| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | 69.4 | 127.7 | 58.2 | - | 105.3 | 135.0 | 202.2 | - | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | 184.4 | 143.6 | 221.8 | 30.1 | 24.8 | 85.4 | 81.2 | 132.5 | 19.1 | 3.4 | 7.5 | ||||||||
| 139.4 |
| 86.4 |
| 91.6 |
| 184.4 |
| 326.0 |
| 372.4 |
| 139.9 |
| 143.6 |
| 219.3 |
| 256.7 |
| 461.0 |
| 221.8 |
| 188.3 |
| 161.6 |
| 189.8 |
| 30.1 |
| 28.0 |
| 69.8 |
| 11.5 |
| 24.8 |
| 38.4 |
| 61.7 |
| 102.1 |
| 85.4 |
| 43.6 |
| Restricted Cash | 1.9 | 1.9 | - | 2.2 | 2.1 | 2.1 | - | 2.2 | 2.2 | 6.9 | - | 7.3 | 7.3 | 7.3 | - | 7.4 | 7.9 | 3.0 | - | 2.4 | 2.4 | 2.4 | - | 1.8 | 1.8 | 1.0 | - | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Short Term Investments | 1,595.6 | 715.0 | 692.8 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 122.6 | 126.0 | 126.7 | 126.4 | 125.8 | 86.0 | 85.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | 69.4 | 127.7 | 58.2 | - | 105.3 | 135.0 | 202.2 | - | 139.4 | 209.0 | 217.6 | 311.2 | 452.4 | 498.2 | 225.9 | 228.6 | 219.3 | 256.7 | 461.0 | 221.8 | 188.3 | 161.6 | 189.8 | 30.1 | 28.0 | 69.8 | 11.5 | 24.8 | 38.4 | 61.7 | 102.1 | 85.4 | 43.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 15.7 | 218.9 | 6.8 | 9.7 | 2.4 | 2.5 | 0.0 | - | - | - | - | 1.2 | 69.4 | 39.6 | 1.4 | 0.2 | 1.3 | 0.2 | 10.3 | 0.7 | 1.0 | 9.0 | 0.8 | 21.7 | 1.3 | 1.3 | 0.7 | 2.0 | 13.4 | 3.2 | 0.3 | 0.0 | 0.0 | 0.1 | 0.1 | 0.9 | 0.6 | 0.1 | 0.1 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 21.7 | 16.1 | 10.9 | 23.7 | 23.8 | 9.4 | 9.5 | 9.2 | 11.0 | 10.5 | 8.8 | 10.1 | 9.9 | 8.4 | 7.3 | 6.8 | 6.6 | 5.2 | ||||||||||||||||||||||
| Other Current Assets | 18.3 | 22.9 | 13.5 | 13.2 | 11.7 | 5.7 | 5.0 | 4.2 | 7.5 | 7.1 | 4.0 | 7.2 | 14.4 | 25.2 | 20.2 | 8.9 | 7.8 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,839.8 | 1,174.4 | 950.6 | 946.9 | 1,135.2 | 570.5 | 695.5 | 450.1 | 541.7 | 237.9 | 416.5 | 470.2 | 574.8 | 575.0 | 405.3 | 432.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 466.1 | 464.7 | 462.7 | 455.3 | 453.2 | 449.9 | 444.1 | 429.8 | 409.2 | 379.2 | 332.2 | 270.3 | 221.3 | 181.1 | 141.9 | 101.2 | 82.1 | 77.3 | 71.5 | 68.6 | 58.6 | 51.5 | 47.2 | 45.4 | 43.2 | 39.3 | 35.3 | 28.5 | 24.2 | 24.5 | 23.7 | 23.3 | 23.1 | 22.7 | 22.6 | 22.5 | 21.3 | 21.4 | 19.9 | 18.9 |
| Accumulated Depreciation | 91.3 | 86.1 | 80.2 | 74.2 | 68.4 | 62.8 | 58.0 | 53.9 | 50.0 | 45.8 | 42.0 | 38.9 | 36.1 | 33.8 | 31.6 | 29.3 | 27.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 374.8 | 378.6 | 382.5 | 381.0 | 384.8 | 387.1 | 386.0 | 375.9 | 359.3 | 333.4 | 290.3 | 231.4 | 185.2 | 147.3 | 110.3 | 71.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 6.0 | 6.4 | 6.9 | 7.3 | 7.7 | 8.1 | 8.6 | 9.0 | 9.4 | 9.8 | 10.3 | 10.7 | 11.1 | 11.5 | 12.0 | 12.4 | 12.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 42.8 | 43.4 | 43.9 | 44.0 | 44.5 | 44.9 | 45.3 | 44.3 | 44.6 | 44.9 | 45.3 | 40.7 | 41.1 | 41.7 | 58.3 | 68.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 4.9 | 1.4 | 1.4 | 1.4 | 1.3 | 3.1 | 4.5 | 4.5 | 0.2 | 0.2 | 3.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,268.3 | 1,604.2 | 1,385.3 | 1,380.6 | 1,573.5 | 1,013.7 | 1,139.8 | 883.8 | 955.2 | 626.3 | 765.6 | 795.9 | 891.3 | 891.5 | 691.9 | 751.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 30.7 | 32.9 | 17.7 | 33.1 | 10.0 | 14.5 | 11.4 | 26.6 | 8.5 | 4.5 | 35.9 | 7.9 | 9.6 | 0.8 | 2.9 | 5.9 | 10.6 | 4.1 | 9.5 | 10.0 | 5.3 | 4.8 | 6.8 | 4.1 | 13.4 | 12.2 | 7.6 | 4.6 | 4.1 | 3.9 | 2.8 | 2.2 | 1.8 | 5.7 | 4.1 | 3.2 | 2.6 | 3.7 | 12.2 | 5.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 108.5 | 111.9 | 2.4 | 23.0 | 43.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 16.9 | 29.8 | 66.3 | 74.1 | 84.3 | 97.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 7.8 | 7.5 | 7.3 | 7.0 | 6.8 | 6.6 | 6.3 | 6.1 | 5.3 | 3.4 | 10.6 | 2.8 | 2.7 | 2.7 | 2.8 | 2.9 | ||||||||||||||||||||||||
| Accrued Expenses | 76.6 | 130.1 | 90.4 | 64.8 | 78.5 | 59.4 | 63.0 | 47.9 | 37.1 | 46.6 | 39.8 | 38.2 | 39.6 | 48.2 | 46.9 | 32.5 | 23.7 | 18.5 | ||||||||||||||||||||||
| Other Current Liabilities | 11.2 | 10.7 | 10.8 | 7.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.5 | 0.4 | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 295.2 | 347.4 | 195.5 | 194.5 | 220.5 | 93.8 | 103.2 | 96.7 | 65.2 | 63.7 | 105.5 | 70.2 | 87.2 | 122.0 | 138.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 100.1 | 102.1 | 104.1 | 105.7 | 107.5 | 109.3 | 111.0 | 112.0 | 113.6 | 115.2 | 104.6 | 79.9 | 80.1 | 79.5 | 78.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 48.6 | 53.8 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | 0.0 | 1.1 | 40.8 | 56.0 | 71.2 | 89.8 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 0.7 | - | - | 0.0 | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 1,374.1 | 694.1 | 686.4 | 666.3 | 668.7 | 863.9 | 845.6 | 448.1 | 394.6 | 388.8 | 372.9 | 343.6 | 339.1 | 373.1 | 134.8 | 149.4 | ||||||||||||||||||||||||
| Total Liabilities | 1,669.3 | 1,041.5 | 881.9 | 860.8 | 889.3 | 957.6 | 948.7 | 544.8 | 459.7 | 452.6 | 478.4 | 413.9 | 426.2 | 495.1 | 273.6 | 277.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,729.1) | (1,596.3) | (1,627.2) | (1,603.4) | (1,428.2) | (1,798.6) | (1,625.5) | (1,455.0) | (1,284.2) | (1,158.9) | (1,026.0) | (916.4) | (813.4) | (862.1) | (820.8) | (735.2) | (663.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.7 | 6.7 | 6.4 | 5.4 | 4.4 | 4.1 | 4.8 | (1.0) | (1.1) | (1.3) | (3.2) | (0.4) | (0.3) | (0.3) | (0.1) | (0.1) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | (15.1) | (5.7) | 37.4 | (2.5) | 0.9 | 3.5 | 5.6 | 8.4 | 11.6 | 13.3 | 15.8 | 17.2 | 18.3 | 19.3 | 19.8 | 20.3 | - | |||||||||||||||||||||||
| Total Stockholders Equity | 614.0 | 568.4 | 466.1 | 522.3 | 683.3 | 52.6 | 185.4 | 330.5 | 483.8 | 160.4 | 271.3 | 364.8 | 446.8 | 377.0 | 398.5 | 453.9 | 452.3 | |||||||||||||||||||||||
| Total Equity | 598.9 | 562.7 | 503.4 | 519.8 | 684.2 | 56.1 | 191.1 | 339.0 | 495.4 | 173.7 | 287.2 | 382.0 | 465.1 | 396.4 | 418.3 | 474.2 | 452.3 | 372.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,544.5 | 827.0 | 755.2 | 752.4 | 914.7 | 476.8 | 592.3 | 353.3 | 476.5 | 174.2 | 311.0 | 399.9 | 487.7 | 453.0 | 266.4 | 304.2 | 278.8 | 201.2 | ||||||||||||||||||||||
| Book Value | 614.0 | 568.4 | 466.1 | 522.3 | 683.3 | 52.6 | 185.4 | 330.5 | 483.8 | 160.4 | 271.3 | 364.8 | 446.8 | 377.0 | 398.5 | 453.9 | 452.3 | 372.6 | ||||||||||||||||||||||
| Tangible Book Value | 608.0 | 562.0 | 459.2 | 515.0 | 675.6 | 44.5 | 176.9 | 321.6 | 474.4 | 150.6 | 261.1 | 354.1 | 435.7 | 365.5 | 386.6 | 441.5 | 439.5 | |||||||||||||||||||||||
| 6.8 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 1.9 | 3.5 | 7.9 | 7.3 | 2.4 | 1.8 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | 0.0 | 126.7 | 85.0 | - | - | - | - | - | 21.7 | 9.0 | 0.1 | 0.6 | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | 311.2 | 228.6 | 221.8 | 30.1 | 24.8 | 85.4 | 81.2 | 154.2 | 28.1 | 3.5 | 8.1 | 6.8 | 2.0 | - | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||
| Accounts Receivable | 6.8 | 0.0 | 0.0 | 1.4 | 10.3 | 0.8 | 0.7 | 0.3 | 0.1 | 0.1 | - | - | 0.1 | 0.0 | - | 0.1 | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 10.9 | 9.5 | 8.8 | 7.3 | 4.4 | 4.3 | 3.3 | 1.3 | 0.9 | 1.3 | 3.3 | 0.6 | 0.6 | 0.6 | 0.1 | 0.4 | - | - | |||||
| Other Current Assets | 13.5 | 5.0 | 4.0 | 20.2 | 2.2 | 1.8 | 2.6 | 0.6 | 1.4 | 3.8 | 0.8 | 0.0 | 0.1 | - | - | - | - | ||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Assets | 950.6 | 695.5 | 416.5 | 405.3 | 384.6 | 322.4 | 265.2 | 78.8 | 67.9 | 90.5 | 102.9 | 154.8 | 28.8 | 6.6 | 9.9 | 8.1 | |||||||
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment Gross | 462.7 | 444.1 | 332.2 | 141.9 | 71.5 | 47.2 | 35.3 | 23.7 | 22.6 | 19.9 | 10.0 | 8.1 | 6.6 | 6.5 | 0.4 | 1.3 | - | - | - | - | - | - | - |
| Accumulated Depreciation | 80.2 | 58.0 | 42.0 | 31.6 | 22.9 | 16.3 | 12.1 | 9.8 | 7.1 | 4.5 | 5.5 | 4.2 | 3.1 | 1.6 | 0.3 | 1.2 | - | ||||||
| Property,Plant & Equipment Net | 382.5 | 386.0 | 290.3 | 110.3 | 48.7 | 30.9 | 23.2 | 13.9 | 15.5 | 15.4 | 4.5 | 3.9 | 3.5 | 4.9 | 0.0 | 0.1 | |||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | 23.1 | 1.7 | - | - | - | - | ||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.6 | 1.8 | - | ||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Intangible Assets | 6.9 | 8.6 | 10.3 | 12.0 | 13.7 | 15.4 | 17.1 | 18.8 | 20.5 | 22.2 | 24.8 | 1.0 | 3.2 | 4.8 | 1.7 | 2.0 | - | ||||||
| Operating Lease Right Of Use Assets | 43.9 | 45.3 | 45.3 | 58.3 | 17.3 | 16.1 | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Assets | 1.4 | 4.5 | 3.3 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | 5.0 | 5.1 | 6.0 | 4.1 | - | ||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Assets | 1,385.3 | 1,139.8 | 765.6 | 691.9 | 710.1 | 522.5 | 349.8 | 111.6 | 104.0 | 128.2 | 132.3 | 182.8 | 37.3 | 16.5 | 15.9 | 12.4 | - | ||||||
| Current Liabilities | |||||||||||||||||||||||
| Accounts Payable | 17.7 | 11.4 | 35.9 | 2.9 | 9.5 | 6.8 | 7.6 | 2.8 | 4.1 | 12.2 | 5.0 | 2.6 | 1.2 | 0.9 | 0.6 | 0.7 | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Revenue Current | 2.4 | 0.0 | 0.9 | 74.1 | 111.1 | 19.3 | 77.8 | 0.0 | 5.3 | 2.6 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | ||||||
| Operating Lease Liabilities Current | 7.3 | 6.3 | 10.6 | 2.8 | 2.3 | 1.1 | - | - | - | - | - | - | - | - | - | - | |||||||
| Accrued Expenses | 90.4 | 63.0 | 39.8 | 46.9 | 14.0 | 5.4 | 6.5 | 5.0 | 4.6 | 4.6 | 5.4 | 1.4 | 0.6 | 0.7 | 0.9 | 0.5 | - | - | |||||
| Other Current Liabilities | 10.8 | 0.4 | 0.4 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.6 | 1.6 | - | - | - | ||||||
| Total Current Liabilities | 195.5 | 103.2 | 105.5 | 138.9 | 146.5 | 40.7 | 97.1 | 12.4 | 18.7 | 25.6 | 15.9 | 11.8 | 8.7 | 5.3 | 2.6 | ||||||||
| Non-Current Liabilities | |||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 104.1 | 111.0 | 104.6 | 78.8 | 23.3 | 20.0 | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Revenue Non-Current | - | - | 0.0 | 56.0 | 131.5 | - | 5.0 | - | - | 2.5 | - | - | - | - | - | - | - | ||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.1 | - | - | ||||||
| Total Non-Current Liabilities | 686.4 | 845.6 | 372.9 | 134.8 | 154.8 | 20.0 | 8.7 | 4.0 | 4.5 | 7.5 | 6.7 | 5.0 | 2.9 | 2.4 | 0.7 | - | |||||||
| Total Liabilities | 881.9 | 948.7 | 478.4 | 273.6 | 301.3 | 60.7 | 105.8 | 16.4 | 23.2 | 33.2 | 22.6 | 16.8 | 11.6 | 7.7 | 3.3 | 4.3 | |||||||
| Common Equity | |||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | 582.9 | 514.0 | 493.8 | 426.9 | 391.2 | - | - | - | - | - | ||||||
| Retained Earnings | (1,627.2) | (1,625.5) | (1,026.0) | (820.8) | (644.7) | (503.8) | (419.3) | (487.3) | (432.8) | (398.4) | (316.7) | (224.8) | (166.1) | (135.0) | (113.9) | (110.7) | - | ||||||
| Accumulated Other Comprehensive Income | 6.4 | 4.8 | (3.2) | (0.1) | (0.1) | 0.0 | (0.4) | (0.0) | 0.0 | 0.0 | (0.1) | - | - | - | - | - | |||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Minority Interest | 37.4 | 5.6 | 15.8 | 19.8 | 0.0 | - | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (1.8) | (1.2) | (0.2) | (1.0) | - | ||||||
| Total Stockholders Equity | 466.1 | 185.4 | 271.3 | 398.5 | 408.8 | 461.8 | 244.6 | 95.8 | 81.4 | 95.6 | 110.2 | 166.5 | 27.5 | 10.0 | 12.8 | 9.0 | 4.9 | ||||||
| Total Equity | 503.4 | 191.1 | 287.2 | 418.3 | 408.8 | 461.8 | 244.0 | 95.2 | 80.9 | 95.0 | 109.6 | 166.0 | 25.7 | 8.8 | 12.6 | 8.1 | 4.9 | 12.3 | |||||
| Supplementary Data | |||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Working Capital | 755.2 | 592.3 | 311.0 | 266.4 | 238.1 | 281.7 | 168.2 | 66.4 | 49.2 | 64.9 | 87.0 | 143.0 | 20.1 | 1.2 | 7.3 | 3.9 | - | - | |||||
| Book Value | 466.1 | 185.4 | 271.3 | 398.5 | 408.8 | 461.8 | 244.6 | 95.8 | 81.4 | 95.6 | 110.2 | 166.5 | 27.5 | 10.0 | 12.8 | 9.0 | 4.9 | 12.3 | |||||
| Tangible Book Value | 459.2 | 176.9 | 261.1 | 386.6 | 395.2 | 446.4 | 227.5 | 77.0 | 61.0 | 73.4 | 85.4 | 165.5 | 24.3 | 5.2 | 11.1 | 7.1 | - | ||||||
| 4.4 |
| 7.3 |
| 6.6 |
| 7.1 |
| 4.3 |
| 4.1 |
| 3.1 |
| 2.7 |
| 3.3 |
| 3.1 |
| 1.8 |
| 1.6 |
| 1.3 |
| 1.1 |
| 0.7 |
| 0.7 |
| 0.9 |
| 0.9 |
| 0.7 |
| 0.6 |
| 1.3 |
| 3.4 |
| 2.8 |
| 2.2 |
| 1.7 |
| 1.8 |
| 2.3 |
| 1.8 |
| 2.4 |
| 2.5 |
| 1.5 |
| 2.6 |
| 1.5 |
| 1.6 |
| 0.5 |
| 0.6 |
| 0.3 |
| 0.4 |
| 1.6 |
| 1.4 |
| 0.9 |
| 1.7 |
| 3.5 |
| 3.8 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 417.6 |
| 338.3 |
| 384.6 |
| 526.0 |
| 586.8 |
| 323.7 |
| 322.4 |
| 315.2 |
| 314.5 |
| 507.6 |
| 265.2 |
| 244.5 |
| 235.0 |
| 249.0 |
| 78.8 |
| 61.9 |
| 92.7 |
| 53.1 |
| 67.9 |
| 77.9 |
| 89.7 |
| 106.2 |
| 90.5 |
| 49.6 |
| 25.0 |
| 22.9 |
| 20.8 |
| 19.2 |
| 17.7 |
| 16.3 |
| 15.0 |
| 13.9 |
| 12.9 |
| 12.1 |
| 11.4 |
| 10.8 |
| 10.5 |
| 9.8 |
| 9.3 |
| 8.5 |
| 7.8 |
| 7.1 |
| 6.4 |
| 5.6 |
| 5.3 |
| 4.5 |
| 6.6 |
| 54.9 |
| 52.3 |
| 48.7 |
| 47.8 |
| 39.4 |
| 33.7 |
| 30.9 |
| 30.4 |
| 29.4 |
| 26.4 |
| 23.2 |
| 17.1 |
| 13.4 |
| 13.9 |
| 13.9 |
| 14.0 |
| 14.6 |
| 14.9 |
| 15.5 |
| 16.1 |
| 15.7 |
| 16.2 |
| 15.4 |
| 12.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.2 |
| 13.7 |
| 14.1 |
| 14.5 |
| 14.9 |
| 15.4 |
| 15.8 |
| 16.2 |
| 16.6 |
| 17.1 |
| 17.5 |
| 17.9 |
| 18.3 |
| 18.8 |
| 19.2 |
| 19.6 |
| 20.0 |
| 20.5 |
| 20.9 |
| 21.3 |
| 21.7 |
| 22.2 |
| 23.5 |
| 16.4 |
| 16.9 |
| 17.3 |
| 18.5 |
| 18.4 |
| 15.7 |
| 16.1 |
| 16.5 |
| 10.3 |
| 10.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 703.6 |
| 638.5 |
| 710.1 |
| 734.9 |
| 756.8 |
| 499.3 |
| 522.5 |
| 555.7 |
| 561.1 |
| 587.6 |
| 349.8 |
| 336.8 |
| 333.9 |
| 340.9 |
| 111.6 |
| 112.9 |
| 127.0 |
| 88.2 |
| 104.0 |
| 115.1 |
| 126.9 |
| 144.3 |
| 128.2 |
| 85.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 108.7 |
| 111.1 |
| 150.9 |
| 144.9 |
| 6.7 |
| 19.3 |
| 26.3 |
| 33.2 |
| 54.0 |
| 77.8 |
| 75.7 |
| 90.9 |
| 124.9 |
| 0.0 |
| 0.9 |
| 1.6 |
| 1.9 |
| 5.3 |
| 13.3 |
| 21.2 |
| 25.6 |
| 2.6 |
| 0.0 |
| 2.9 |
| 2.8 |
| 2.3 |
| 1.3 |
| 1.3 |
| 1.2 |
| 1.1 |
| 1.0 |
| 0.7 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| 29.5 |
| 12.9 |
| 9.6 |
| 5.4 |
| 9.4 |
| 4.4 |
| 4.0 |
| 6.5 |
| 5.2 |
| 5.7 |
| 3.9 |
| 5.0 |
| 2.2 |
| 4.1 |
| 3.5 |
| 4.6 |
| 2.0 |
| 2.2 |
| 4.8 |
| 4.6 |
| 6.3 |
| - |
| - |
| - |
| 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 |
| 0.0 |
| 128.2 |
| 138.9 |
| 137.0 |
| 146.5 |
| 195.4 |
| 167.2 |
| 25.1 |
| 40.7 |
| 42.8 |
| 53.3 |
| 73.7 |
| 97.1 |
| 87.1 |
| 101.8 |
| 134.6 |
| 12.4 |
| 7.1 |
| 9.1 |
| 13.7 |
| 18.7 |
| 20.3 |
| 27.6 |
| 37.0 |
| 25.6 |
| 14.8 |
| 78.2 |
| 22.7 |
| 22.5 |
| 23.3 |
| 22.9 |
| 22.5 |
| 19.7 |
| 20.0 |
| 20.4 |
| 14.2 |
| 14.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.5 |
| 131.5 |
| 79.7 |
| 121.5 |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 22.3 |
| 29.7 |
| 33.2 |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 1.3 |
| 5.2 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 112.5 |
| 128.9 |
| 154.8 |
| 102.6 |
| 144.1 |
| 19.7 |
| 20.0 |
| 20.4 |
| 14.2 |
| 14.4 |
| 8.7 |
| 24.1 |
| 31.5 |
| 34.8 |
| 4.0 |
| 4.0 |
| 4.2 |
| 4.3 |
| 4.5 |
| 5.2 |
| 6.0 |
| 10.1 |
| 7.5 |
| 11.3 |
| 251.3 |
| 266.0 |
| 301.3 |
| 298.0 |
| 311.2 |
| 44.8 |
| 60.7 |
| 63.1 |
| 67.5 |
| 88.1 |
| 105.8 |
| 111.2 |
| 133.3 |
| 169.4 |
| 16.4 |
| 11.1 |
| 13.3 |
| 18.0 |
| 23.2 |
| 25.5 |
| 33.5 |
| 47.0 |
| 33.2 |
| 26.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 647.1 |
| 582.9 |
| 578.6 |
| 575.0 |
| 516.6 |
| 514.0 |
| 512.0 |
| 510.3 |
| 508.3 |
| 493.8 |
| 436.1 |
| (707.6) |
| (644.7) |
| (581.3) |
| (551.4) |
| (524.6) |
| (503.8) |
| (455.4) |
| (441.8) |
| (422.0) |
| (419.3) |
| (431.0) |
| (451.3) |
| (475.2) |
| (487.3) |
| (476.5) |
| (460.9) |
| (446.0) |
| (432.8) |
| (422.1) |
| (416.6) |
| (410.5) |
| (398.4) |
| (376.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.0 |
| (0.2) |
| (0.6) |
| (0.2) |
| (0.4) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.2) |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (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) |
| 372.6 |
| 408.8 |
| 436.9 |
| 445.5 |
| 454.5 |
| 461.8 |
| 493.1 |
| 494.1 |
| 500.1 |
| 244.6 |
| 226.2 |
| 201.2 |
| 172.1 |
| 95.8 |
| 102.3 |
| 114.3 |
| 70.8 |
| 81.4 |
| 90.1 |
| 93.9 |
| 97.8 |
| 95.6 |
| 60.0 |
| 408.8 |
| 436.9 |
| 445.5 |
| 454.5 |
| 461.8 |
| 492.6 |
| 493.6 |
| 499.5 |
| 244.0 |
| 225.7 |
| 200.6 |
| 171.5 |
| 95.2 |
| 101.8 |
| 113.7 |
| 70.2 |
| 80.9 |
| 89.5 |
| 93.3 |
| 97.2 |
| 95.0 |
| 59.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 238.1 |
| 330.5 |
| 419.6 |
| 298.6 |
| 281.7 |
| 272.4 |
| 261.1 |
| 433.9 |
| 168.2 |
| 157.5 |
| 133.2 |
| 114.3 |
| 66.4 |
| 54.7 |
| 83.5 |
| 39.4 |
| 49.2 |
| 57.6 |
| 62.1 |
| 69.2 |
| 64.9 |
| 34.8 |
| 408.8 |
| 436.9 |
| 445.5 |
| 454.5 |
| 461.8 |
| 493.1 |
| 494.1 |
| 500.1 |
| 244.6 |
| 226.2 |
| 201.2 |
| 172.1 |
| 95.8 |
| 102.3 |
| 114.3 |
| 70.8 |
| 81.4 |
| 90.1 |
| 93.9 |
| 97.8 |
| 95.6 |
| 60.0 |
| 359.3 |
| 395.2 |
| 422.8 |
| 431.0 |
| 439.5 |
| 446.4 |
| 477.4 |
| 477.9 |
| 483.4 |
| 227.5 |
| 208.7 |
| 183.3 |
| 153.7 |
| 77.0 |
| 83.1 |
| 94.7 |
| 50.7 |
| 61.0 |
| 69.2 |
| 72.6 |
| 76.0 |
| 73.4 |
| 36.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| 26.5 |
| 31.6 |
| 28.0 |
| 11.2 |
| 1.4 |
| 26.5 |
| 31.6 |
| 28.0 |
| 11.2 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.5 |
| 31.6 |
| 28.0 |
| 11.2 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |