| (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 | 28.0 | 19.7 | 57.5 | 32.7 | 46.9 | 4.3 | 15.5 | 46.9 | 424.1 | 13.9 | 8.0 | 43.7 | 2.8 | 2.5 | 0.0 | 0.0 | 0.1 | 0.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | 17.2 | 16.8 | 16.1 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 28.0 | 19.7 | 57.5 | 32.7 | 46.9 | 4.3 | 15.5 | 46.9 | 424.1 | 13.9 | 8.0 | 43.7 | 2.8 | 2.5 | 0.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 12.1 | 26.3 | 23.0 | 38.0 | 36.8 | 32.2 | 37.8 | 35.7 | 36.4 | 116.9 | 173.6 | 276.6 | 312.5 | 262.8 | 10.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | 4.6 | 4.7 | 5.1 | 3.1 | 4.3 | 3.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 181.0 | 145.5 | 140.3 | 182.7 | 181.6 | 158.5 | - | 613.1 | 409.2 | 1,016.2 | 2,873.6 | 3,746.7 | 3,183.8 | 2,034.5 | 202.0 | |||
| 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 | 203.5 | 157.8 | 190.4 | 217.7 | 181.7 | 160.2 | 258.2 | 613.1 | 409.2 | 1,016.2 | 2,873.6 | 3,746.7 | 3,185.2 | 2,109.2 | 202.0 | 197.1 | ||
| (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 | Q1 FY 20 | Q4 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 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 46.4 | 28.0 | 50.5 | 44.6 | 73.6 | 19.7 | 29.8 | 54.4 | 48.9 | 57.5 | 42.6 | 18.5 | 23.2 | 32.7 | 33.5 | |||||||||||||||||||||||||
| - |
| 0.0 |
| 0.1 |
| 0.2 |
| 9.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 0.9 | 1.0 | 0.9 | 1.1 | 1.4 | 2.7 | 14.6 | 4.8 | 10.6 | 7.6 | 4.6 | 9.1 | 16.1 | 6.7 | 2.7 | 1.7 | - | - |
| Other Current Assets | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | - | 0.0 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.0 | 1.8 | 0.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 57.2 | 54.1 | 90.5 | 88.2 | 87.9 | 47.8 | 84.8 | 144.7 | 471.8 | 253.2 | 556.6 | 702.7 | 338.6 | 287.9 | 20.3 | 20.5 | - | - |
| 725.6 |
| 699.5 |
| - |
| - |
| Accumulated Depreciation | 2.8 | 2.5 | 1.8 | 1.2 | 1.0 | 1.1 | 14.4 | 8.4 | 4.1 | - | 22.4 | 14.8 | 8.5 | 8.1 | 7.1 | 489.6 | - | - |
| Property,Plant & Equipment Net | 1.9 | 2.2 | 2.8 | 3.2 | 2.4 | 2.4 | 189.0 | 121.9 | 97.2 | 38.1 | 107.7 | 112.0 | 117.4 | 51.6 | 2.8 | 209.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 0.2 | 4.3 | 4.5 | 11.1 | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | 227.8 | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.8 | 0.5 | 1.0 | 0.4 | 0.7 | 0.3 | 3.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 18.1 | 7.4 | - | 136.9 | 539.6 | 321.9 | 186.9 | 21.5 | 31.0 | - | - |
| Other Non-Current Assets | 3.4 | 2.3 | 17.7 | 2.8 | 2.3 | 2.4 | - | 1.6 | - | - | - | - | - | 0.9 | 0.4 | 1.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 460.7 | 431.0 | 485.3 | 485.4 | 390.3 | 346.5 | 1,166.6 | 2,083.6 | 1,643.6 | 1,843.6 | 3,458.7 | 6,383.2 | 5,356.5 | 5,041.0 | 267.2 | 265.0 | - | - |
| - |
| - |
| Short Term Debt | 22.5 | 12.2 | 50.1 | 35.1 | 0.1 | 1.7 | 258.2 | - | - | - | - | - | 1.4 | 74.7 | 0.0 | 0.1 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.8 | 0.4 | 0.6 | 0.4 | 0.4 | 0.4 | 1.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 0.4 | 1.5 | 0.5 | 2.3 | 3.7 | 3.2 | - | 3.4 | 9.8 | - | 2.8 | 3.2 | 2.3 | 12.3 | 1.6 | 1.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | 4.8 | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 63.6 | 77.7 | 134.4 | 165.0 | 121.6 | 83.2 | 379.0 | 161.7 | 150.3 | 178.6 | 295.2 | 744.7 | 664.4 | 678.0 | 27.9 | 32.9 | - | - |
| 197.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.1 | 0.1 | 0.5 | - | 0.4 | - | 2.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 95.8 | - | - | - | - | - | 160.1 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | 2.1 | 4.1 | 4.0 | - | - | - | - | 4.0 | 6.3 | 6.0 | 2.2 | 0.0 | 0.0 | 0.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 493.5 | 426.9 | 417.3 | 400.7 | 326.6 | 256.5 | 1,018.2 | 886.6 | 571.6 | 1,272.5 | 3,406.3 | 4,611.1 | 3,908.9 | 3,643.0 | 265.5 | 265.1 | - | - |
| - |
| - |
| Additional Paid In Capital | 240.2 | 289.0 | 321.0 | 334.6 | 332.2 | 330.1 | 1,087.4 | 1,095.4 | 1,016.3 | 571.1 | 3,283.1 | 2,995.4 | 2,953.8 | 1,681.7 | - | - | - | - |
| Retained Earnings | (273.0) | (284.9) | (253.0) | (249.9) | (268.5) | (240.2) | (939.0) | 101.7 | 55.7 | - | (3,230.7) | (1,223.3) | (1,506.2) | (274.5) | (220.6) | (214.9) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.3 | 7.2 | 7.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (32.8) | 4.1 | 68.0 | 84.6 | 63.7 | 90.0 | 148.4 | 1,197.0 | 1,072.0 | 571.1 | 52.4 | 1,772.2 | 1,447.6 | 1,398.0 | 1.7 | (0.1) | (0.5) | 57.8 |
| Total Equity | (32.8) | 4.1 | 68.0 | 84.6 | 63.7 | 90.0 | 148.4 | 1,197.0 | 1,072.0 | 571.1 | 52.4 | 1,772.2 | 1,447.6 | 1,398.0 | 1.7 | (0.1) | (0.5) | 57.8 |
| - |
| - |
| Net debt | 175.5 | 138.1 | 132.9 | 185.0 | 134.8 | 155.9 | 242.7 | 566.2 | (14.9) | 1,002.2 | 2,865.6 | 3,703.0 | 3,182.4 | 2,106.7 | 202.0 | 197.1 | - | - |
| Working Capital | (6.5) | (23.6) | (43.9) | (76.9) | (33.7) | (35.3) | (294.2) | (17.1) | 321.5 | 74.6 | 261.3 | (42.0) | (325.8) | (390.1) | (7.6) | (12.4) | - | - |
| Book Value | (32.8) | 4.1 | 68.0 | 84.6 | 63.7 | 90.0 | 148.4 | 1,197.0 | 1,072.0 | 571.1 | 52.4 | 1,772.2 | 1,447.6 | 1,398.0 | 1.7 | (0.1) | (0.5) | 57.8 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,170.2 | - | - | - | - |
| 43.6 |
| 43.5 |
| 46.9 |
| 1.9 |
| 1.5 |
| 1.7 |
| - |
| 1.8 |
| 0.9 |
| - |
| 2.2 |
| 0.2 |
| 46.9 |
| 0.1 |
| 95.9 |
| 382.1 |
| 424.1 |
| 989.3 |
| 0.0 |
| 62.2 |
| 13.9 |
| 2.0 |
| 7.2 |
| 8.6 |
| 8.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.2 | 0.2 | 17.2 | 17.0 | 16.8 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 46.4 | 28.0 | 50.5 | 44.6 | 73.6 | 19.7 | 29.8 | 54.4 | 48.9 | 57.5 | 42.6 | 18.5 | 23.2 | 32.7 | 33.5 | 43.6 | 43.5 | 46.9 | 1.9 | 1.5 | 1.7 | - | 1.8 | 0.9 | - | 2.2 | 0.2 | 46.9 | 0.1 | 95.9 | 382.1 | 424.1 | 989.3 | 0.0 | 62.2 | 13.9 | 2.0 | 7.2 | 8.6 | 8.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 19.6 | 12.1 | 17.9 | 24.5 | 21.2 | 26.3 | 21.1 | 24.9 | 26.0 | 23.0 | 27.2 | 23.5 | 32.5 | 38.0 | 39.9 | 53.0 | 43.4 | 36.8 | 40.2 | 37.1 | 39.5 | - | 26.1 | 30.3 | - | 34.3 | 41.4 | 35.7 | 46.8 | 36.9 | 41.6 | 36.4 | 108.8 | 124.3 | 122.9 | 116.9 | 125.2 | 112.9 | 139.2 | 173.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.5 | 4.8 | 4.6 |
| Prepaid Expenses | 0.7 | 0.9 | 0.7 | 0.6 | 0.9 | 1.0 | 0.9 | 0.8 | 0.9 | 0.9 | 0.8 | 1.0 | 1.0 | 1.1 | 1.0 | 0.9 | 1.3 | 1.4 | ||||||||||||||||||||||
| Other Current Assets | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 82.1 | 57.2 | 84.3 | 83.5 | 111.4 | 54.1 | 57.6 | 86.1 | 83.6 | 90.5 | 75.3 | 52.8 | 71.9 | 88.2 | 92.6 | 103.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 2.8 | 2.8 | 2.8 | 2.7 | 2.6 | 2.5 | 2.3 | 2.1 | 2.0 | 1.8 | 1.7 | 1.5 | 1.3 | 1.2 | 1.1 | 1.0 | 1.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1.8 | 1.9 | 1.9 | 2.0 | 2.1 | 2.2 | 2.4 | 2.5 | 2.7 | 2.8 | 3.0 | 3.2 | 3.3 | 3.2 | 3.2 | 3.0 | 2.5 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.7 | 0.8 | 1.0 | 1.0 | 0.3 | 0.5 | 0.6 | 0.7 | 0.9 | 1.0 | 0.9 | 0.2 | 0.3 | 0.4 | 0.4 | 0.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3.5 | 3.4 | 4.1 | 3.7 | 3.2 | 2.3 | 20.8 | 20.9 | 20.8 | 17.7 | 10.8 | 2.8 | 3.0 | 2.8 | 2.9 | 3.3 | 2.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 412.4 | 460.7 | 491.7 | 498.8 | 506.2 | 431.0 | 458.0 | 487.3 | 488.6 | 485.3 | 456.8 | 433.2 | 464.0 | 485.4 | 477.5 | 449.2 | 410.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 22.5 | 22.5 | 22.5 | 22.6 | 22.6 | 12.2 | 50.1 | 52.6 | 55.1 | 50.1 | 45.1 | 42.6 | 40.1 | 35.1 | 25.0 | 15.0 | 5.0 | 0.1 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.6 | 0.8 | 0.7 | 0.7 | 0.3 | 0.4 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | ||||||||||||||||||||||||
| Accrued Expenses | 1.2 | 0.4 | 0.9 | 1.4 | 0.6 | 1.5 | 0.9 | 1.1 | 0.5 | 0.5 | 1.5 | 1.2 | 1.4 | 2.3 | 2.5 | 2.1 | 1.1 | 3.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 91.2 | 63.6 | 88.2 | 90.0 | 96.1 | 77.7 | 122.0 | 155.3 | 147.6 | 134.4 | 141.4 | 107.3 | 117.2 | 165.0 | 166.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 135.9 | 181.0 | 186.2 | 191.5 | 196.8 | 145.5 | 92.7 | 101.2 | 126.8 | 140.3 | 153.5 | 164.1 | 174.5 | 182.7 | 179.4 | 188.4 | 177.5 | 181.6 | 155.0 | 163.0 | 155.1 | - | 178.8 | 170.0 | - | 801.9 | 613.5 | 613.1 | 667.7 | 612.4 | 612.1 | 409.2 | 408.9 | 1,093.5 | 940.6 | 1,016.2 | 1,004.5 | - | 2,879.5 | 2,873.6 |
| Operating Lease Liabilities Non-Current | 0.1 | 0.1 | 0.3 | 0.3 | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.5 | 0.4 | - | - | - | 0.1 | 0.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | 10.8 | 10.7 | 11.2 | 2.1 | 1.6 | 3.4 | 3.1 | 4.1 | 1.0 | 1.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 255.2 | 493.5 | 511.9 | 504.0 | 508.0 | 426.9 | 423.0 | 464.6 | 457.3 | 417.3 | 415.9 | 333.9 | 358.2 | 400.7 | 386.2 | 464.6 | ||||||||||||||||||||||||
| 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 265.4 | 240.2 | 254.5 | 268.8 | 277.1 | 289.0 | 297.7 | 307.0 | 315.5 | 321.0 | 326.5 | 331.2 | 333.0 | 334.6 | 333.6 | 332.8 | 332.2 | |||||||||||||||||||||||
| Retained Earnings | (329.5) | (273.0) | (274.8) | (274.1) | (278.9) | (284.9) | (262.7) | (284.3) | (284.2) | (253.0) | (285.7) | (231.9) | (227.1) | (249.9) | (242.3) | (348.2) | (361.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 157.1 | (32.8) | (20.3) | (5.2) | (1.8) | 4.1 | 35.0 | 22.7 | 31.3 | 68.0 | 40.8 | 99.3 | 105.8 | 84.6 | 91.3 | (15.4) | (29.0) | |||||||||||||||||||||||
| Total Equity | 157.1 | (32.8) | (20.3) | (5.2) | (1.8) | 4.1 | 35.0 | 22.7 | 31.3 | 68.0 | 40.8 | 99.3 | 105.8 | 84.6 | 91.3 | (15.4) | (29.0) | 63.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 158.4 | 203.5 | 208.8 | 214.0 | 219.4 | 157.8 | 142.8 | 153.8 | 181.9 | 190.4 | 198.6 | 206.7 | 214.6 | 217.7 | 204.4 | 203.4 | 182.5 | 181.7 | 155.1 | 165.2 | 157.2 | - | 180.2 | 170.0 | - | 1,603.8 | 718.5 | 613.1 | 667.7 | 612.4 | 612.1 | 409.2 | 817.8 | 1,093.5 | 940.6 | 1,016.2 | 1,004.5 | 2,825.8 | 2,879.5 | 2,873.6 |
| Net debt | 112.0 | 175.5 | 158.3 | 169.4 | 145.8 | 138.1 | 112.9 | 99.4 | 133.0 | 132.9 | 156.0 | 188.1 | 191.4 | 185.0 | 170.9 | 159.7 | 139.0 | 134.8 | ||||||||||||||||||||||
| Working Capital | (9.1) | (6.5) | (3.9) | (6.6) | 15.4 | (23.6) | (64.5) | (69.1) | (64.0) | (43.9) | (66.1) | (54.5) | (45.3) | (76.9) | (74.3) | (101.0) | (98.1) | |||||||||||||||||||||||
| Book Value | 157.1 | (32.8) | (20.3) | (5.2) | (1.8) | 4.1 | 35.0 | 22.7 | 31.3 | 68.0 | 40.8 | 99.3 | 105.8 | 84.6 | 91.3 | (15.4) | (29.0) | 63.7 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 1.2 |
| 2.5 |
| 2.6 |
| - |
| 2.3 |
| 6.3 |
| - |
| 12.1 |
| 8.6 |
| 4.8 |
| 11.0 |
| 12.2 |
| 10.5 |
| 10.6 |
| 12.2 |
| 6.8 |
| 6.1 |
| 7.6 |
| 7.7 |
| 8.7 |
| 7.9 |
| 4.6 |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.1 |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.8 |
| 2.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.9 |
| 87.9 |
| 44.0 |
| 42.3 |
| 44.5 |
| - |
| 49.2 |
| 108.9 |
| - |
| 59.2 |
| 61.5 |
| 144.7 |
| 74.4 |
| 164.4 |
| 447.7 |
| 471.8 |
| 1,115.4 |
| 157.5 |
| 202.9 |
| 253.2 |
| 206.0 |
| 288.4 |
| 440.0 |
| 556.6 |
| 1.0 |
| 1.0 |
| 1.2 |
| 1.3 |
| - |
| 1.0 |
| 0.7 |
| - |
| 12.0 |
| 9.9 |
| 8.4 |
| 9.1 |
| 7.1 |
| 5.4 |
| 4.1 |
| 3.0 |
| 3.0 |
| 1.9 |
| - |
| 0.2 |
| 23.2 |
| 21.8 |
| 22.4 |
| 2.4 |
| 2.1 |
| 2.2 |
| 2.3 |
| - |
| 2.5 |
| 3.0 |
| - |
| 179.2 |
| 148.2 |
| 121.9 |
| 179.2 |
| 146.0 |
| 125.4 |
| 97.2 |
| 65.2 |
| 64.6 |
| 52.9 |
| 38.1 |
| 37.9 |
| 77.2 |
| 78.4 |
| 107.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.1 |
| 0.2 |
| - |
| 0.4 |
| 2.9 |
| - |
| 4.3 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.7 |
| 2.9 |
| 2.0 |
| - |
| 5.2 |
| 6.1 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 390.3 |
| 349.2 |
| 351.7 |
| 350.6 |
| - |
| 413.1 |
| 712.4 |
| - |
| 1,155.5 |
| 1,798.8 |
| 2,083.6 |
| 1,986.3 |
| 1,951.8 |
| 1,898.1 |
| 1,643.6 |
| 2,162.6 |
| 2,081.4 |
| 1,834.2 |
| 1,843.6 |
| 1,351.0 |
| 2,453.8 |
| 2,848.5 |
| 3,458.7 |
| 0.1 |
| 2.2 |
| 2.1 |
| - |
| 1.4 |
| - |
| - |
| 801.9 |
| 105.0 |
| - |
| - |
| - |
| - |
| - |
| 408.9 |
| - |
| - |
| - |
| - |
| 2,825.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.1 |
| 0.2 |
| 0.5 |
| 0.7 |
| 0.9 |
| - |
| 1.6 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 2.1 |
| 1.0 |
| - |
| - |
| 0.1 |
| - |
| 2.7 |
| 2.7 |
| 3.4 |
| 5.1 |
| 4.2 |
| 2.2 |
| 9.8 |
| 8.2 |
| 5.5 |
| 2.8 |
| - |
| 7.1 |
| 5.0 |
| 4.5 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 4.7 |
| 4.8 |
| 4.8 |
| 4.9 |
| - |
| - |
| - |
| 204.9 |
| 190.0 |
| 121.6 |
| 135.2 |
| 139.0 |
| 118.8 |
| - |
| 67.2 |
| 97.7 |
| - |
| 927.2 |
| 264.0 |
| 161.7 |
| 227.7 |
| 189.1 |
| 140.1 |
| 150.3 |
| 584.2 |
| 228.3 |
| 166.9 |
| 178.6 |
| 177.3 |
| 3,068.4 |
| 213.8 |
| 295.2 |
| 0.3 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| 2.7 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.3 |
| 95.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.1 |
| 1.2 |
| 4.0 |
| 4.1 |
| 9.3 |
| 7.2 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 439.8 |
| 326.6 |
| 312.0 |
| 328.1 |
| 293.6 |
| - |
| 260.3 |
| 280.8 |
| - |
| 941.3 |
| 945.2 |
| 886.6 |
| 939.9 |
| 828.9 |
| 763.8 |
| 571.6 |
| 1,000.6 |
| 1,349.3 |
| 1,135.4 |
| 1,272.5 |
| 1,218.2 |
| 3,338.9 |
| 3,356.3 |
| 3,406.3 |
| 332.2 |
| 331.7 |
| 331.1 |
| 330.6 |
| - |
| 329.2 |
| 327.5 |
| - |
| 1,089.9 |
| 1,088.5 |
| 1,095.4 |
| 1,091.4 |
| 1,086.0 |
| 1,081.1 |
| 1,016.3 |
| 1,013.1 |
| 1,002.5 |
| 989.4 |
| 571.1 |
| 584.3 |
| 3,288.4 |
| 3,286.6 |
| 3,283.1 |
| (268.5) |
| (294.4) |
| (307.5) |
| (273.5) |
| - |
| (176.4) |
| 104.0 |
| - |
| (875.7) |
| (234.9) |
| 101.7 |
| (45.0) |
| 36.8 |
| 53.1 |
| 55.7 |
| 148.8 |
| (270.5) |
| (290.6) |
| - |
| (451.5) |
| (4,173.5) |
| (3,794.4) |
| (3,230.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.7 |
| 37.2 |
| 23.6 |
| 57.0 |
| - |
| 152.8 |
| 431.6 |
| 30.5 |
| 214.2 |
| 853.7 |
| 1,197.0 |
| 1,046.5 |
| 1,122.9 |
| 1,134.2 |
| 1,072.0 |
| 1,162.0 |
| 732.0 |
| 698.8 |
| 571.1 |
| 132.8 |
| (885.1) |
| (507.8) |
| 52.4 |
| 37.2 |
| 23.6 |
| 57.0 |
| - |
| 152.8 |
| 431.6 |
| 30.5 |
| 214.2 |
| 853.7 |
| 1,197.0 |
| 1,046.5 |
| 1,122.9 |
| 1,134.2 |
| 1,072.0 |
| 1,162.0 |
| 732.0 |
| 698.8 |
| 571.1 |
| 132.8 |
| (885.1) |
| (507.8) |
| 52.4 |
| 153.3 |
| 163.8 |
| 155.5 |
| - |
| 178.4 |
| 169.1 |
| - |
| 1,601.5 |
| 718.3 |
| 566.2 |
| 667.6 |
| 516.5 |
| 230.0 |
| (14.9) |
| (171.6) |
| 1,093.5 |
| 878.4 |
| 1,002.2 |
| 1,002.5 |
| 2,818.6 |
| 2,870.9 |
| 2,865.6 |
| (33.7) |
| (91.2) |
| (96.7) |
| (74.3) |
| - |
| (18.0) |
| 11.2 |
| - |
| (868.0) |
| (202.5) |
| (17.1) |
| (153.3) |
| (24.7) |
| 307.6 |
| 321.5 |
| 531.3 |
| (70.8) |
| 36.0 |
| 74.6 |
| 28.6 |
| (2,780.0) |
| 226.2 |
| 261.3 |
| 37.2 |
| 23.6 |
| 57.0 |
| - |
| 152.8 |
| 431.6 |
| 30.5 |
| 214.2 |
| 853.7 |
| 1,197.0 |
| 1,046.5 |
| 1,122.9 |
| 1,134.2 |
| 1,072.0 |
| 1,162.0 |
| 732.0 |
| 698.8 |
| 571.1 |
| 132.8 |
| (885.1) |
| (507.8) |
| 52.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |