | 565.8 | 726.4 | 749.7 | 421.5 | 357.4 | 293.2 | - | - |
| 28.1 |
| 22.6 |
| 17.3 |
| 11.0 |
| 5.4 |
| 1.9 |
| - |
| - |
| Property,Plant & Equipment Net | 10.8 | 17.1 | 21.9 | 25.5 | 27.3 | 30.2 | 33.9 | 10.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 13.7 | 20.0 | 25.2 | 27.8 | 30.6 | 32.5 | 28.5 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.4 | 4.5 | 7.4 | 6.4 | 5.6 | 2.6 | 0.7 | 2.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 293.2 | 468.3 | 621.8 | 787.6 | 814.7 | 488.3 | 421.9 | 308.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 6.7 | 23.7 | 83.0 | 48.2 | 90.8 | 23.9 | 30.2 | 34.9 | - | - |
| Operating Lease Liabilities Current | 9.1 | 8.8 | 8.5 | 8.1 | 7.8 | 7.5 | 6.6 | - | - | - |
| Accrued Expenses | 19.3 | 28.9 | 30.4 | 27.8 | 27.5 | 22.5 | 18.3 | 8.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 69.5 | 125.1 | 177.9 | 93.8 | 139.6 | 68.1 | 62.0 | 47.9 | - | - |
| 35.3 |
| 39.8 |
| 43.7 |
| 41.5 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 164.5 | 172.2 | 210.8 | 443.4 | 334.4 | 108.4 | 123.2 | 139.7 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.7 | 1.2 | 1.4 | 0.8 | 0.2 | 0.5 | 0.5 | 0.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 262.6 | 341.5 | 487.7 | 573.2 | 513.9 | 220.7 | 227.2 | 195.2 | - | - |
| 748.0 |
| 677.0 |
| 414.4 |
| 17.1 |
| - |
| - |
| Retained Earnings | (972.1) | (829.1) | (710.1) | (579.7) | (446.4) | (410.0) | (219.8) | (114.4) | - | - |
| Accumulated Other Comprehensive Income | 0.2 | 0.3 | 0.2 | (4.6) | (0.9) | 0.6 | 0.1 | (0.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 30.6 | 126.8 | 134.2 | 214.4 | 300.7 | 267.5 | 194.7 | (97.4) | (52.0) | (24.9) |
| Total Equity | 30.6 | 126.8 | 134.2 | 214.4 | 300.7 | 267.5 | 194.7 | (97.4) | (52.0) | (24.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 196.9 | 299.8 | 387.9 | 632.6 | 610.2 | 353.4 | 295.5 | 245.2 | - | - |
| Book Value | 30.6 | 126.8 | 134.2 | 214.4 | 300.7 | 267.5 | 194.7 | (97.4) | (52.0) | (24.9) |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - |
| 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 |
|---|
| Q4 FY 16 |
|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 77.0 | 65.8 | 76.5 | 44.8 | 38.0 | 33.0 | 37.2 | 47.5 | 72.6 | 74.6 | 102.0 | 131.5 | 195.6 | 154.3 | 184.2 | 172.3 | 454.6 | 329.2 | 516.5 | 125.7 | 110.7 | 50.0 | 85.0 | 92.5 | 160.9 | 89.6 | 87.0 | 69.2 | 61.0 | 65.5 | 41.9 | 48.9 | 37.4 | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Short Term Investments | 129.6 | 190.2 | 214.6 | 262.5 | 316.6 | 380.4 | 420.0 | 455.8 | 489.5 | 474.3 | 486.9 | 498.5 | 473.8 | 558.5 | 574.1 | 636.6 | 414.0 | ||||||||||||||||||
| Cash And Short Term Investments | 206.5 | 256.0 | 291.1 | 307.3 | 354.6 | 413.4 | 457.2 | 503.3 | 562.1 | 548.9 | 588.9 | 630.0 | 669.3 | 712.9 | 758.3 | ||||||||||||||||||||
| Receivables | |||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Current Assets | |||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||
| Accounts Payable | 1.4 | 1.7 | 4.8 | 2.2 | 2.3 | 2.2 | 5.0 | 4.4 | 4.6 | 3.8 | 4.7 | 4.7 | 3.1 | 4.2 | 4.5 | ||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||
| Long Term Debt | 8.3 | 9.3 | 9.6 | 9.5 | 9.5 | 9.4 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| 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 | |||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||
| Total Debt | 9.8 | 9.7 | 9.6 | 9.5 | 9.5 | 9.4 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 406.1 |
| 261.3 |
| 193.9 |
| 252.0 |
| 363.3 |
| 376.7 |
| 411.1 |
| 387.6 |
| 263.4 |
| 294.5 |
| 341.7 |
| 375.6 |
| 224.9 |
| - |
| - |
| - |
| - |
| - |
| 808.9 |
| 868.6 |
| 735.3 |
| 777.9 |
| 319.6 |
| 362.7 |
| 413.3 |
| 461.7 |
| 503.6 |
| 548.5 |
| 353.1 |
| 381.4 |
| 410.9 |
| 436.6 |
| 290.4 |
| 41.9 |
| 48.9 |
| 37.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 8.6 | 10.4 | 9.3 | 11.9 | 12.1 | 11.4 | 12.2 | 16.4 | 19.3 | 16.9 | 13.8 | 10.1 | 12.0 | 11.0 | 10.2 | 9.4 | 9.5 | 7.1 | 8.6 | 9.8 | 12.0 | 8.2 | 8.3 | 6.4 | 7.7 | 4.4 | 4.0 | 3.7 | 5.5 | 2.8 | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 215.1 | 266.5 | 300.4 | 319.2 | 366.7 | 424.8 | 469.4 | 519.7 | 581.4 | 565.8 | 613.1 | 648.0 | 686.0 | 726.4 | 775.0 | 827.0 | 890.9 | 749.7 | 788.0 | 329.3 | 374.7 | 421.5 | 470.0 | 510.1 | 556.2 | 357.4 | 385.5 | 414.6 | 442.1 | 293.2 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.9 |
| 34.8 |
| 23.9 |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.0 | 2.8 | 2.2 | 1.9 | - | - | - | - | - |
| Property,Plant & Equipment Net | 9.9 | 10.8 | 12.7 | 13.9 | 16.2 | 17.1 | 18.2 | 20.0 | 20.8 | 21.9 | 23.1 | 24.3 | 25.0 | 25.5 | 26.3 | 26.0 | 26.2 | 27.3 | 27.9 | 28.7 | 29.5 | 30.2 | 30.6 | 31.5 | 32.7 | 33.9 | 33.9 | 32.0 | 21.7 | 10.9 | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 12.7 | 13.7 | 15.9 | 17.0 | 19.1 | 20.0 | 20.8 | 23.4 | 24.3 | 25.2 | 26.0 | 26.3 | 27.1 | 27.8 | 28.5 | 29.2 | 29.9 | 30.6 | 31.1 | 31.6 | 32.1 | 32.5 | 27.3 | 27.9 | 28.2 | 28.5 | 28.8 | 29.1 | 30.7 | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.4 | 0.4 | 4.5 | 4.5 | 4.5 | 4.5 | 6.1 | 6.1 | 7.4 | 7.4 | 8.5 | 8.6 | 8.8 | 6.4 | 5.8 | 5.9 | 5.9 | 5.6 | 5.7 | 6.0 | 2.6 | 2.6 | 2.2 | 1.1 | 0.4 | 0.7 | 0.1 | 0.1 | 0.1 | 2.8 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 239.9 | 293.2 | 335.3 | 356.4 | 408.3 | 468.3 | 516.0 | 570.7 | 635.5 | 621.8 | 672.4 | 708.7 | 748.3 | 787.6 | 837.0 | 889.7 | 954.5 | 814.7 | 854.2 | 397.1 | 440.4 | 488.3 | 531.6 | 572.0 | 618.9 | 421.9 | 449.7 | 477.3 | 496.0 | 308.4 | - | - | - | - | - |
| 4.6 |
| 6.8 |
| 4.7 |
| 2.3 |
| 11.9 |
| 5.3 |
| 3.0 |
| 1.4 |
| 4.8 |
| 4.0 |
| 0.3 |
| 0.3 |
| 0.5 |
| 1.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | 1.5 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 6.7 | 6.7 | 11.7 | 13.4 | 21.9 | 23.7 | 55.4 | 64.0 | 73.4 | 83.0 | 80.6 | 68.6 | 61.8 | 48.2 | 119.7 | 107.0 | 95.6 | 90.8 | 94.7 | 25.4 | 22.7 | 23.9 | 26.6 | 32.7 | 32.1 | 30.2 | 29.5 | 40.9 | 38.5 | 34.9 | - | - | - | - | - |
| Operating Lease Liabilities Current | 9.1 | 9.1 | 9.0 | 8.9 | 8.8 | 8.8 | 8.7 | 8.6 | 8.5 | 8.5 | 8.4 | 8.2 | 8.1 | 8.1 | 8.0 | 7.9 | 7.9 | 7.8 | 7.8 | 7.8 | 7.7 | 7.5 | 6.7 | 6.7 | 6.6 | 6.6 | 6.0 | 5.1 | 4.4 | - | - | - | - | - | - |
| Accrued Expenses | 10.9 | 19.3 | 18.3 | 14.2 | 17.3 | 28.9 | 25.7 | 23.1 | 19.4 | 30.4 | 30.4 | 22.9 | 18.6 | 27.8 | 23.2 | 23.7 | 20.0 | 27.5 | 20.6 | 22.1 | 19.0 | 22.5 | 27.1 | 15.6 | 16.7 | 18.3 | 16.5 | 14.6 | 8.0 | 8.4 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 41.0 | 69.5 | 80.0 | 84.4 | 109.8 | 125.1 | 142.5 | 147.7 | 164.9 | 177.9 | 155.4 | 132.3 | 99.3 | 93.8 | 160.9 | 149.4 | 142.9 | 139.6 | 132.8 | 74.4 | 64.1 | 68.1 | 71.1 | 65.9 | 71.8 | 62.0 | 58.7 | 67.1 | 55.8 | 47.9 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 15.6 | 17.5 | 19.3 | 21.0 | 22.8 | 24.4 | 26.0 | 27.5 | 29.0 | 30.5 | 31.8 | 32.7 | 34.1 | 35.3 | 36.5 | 37.6 | 38.8 | 39.8 | 40.8 | 41.8 | 42.8 | 43.7 | 39.3 | 40.0 | 40.8 | 41.5 | 42.1 | 42.8 | 43.4 | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 162.9 | 164.5 | 167.3 | 168.9 | 170.3 | 172.2 | 192.8 | 199.6 | 204.6 | 210.8 | 229.8 | 245.3 | 431.1 | 443.4 | 386.4 | 413.9 | 505.1 | 334.4 | 344.5 | 96.2 | 105.5 | 108.4 | 110.6 | 110.3 | 114.1 | 123.2 | 129.9 | 121.2 | 130.5 | 139.7 | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.8 | 1.7 | 1.4 | 1.4 | 1.4 | 1.2 | 1.2 | 1.2 | 1.4 | 1.4 | 0.9 | 0.9 | 0.9 | 0.8 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.1 | 0.1 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 229.5 | 262.6 | 277.6 | 285.2 | 313.7 | 341.5 | 397.1 | 420.2 | 456.6 | 487.7 | 509.8 | 512.4 | 565.3 | 573.2 | 583.9 | 601.2 | 686.9 | 513.9 | 518.3 | 212.6 | 212.5 | 220.7 | 221.4 | 216.7 | 227.2 | 227.2 | 231.1 | 231.5 | 229.9 | 195.2 | - | - | - | - | - |
| 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 | 1,005.5 | 1,002.5 | 992.3 | 971.2 | 964.0 | 955.7 | 945.0 | 936.0 | 925.5 | 844.0 | 831.9 | 821.9 | 810.8 | 798.7 | 787.1 | 775.8 | 762.5 | 748.0 | 726.7 | 701.7 | 689.6 | 677.0 | 667.0 | 658.6 | 648.8 | 414.4 | 407.6 | 402.8 | 399.1 | 17.1 | - | - | - | - | - |
| Retained Earnings | (995.0) | (972.1) | (934.8) | (900.1) | (869.6) | (829.1) | (827.1) | (784.8) | (746.2) | (710.1) | (668.6) | (624.2) | (625.5) | (579.7) | (527.3) | (481.1) | (491.0) | (446.4) | (390.8) | (517.4) | (462.2) | (410.0) | (357.9) | (305.2) | (259.8) | (219.8) | (189.3) | (157.6) | (133.0) | (114.4) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (0.1) | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.9 | (0.6) | (0.4) | 0.2 | (0.7) | (1.4) | (2.2) | (4.6) | (6.7) | (6.2) | (3.9) | (0.9) | (0.0) | 0.2 | 0.4 | 0.6 | 1.1 | 1.8 | 2.8 | 0.1 | 0.2 | 0.4 | 0.1 | (0.0) | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 10.4 | 30.6 | 57.7 | 71.2 | 94.6 | 126.8 | 118.9 | 150.6 | 178.9 | 134.2 | 162.6 | 196.3 | 183.0 | 214.4 | 253.1 | 288.5 | 267.5 | 300.7 | 335.9 | 184.5 | 227.8 | 267.5 | 310.2 | 355.3 | 391.7 | 194.7 | 218.6 | 245.7 | 266.2 | (97.4) | (82.8) | (69.4) | (59.5) | (52.0) | (24.9) |
| Total Equity | 10.4 | 30.6 | 57.7 | 71.2 | 94.6 | 126.8 | 118.9 | 150.6 | 178.9 | 134.2 | 162.6 | 196.3 | 183.0 | 214.4 | 253.1 | 288.5 | 267.5 | 300.7 | 335.9 | 184.5 | 227.8 | 267.5 | 310.2 | 355.3 | 391.7 | 194.7 | 218.6 | 245.7 | 266.2 | (97.4) | (82.8) | (69.4) | (59.5) | (52.0) | (24.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | (196.7) | (246.3) | (281.5) | (297.7) | (345.1) | (404.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 174.1 | 196.9 | 220.4 | 234.8 | 256.9 | 299.8 | 326.8 | 372.0 | 416.5 | 387.9 | 457.7 | 515.7 | 586.7 | 632.6 | 614.1 | 677.6 | 748.0 | 610.2 | 655.2 | 254.9 | 310.7 | 353.4 | 398.9 | 444.2 | 484.4 | 295.5 | 326.8 | 347.5 | 386.3 | 245.2 | - | - | - | - | - |
| Book Value | 10.4 | 30.6 | 57.7 | 71.2 | 94.6 | 126.8 | 118.9 | 150.6 | 178.9 | 134.2 | 162.6 | 196.3 | 183.0 | 214.4 | 253.1 | 288.5 | 267.5 | 300.7 | 335.9 | 184.5 | 227.8 | 267.5 | 310.2 | 355.3 | 391.7 | 194.7 | 218.6 | 245.7 | 266.2 | (97.4) | (82.8) | (69.4) | (59.5) | (52.0) | (24.9) |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |