| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 60.7 | - | 20.7 | 0.0 | 18.8 | 10.4 | 0.0 | 49.7 | 20.1 | 76.5 | 81.1 | 11.6 | 33.2 | 18.9 | 7.3 | 11.9 | 4.4 |
| Restricted Cash | - | - | - | - | - | 0.0 | 0.3 | 0.3 | 7.4 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 60.7 | - | 20.7 | 0.0 | 18.8 | 10.4 | 0.0 | 49.7 | 20.1 | 76.5 | 81.1 | 11.6 | 33.2 | 18.9 | 7.3 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 30.1 | 39.7 | 39.1 | 80.5 | 92.0 | 30.9 | 33.1 | 29.5 | 33.6 | - | 33.7 | 69.2 | 102.5 | 35.6 | 23.8 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.4 | 5.7 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 17.9 | 13.2 | 23.6 | 38.4 | 33.8 | 0.8 | 8.3 | 2.3 | 2.9 | - | 1.9 | 22.8 | 21.5 | 29.2 | 35.7 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 0.0 | 127.0 | 115.0 | 190.0 | 230.0 | 260.5 | 285.0 | 294.0 | 430.0 | - | 1,890.9 | 1,706.5 | 1,701.2 | 694.0 | 234.8 | ||
| Common Equity | |||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.0 | 0.0 | - | 0.1 | 0.1 | 0.7 | 0.7 | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 0.0 | 127.0 | 115.0 | 190.0 | 230.0 | 260.5 | 285.0 | 294.0 | 430.0 | - | 3,781.9 | 1,706.5 | 1,701.2 | 694.0 | 234.8 | - | |
| (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 | 41.5 | 60.7 | 0.0 | 0.0 | - | 0.0 | - | 0.5 | 3.0 | 20.7 | 6.4 | 1.9 | 12.8 | - | 10.9 | |||||||||||||||||||||||||
| 11.9 |
| 4.4 |
| - |
| - |
| - |
| Prepaid Expenses | 24.4 | 25.7 | 20.7 | 18.8 | 15.0 | 15.6 | 13.2 | 7.2 | 10.9 | - | - | - | - | 0.2 | 2.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | 1.7 | - | - | 1.0 | 1.1 | 0.7 | 8.6 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 130.6 | 71.8 | 98.2 | 99.2 | 125.8 | 56.8 | 52.6 | 105.6 | 123.3 | - | 145.8 | 273.1 | 192.6 | 89.5 | 48.1 | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | 274.3 | 148.8 | - | - |
| Property,Plant & Equipment Net | 188.9 | 386.2 | 346.7 | 339.3 | 320.3 | 317.2 | 803.7 | 628.2 | - | - | 523.9 | 2,123.1 | 2,094.9 | 1,567.4 | 574.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 3.0 | 4.5 | 5.8 | 7.4 | 2.7 | 2.5 | 4.4 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 233.3 | 251.6 | 253.8 | - | - | - | - | - | - | - | - | 81.1 | 125.6 | 104.0 | - | - | - |
| Other Non-Current Assets | 1.4 | 2.7 | 3.9 | 2.2 | 1.7 | 2.7 | 5.8 | 6.1 | 10.5 | - | 9.5 | 15.1 | 54.6 | 25.4 | 2.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | 6.0 | - | - | - | - | - | - | - | - | - |
| Total Assets | 600.9 | 747.1 | 737.7 | 459.5 | 455.1 | 384.8 | 877.5 | 836.8 | 981.4 | - | 679.2 | 2,447.2 | 2,342.1 | 1,684.0 | 624.7 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | 0.0 | - | 1,890.9 | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.2 | 1.8 | 1.7 | 1.4 | 0.8 | 2.3 | 1.7 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 34.5 | 43.4 | 50.9 | 58.4 | 57.8 | 22.7 | 23.4 | 23.2 | 38.2 | - | 91.7 | 183.8 | 204.4 | 98.6 | 37.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 58.1 | 68.1 | 96.4 | 139.9 | 165.2 | 56.9 | 61.1 | 50.4 | 63.8 | - | 1,984.6 | 251.5 | 253.8 | 135.4 | 85.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2.6 | 3.7 | 5.1 | 6.6 | 2.0 | 0.3 | 2.7 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 0.0 | 0.0 | 2.2 | - | - | - | 15.3 | 156.7 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 9.2 | 9.6 | 8.1 | 13.0 | 10.7 | 3.3 | 3.8 | 0.0 | 0.1 | - | 2.0 | 1.7 | 2.0 | 1.2 | 0.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | 31.8 | - | - | 20.7 | 1,729.8 | 1,748.4 | 871.1 | 253.3 | - | - |
| Total Liabilities | 142.2 | 338.2 | 346.6 | 464.0 | 519.9 | 418.5 | 443.3 | 420.3 | 591.3 | - | 2,005.2 | 1,981.3 | 2,002.1 | 1,006.5 | 339.2 | - | - |
| - |
| Additional Paid In Capital | 445.8 | 440.0 | 435.1 | 432.3 | 425.1 | 424.1 | 424.4 | 355.9 | 385.3 | - | - | - | - | - | - | - | - |
| Retained Earnings | 12.5 | (31.5) | (44.5) | (437.2) | (495.1) | (463.0) | 4.8 | 55.9 | - | - | (2,211.3) | (414.1) | (531.1) | (187.1) | (37.0) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | 2.5 | - | - | 3.1 | 2.6 | 0.7 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 458.7 | 408.9 | 391.0 | (4.6) | (64.8) | (33.7) | 434.2 | 416.6 | 390.1 | - | (1,326.1) | 465.9 | 340.0 | 677.5 | 285.5 | 255.9 | 235.3 |
| Total Equity | 458.7 | 408.9 | 391.0 | (4.6) | (64.8) | (33.7) | 434.2 | 416.6 | 390.1 | - | (1,326.1) | 465.9 | 340.0 | 677.5 | 285.5 | 255.9 | 235.3 |
| - |
| Net debt | (60.7) | - | 94.3 | 190.0 | 211.2 | 250.2 | 285.0 | 244.3 | 409.9 | - | 3,700.8 | 1,695.0 | 1,668.0 | 675.1 | 227.5 | - | - |
| Working Capital | 72.5 | 3.6 | 1.8 | (40.6) | (39.4) | (0.0) | (8.5) | 55.2 | 59.5 | - | (1,838.8) | 21.6 | (61.2) | (46.0) | (37.7) | - | - |
| Book Value | 458.7 | 408.9 | 391.0 | (4.6) | (64.8) | (33.7) | 434.2 | 416.6 | 390.1 | - | (1,326.1) | 465.9 | 340.0 | 677.5 | 285.5 | 255.9 | 235.3 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 16.7 |
| 15.6 |
| 18.8 |
| - |
| - |
| 16.8 |
| 10.4 |
| 13.5 |
| 13.2 |
| 1.9 |
| 0.0 |
| 7.4 |
| 4.8 |
| 0.7 |
| 49.7 |
| 6.2 |
| 6.3 |
| 8.4 |
| 20.1 |
| 76.5 |
| 86.0 |
| 84.5 |
| 76.8 |
| 279.6 |
| 281.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | - | - | 0.3 | - | - | - | 7.4 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 41.5 | 60.7 | 0.0 | 0.0 | - | 0.0 | - | 0.5 | 3.0 | 20.7 | 6.4 | 1.9 | 12.8 | - | 10.9 | 16.7 | 15.6 | 18.8 | - | - | 16.8 | 10.4 | 13.5 | 13.2 | 1.9 | 0.0 | 7.4 | 4.8 | 0.7 | 49.7 | 6.2 | 6.3 | 8.4 | 20.1 | 76.5 | 86.0 | 84.5 | 76.8 | 279.6 | 281.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 19.9 | 30.1 | 33.2 | 34.7 | 35.9 | 39.7 | 32.3 | 36.3 | 36.5 | 39.1 | 47.9 | 63.0 | 66.0 | 80.5 | 78.9 | 77.8 | 91.9 | 92.0 | 44.7 | 39.6 | 35.4 | 30.9 | 26.9 | 27.1 | 24.7 | 33.1 | 32.6 | 11.9 | 17.5 | 29.5 | 29.5 | 30.3 | 30.5 | 33.6 | 29.8 | 29.1 | 32.8 | 37.0 | 34.3 | 36.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 23.9 | 24.4 | 26.2 | 25.4 | 24.3 | 25.7 | 22.3 | 23.4 | 18.4 | 20.7 | 24.0 | 23.5 | 16.0 | 18.8 | 16.1 | 15.2 | 14.3 | 15.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 85.3 | 130.6 | 70.4 | 70.0 | 60.2 | 71.8 | 70.2 | 62.0 | 62.3 | 98.2 | 78.3 | 88.3 | 94.7 | 99.2 | 106.4 | 110.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 204.2 | 188.9 | 359.0 | 383.9 | 400.8 | 386.2 | 378.9 | 368.8 | 358.3 | 346.7 | 346.9 | 345.0 | 343.7 | 339.3 | 333.7 | 329.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.7 | 3.0 | 3.7 | 4.1 | 4.6 | 4.5 | 4.6 | 5.0 | 5.4 | 5.8 | 6.0 | 6.4 | 7.1 | 7.4 | 6.8 | 6.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 244.9 | 233.3 | 258.6 | 251.7 | 253.1 | 251.6 | 250.7 | 256.4 | 258.5 | 253.8 | 264.1 | 259.4 | 259.5 | 0.0 | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 1.3 | 1.4 | 1.7 | 2.1 | 2.4 | 2.7 | 3.0 | 3.3 | 3.6 | 3.9 | 4.1 | 0.7 | 0.9 | 2.2 | 1.3 | 1.4 | 1.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 581.1 | 600.9 | 731.4 | 771.3 | 753.6 | 747.1 | 739.2 | 720.4 | 712.2 | 737.7 | 717.1 | 715.5 | 719.3 | 459.5 | 458.2 | 456.5 | 456.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 22.5 | 17.9 | 29.2 | 30.3 | 19.9 | 13.2 | 18.1 | 25.1 | 21.7 | 23.6 | 18.7 | 23.4 | 21.7 | 38.4 | 25.0 | 35.0 | 26.6 | 33.8 | 9.2 | 14.4 | 6.4 | 0.8 | 2.3 | 5.6 | 3.9 | 8.3 | 6.5 | 4.1 | 3.5 | 2.3 | 14.3 | 19.2 | 6.7 | 2.9 | 9.5 | 6.6 | 8.9 | 2.5 | 5.7 | 8.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.1 | 1.2 | 1.5 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.6 | 1.5 | 1.6 | 1.4 | 0.2 | 0.6 | ||||||||||||||||||||||||
| Accrued Expenses | 20.7 | 34.5 | 29.7 | 41.2 | 40.3 | 43.4 | 36.7 | 35.8 | 36.8 | 50.9 | 55.4 | 55.4 | 66.6 | 58.4 | 59.9 | 48.9 | 53.9 | 57.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 73.4 | 58.1 | 69.0 | 83.3 | 78.9 | 68.1 | 66.2 | 73.5 | 79.3 | 96.4 | 108.3 | 101.0 | 111.8 | 139.9 | 155.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 123.0 | 130.0 | 125.0 | 127.0 | 120.0 | 118.0 | 115.0 | 115.0 | 120.0 | 120.0 | 125.0 | 190.0 | 205.0 | 215.0 | 225.0 | 230.0 | 230.0 | 235.0 | 255.5 | 260.5 | 265.5 | 265.5 | 290.0 | 285.0 | 278.0 | 60.6 | 59.1 | 294.0 | 28.1 | 28.1 | 78.1 | 430.0 | 128.1 | 128.1 | 128.1 | 128.1 | - | - |
| Operating Lease Liabilities Non-Current | 2.3 | 2.6 | 3.0 | 3.3 | 3.7 | 3.7 | 3.8 | 4.2 | 4.7 | 5.1 | 5.4 | 5.8 | 6.2 | 6.6 | 7.0 | 6.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 9.4 | 9.2 | 10.1 | 10.0 | 10.0 | 9.6 | 7.0 | 8.1 | 8.1 | 8.1 | 9.7 | 11.9 | 12.8 | 13.0 | 13.2 | 10.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 160.5 | 142.2 | 338.4 | 360.0 | 350.7 | 338.2 | 324.5 | 330.1 | 331.2 | 346.6 | 371.1 | 357.3 | 372.3 | 464.0 | 493.5 | 539.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.3 | 0.3 | 0.3 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 |
| Additional Paid In Capital | 445.8 | 445.8 | 444.5 | 441.8 | 439.9 | 440.0 | 438.3 | 436.6 | 434.5 | 435.1 | 433.7 | 432.4 | 431.0 | 432.3 | 431.5 | 430.7 | 425.5 | |||||||||||||||||||||||
| Retained Earnings | (25.6) | 12.5 | (51.9) | (30.9) | (37.3) | (31.5) | (24.0) | (46.7) | (53.8) | (44.5) | (88.0) | (74.6) | (84.4) | (437.2) | (467.2) | (514.5) | (543.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 420.6 | 458.7 | 393.0 | 411.3 | 402.9 | 408.9 | 414.7 | 390.3 | 381.0 | 391.0 | 346.0 | 358.1 | 347.0 | (4.6) | (35.3) | (83.4) | (113.0) | |||||||||||||||||||||||
| Total Equity | 420.6 | 458.7 | 393.0 | 411.3 | 402.9 | 408.9 | 414.7 | 390.3 | 381.0 | 391.0 | 346.0 | 358.1 | 347.0 | (4.6) | (35.3) | (83.4) | (113.0) | (64.8) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 123.0 | 130.0 | 125.0 | 127.0 | 120.0 | 118.0 | 115.0 | 115.0 | 120.0 | 120.0 | 125.0 | 190.0 | 205.0 | 215.0 | 225.0 | 230.0 | 230.0 | 235.0 | 255.5 | 260.5 | 270.5 | 285.5 | 290.0 | 285.0 | 278.0 | 60.6 | 59.1 | 294.0 | 28.1 | 28.1 | 78.1 | 430.0 | 128.1 | 128.1 | 128.1 | 128.1 | 249.4 | 249.4 |
| Net debt | - | - | 123.0 | 130.0 | - | 127.0 | - | 117.5 | 112.0 | 94.3 | 113.6 | 118.1 | 112.2 | - | 194.1 | 198.3 | 209.4 | 211.2 | ||||||||||||||||||||||
| Working Capital | 11.8 | 72.5 | 1.4 | (13.2) | (18.7) | 3.6 | 4.0 | (11.5) | (17.0) | 1.8 | (30.0) | (12.7) | (17.1) | (40.6) | (48.9) | (78.1) | (84.2) | (39.4) | ||||||||||||||||||||||
| Book Value | 420.6 | 458.7 | 393.0 | 411.3 | 402.9 | 408.9 | 414.7 | 390.3 | 381.0 | 391.0 | 346.0 | 358.1 | 347.0 | (4.6) | (35.3) | (83.4) | (113.0) | (64.8) | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 10.7 |
| 12.6 |
| 12.3 |
| 15.6 |
| 12.2 |
| 12.2 |
| 11.4 |
| 13.2 |
| 15.9 |
| - |
| - |
| 7.2 |
| - |
| - |
| - |
| 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 2.5 |
| 1.7 |
| 1.8 |
| 2.5 |
| 3.1 |
| - |
| 1.8 |
| 2.1 |
| 3.8 |
| 3.3 |
| 8.7 |
| 10.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 122.0 |
| 125.8 |
| 72.8 |
| 67.4 |
| 64.5 |
| 56.8 |
| 62.5 |
| 84.8 |
| 116.4 |
| 52.6 |
| 76.9 |
| 22.7 |
| 23.7 |
| 105.6 |
| 41.1 |
| 43.9 |
| 46.0 |
| 123.3 |
| 114.9 |
| 131.6 |
| 133.0 |
| 123.9 |
| 328.0 |
| 333.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.3 |
| 44.3 |
| 28.3 |
| 13.0 |
| - |
| - |
| 322.1 |
| 320.3 |
| 322.9 |
| 319.2 |
| 316.0 |
| 317.2 |
| 345.7 |
| 348.8 |
| 349.1 |
| 803.7 |
| 804.4 |
| 503.9 |
| 538.7 |
| 628.2 |
| 563.3 |
| 553.4 |
| 592.6 |
| - |
| 683.0 |
| 663.4 |
| 650.8 |
| 631.6 |
| 364.4 |
| 392.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 2.7 |
| 3.4 |
| 1.8 |
| 2.4 |
| 2.5 |
| 3.1 |
| 3.5 |
| 4.1 |
| 4.4 |
| 4.9 |
| 4.4 |
| 4.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 2.2 |
| 2.3 |
| 2.5 |
| 2.7 |
| 2.8 |
| 2.8 |
| 5.5 |
| 5.8 |
| 6.1 |
| 5.4 |
| 5.8 |
| 6.1 |
| 5.6 |
| 5.3 |
| 7.0 |
| 10.5 |
| 7.2 |
| 6.2 |
| 5.6 |
| 5.5 |
| 3.3 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 455.1 |
| 405.9 |
| 395.3 |
| 391.6 |
| 384.8 |
| 421.7 |
| 453.7 |
| 507.1 |
| 877.5 |
| 914.6 |
| 536.6 |
| 572.8 |
| 836.8 |
| 610.0 |
| 602.6 |
| 645.6 |
| 981.4 |
| 805.0 |
| 801.6 |
| 789.3 |
| 760.9 |
| 695.7 |
| 729.3 |
| - |
| - |
| - |
| - |
| 5.0 |
| 20.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 249.4 |
| 249.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 1.3 |
| 1.5 |
| 2.0 |
| 2.3 |
| 2.2 |
| 2.2 |
| 2.2 |
| 1.7 |
| 1.7 |
| 1.2 |
| 1.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.2 |
| 26.1 |
| 20.6 |
| 22.7 |
| 19.1 |
| 17.8 |
| 23.9 |
| 23.4 |
| 26.3 |
| 20.6 |
| 22.0 |
| 23.2 |
| 36.7 |
| 40.3 |
| 45.5 |
| 38.2 |
| 47.0 |
| 52.9 |
| 53.1 |
| 53.7 |
| 71.2 |
| 62.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.3 |
| 206.2 |
| 165.2 |
| 142.1 |
| 122.7 |
| 82.2 |
| 56.9 |
| 51.4 |
| 66.8 |
| 55.7 |
| 61.1 |
| 59.8 |
| 26.2 |
| 27.7 |
| 50.4 |
| 64.2 |
| 71.1 |
| 58.2 |
| 63.8 |
| 56.5 |
| 59.5 |
| 62.0 |
| 56.3 |
| 326.2 |
| 321.0 |
| 2.5 |
| 2.0 |
| 2.1 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.9 |
| 1.4 |
| 1.9 |
| 2.7 |
| 3.2 |
| 3.9 |
| 4.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| 10.7 |
| 9.9 |
| 7.6 |
| 3.1 |
| 3.3 |
| 3.3 |
| 3.4 |
| 3.6 |
| 3.8 |
| 4.0 |
| - |
| - |
| 0.0 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.1 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.1 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.9 |
| 71.6 |
| 31.8 |
| 40.8 |
| 39.5 |
| 95.4 |
| - |
| 143.0 |
| 143.5 |
| 143.2 |
| 142.9 |
| - |
| - |
| 569.1 |
| 519.9 |
| 506.1 |
| 482.7 |
| 444.8 |
| 418.5 |
| 417.7 |
| 432.4 |
| 445.0 |
| 443.3 |
| 434.6 |
| 131.5 |
| 187.3 |
| 420.3 |
| 238.4 |
| 229.7 |
| 247.5 |
| 591.3 |
| 199.4 |
| 203.0 |
| 205.2 |
| 199.1 |
| 2,228.8 |
| 2,224.4 |
| 425.1 |
| 425.5 |
| 424.8 |
| 423.9 |
| 424.1 |
| 424.2 |
| 423.8 |
| 423.3 |
| 424.4 |
| 435.0 |
| - |
| - |
| 355.9 |
| - |
| - |
| - |
| 385.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| (495.1) |
| (530.8) |
| (517.4) |
| (482.3) |
| (463.0) |
| (425.2) |
| (407.5) |
| (366.2) |
| 4.8 |
| 40.0 |
| (80.1) |
| (43.2) |
| 55.9 |
| (61.2) |
| (72.7) |
| (71.1) |
| - |
| 45.8 |
| 42.2 |
| 28.4 |
| 9.9 |
| (2,420.0) |
| (2,381.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 2.7 |
| 2.5 |
| 2.1 |
| 2.1 |
| 2.1 |
| - |
| 0.6 |
| 0.6 |
| - |
| - |
| 3.1 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (64.8) |
| (100.2) |
| (87.4) |
| (53.3) |
| (33.7) |
| 4.0 |
| 21.3 |
| 62.1 |
| 434.2 |
| 480.0 |
| 405.1 |
| 385.5 |
| 416.6 |
| 371.6 |
| 372.9 |
| 398.1 |
| 390.1 |
| 605.6 |
| 598.7 |
| 584.1 |
| 561.8 |
| (1,533.1) |
| (1,495.1) |
| (100.2) |
| (87.4) |
| (53.3) |
| (33.7) |
| 4.0 |
| 21.3 |
| 62.1 |
| 434.2 |
| 480.0 |
| 405.1 |
| 385.5 |
| 416.6 |
| 371.6 |
| 372.9 |
| 398.1 |
| 390.1 |
| 605.6 |
| 598.7 |
| 584.1 |
| 561.8 |
| (1,533.1) |
| (1,495.1) |
| - |
| - |
| 238.7 |
| 250.2 |
| 257.0 |
| 272.3 |
| 288.1 |
| 285.0 |
| 270.6 |
| 55.8 |
| 58.3 |
| 244.3 |
| 21.8 |
| 21.8 |
| 69.6 |
| 409.9 |
| 51.5 |
| 42.1 |
| 43.6 |
| 51.2 |
| (30.2) |
| (32.2) |
| (69.3) |
| (55.3) |
| (17.7) |
| (0.0) |
| 11.1 |
| 18.0 |
| 60.7 |
| (8.5) |
| 17.2 |
| (3.5) |
| (3.9) |
| 55.2 |
| (23.1) |
| (27.2) |
| (12.3) |
| 59.5 |
| 58.4 |
| 72.1 |
| 70.9 |
| 67.6 |
| 1.8 |
| 12.9 |
| (100.2) |
| (87.4) |
| (53.3) |
| (33.7) |
| 4.0 |
| 21.3 |
| 62.1 |
| 434.2 |
| 480.0 |
| 405.1 |
| 385.5 |
| 416.6 |
| 371.6 |
| 372.9 |
| 398.1 |
| 390.1 |
| 605.6 |
| 598.7 |
| 584.1 |
| 561.8 |
| (1,533.1) |
| (1,495.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |