| (in millions of USD) | FY2026 | 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 | 23.8 | 26.1 | 29.1 | 24.9 | 38.5 | 51.7 | 22.4 | 29.2 | 24.3 | 22.8 | 34.6 | 30.7 | 23.0 | 15.1 | 22.4 | 31.5 | 44.9 | 8.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 8.0 | 18.3 | 23.0 | 21.7 | - | |
| Cash And Short Term Investments | 23.8 | 26.1 | 29.1 | 24.9 | 38.5 | 51.7 | 22.4 | 29.2 | 24.3 | 22.8 | 34.6 | 30.7 | 31.0 | 33.4 | 45.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 18.4 | 20.4 | 19.5 | 28.6 | 29.1 | 23.6 | 22.2 | 31.2 | 13.9 | 14.7 | 25.4 | 18.8 | 12.8 | 18.9 | 14.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.1 | 6.0 | 4.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,431.8 | 1,387.7 | 1,335.2 | 1,268.3 | 1,211.0 | 1,177.8 | 1,145.6 | 1,086.4 | 1,045.1 | 983.1 | 886.8 | 807.5 | 735.8 | 630.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 38.4 | 51.0 | 60.6 | 59.6 | 48.8 | 37.8 | 23.4 | 36.5 | 25.3 | 31.1 | 33.0 | 34.4 | 31.5 | 25.7 | 23.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 85.0 | 66.5 | 68.0 | 60.0 | 50.0 | 116.8 | 143.0 | 95.0 | 163.5 | 148.0 | 100.5 | 58.0 | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.4 | 94.0 | 182.5 | 180.9 | 179.1 | 174.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 85.0 | 66.5 | 68.0 | 60.0 | 50.0 | 116.8 | 143.0 | 95.0 | 163.5 | 148.0 | 100.5 | 58.0 | - | - | - | - | ||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 22.7 | 23.8 | 25.4 | 26.0 | 19.0 | 26.1 | 18.4 | 16.2 | 18.8 | 29.1 | 12.0 | 6.1 | 29.3 | 24.9 | 19.2 | |||||||||||||||||||||||||
| - |
| 53.2 |
| 44.9 |
| 8.9 |
| 10.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 19.6 | 20.3 | 21.2 | 16.9 | 11.7 | 9.3 | 8.9 | 7.9 | 11.6 | 11.3 | 7.2 | 9.2 | 9.0 | 8.6 | 7.9 | 3.5 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 74.9 | 79.6 | 83.0 | 82.3 | 90.8 | 95.3 | 64.6 | 78.5 | 60.3 | 58.7 | 93.0 | 81.3 | 70.8 | 75.4 | 87.0 | 82.7 | - | - |
| 523.2 |
| 435.2 |
| - |
| - |
| Accumulated Depreciation | 929.7 | 877.1 | 810.0 | 792.1 | 729.5 | 661.5 | 584.6 | 523.6 | 464.7 | 404.7 | 345.8 | 291.6 | 238.9 | 188.6 | 149.5 | 116.4 | - | - |
| Property,Plant & Equipment Net | 502.1 | 510.6 | 525.2 | 507.1 | 506.1 | 534.8 | 583.6 | 582.8 | 589.8 | 601.3 | 561.8 | 541.3 | 513.6 | 457.5 | 390.6 | 330.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 1.8 | 7.5 | 7.7 | 1.0 | - | - |
| Equity Method Investments | 4.1 | 4.3 | 4.8 | 5.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 314.2 | 336.9 | 350.1 | 368.8 | 365.2 | 375.6 | 383.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 67.3 | 62.3 | 50.1 | 38.3 | 24.9 | 6.2 | - | - | 1.4 | 0.8 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 48.2 | 42.7 | 40.6 | 39.8 | 43.4 | 42.8 | 35.8 | 29.2 | 28.7 | 26.6 | 22.2 | 19.7 | 17.1 | 14.3 | 11.7 | 11.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,015.5 | 1,041.1 | 1,058.5 | 1,045.9 | 1,035.2 | 1,059.4 | 1,072.1 | 695.1 | 683.6 | 691.3 | 681.7 | 647.1 | 610.9 | 559.5 | 502.1 | 430.1 | - | - |
| 19.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 44.1 | 40.0 | 37.4 | 40.0 | 39.2 | 36.8 | 32.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 105.3 | 105.3 | 101.3 | 97.3 | 112.4 | 103.3 | 102.8 | 113.9 | 97.3 | 94.6 | 83.9 | 72.6 | 60.7 | 56.8 | 50.4 | 44.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 187.8 | 196.3 | 199.3 | 196.9 | 200.4 | 177.9 | 158.4 | 150.4 | 122.5 | 125.7 | 116.9 | 107.0 | 92.1 | 82.5 | 74.2 | 64.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 361.7 | 394.1 | 414.1 | 432.7 | 436.0 | 456.9 | 448.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 20.2 | 16.0 | 20.3 | 37.6 | 46.7 | 39.0 | 30.6 | 33.5 | 31.6 | 24.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 14.8 | 14.1 | 11.3 | 10.9 | 14.9 | 14.1 | 11.9 | 35.1 | 33.2 | 20.6 | 19.7 | 17.9 | 12.5 | 4.6 | 2.8 | 2.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 649.3 | 671.0 | 692.7 | 700.4 | 701.4 | 765.6 | 781.8 | 385.9 | 424.8 | 416.4 | 365.2 | 298.4 | 209.4 | 187.7 | 169.6 | 142.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 54.2 | 45.8 | 38.8 | 32.7 | 24.8 | - | - |
| Retained Earnings | 291.2 | 292.4 | 288.7 | 271.1 | 261.3 | 222.1 | 223.2 | 244.9 | 189.8 | 208.7 | 245.8 | 200.5 | 173.1 | 152.1 | 120.7 | 89.1 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 366.2 | 370.0 | 365.8 | 345.5 | 333.8 | 293.8 | 290.3 | 309.2 | 258.7 | 274.9 | 316.5 | 348.7 | 401.4 | 371.8 | 332.4 | 287.8 | 253.0 | 232.3 |
| Total Equity | 366.2 | 370.0 | 365.8 | 345.5 | 333.8 | 293.8 | 290.3 | 309.2 | 258.7 | 274.9 | 316.5 | 348.7 | 401.4 | 371.8 | 332.4 | 287.8 | 253.0 | 232.3 |
| - |
| - |
| Net debt | 61.2 | 40.4 | 38.9 | 35.1 | 11.5 | 65.1 | 120.6 | 65.8 | 139.2 | 125.2 | 65.9 | 27.3 | - | - | - | - | - | - |
| Working Capital | (112.9) | (116.7) | (116.3) | (114.6) | (109.6) | (82.6) | (93.8) | (71.9) | (62.2) | (67.0) | (23.9) | (25.7) | (21.3) | (7.1) | 12.8 | 18.6 | - | - |
| Book Value | 366.2 | 370.0 | 365.8 | 345.5 | 333.8 | 293.8 | 290.3 | 309.2 | 258.7 | 274.9 | 316.5 | 348.7 | 401.4 | 371.8 | 332.4 | 287.8 | 253.0 | 232.3 |
| Tangible Book Value | 361.5 | 365.3 | 361.1 | 340.8 | 329.1 | 289.1 | 285.6 | 304.5 | 254.1 | 270.2 | 311.8 | 344.0 | 396.8 | 367.2 | 327.8 | 283.2 | - | - |
| 37.8 |
| 27.2 |
| 38.5 |
| 59.8 |
| 88.0 |
| 90.2 |
| 51.7 |
| 64.9 |
| 86.7 |
| 80.3 |
| 22.4 |
| 24.4 |
| 23.4 |
| 25.7 |
| 29.2 |
| 25.6 |
| 19.4 |
| 28.7 |
| 24.3 |
| 28.7 |
| 22.7 |
| 23.6 |
| 22.8 |
| 25.9 |
| 22.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 22.7 | 23.8 | 25.4 | 26.0 | 19.0 | 26.1 | 18.4 | 16.2 | 18.8 | 29.1 | 12.0 | 6.1 | 29.3 | 24.9 | 19.2 | 37.8 | 27.2 | 38.5 | 59.8 | 88.0 | 90.2 | 51.7 | 64.9 | 86.7 | 80.3 | 22.4 | 24.4 | 23.4 | 25.7 | 29.2 | 25.6 | 19.4 | 28.7 | 24.3 | 28.7 | 22.7 | 23.6 | 22.8 | 25.9 | 22.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 14.6 | 18.4 | 16.1 | 17.9 | 16.3 | 20.4 | 17.5 | 15.6 | 15.2 | 19.5 | 18.4 | 33.1 | 19.8 | 28.6 | 19.9 | 22.8 | 24.1 | 29.1 | 24.4 | 25.1 | 23.8 | 23.6 | 14.0 | 15.5 | 13.5 | 22.2 | 15.9 | 17.7 | 15.4 | 31.2 | 15.2 | 16.9 | 13.6 | 13.9 | 12.5 | 24.5 | 12.7 | 14.7 | 12.0 | 13.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 10.3 | 19.6 | 16.6 | 16.2 | 16.4 | 20.3 | 15.6 | 14.9 | 18.1 | 21.2 | 16.5 | 14.6 | 15.9 | 16.9 | 11.0 | 9.2 | 10.9 | 11.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 60.4 | 74.9 | 70.6 | 72.6 | 64.1 | 79.6 | 64.5 | 60.1 | 65.6 | 83.0 | 61.3 | 65.8 | 77.2 | 82.3 | 61.8 | 81.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 507.0 | 502.1 | 513.7 | 513.2 | 510.1 | 510.6 | 528.1 | 529.2 | 528.1 | 525.2 | 527.7 | 522.6 | 510.9 | 507.1 | 505.2 | 500.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 4.0 | 4.1 | 4.2 | 4.0 | 4.1 | 4.3 | 4.4 | 4.5 | 4.6 | 4.8 | 4.9 | 4.9 | 5.0 | 5.0 | - | - | - | |||||||||||||||||||||||
| Goodwill | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 310.1 | 314.2 | 318.3 | 322.7 | 331.2 | 336.9 | 341.3 | 347.5 | 348.9 | 350.1 | 356.3 | 361.5 | 368.5 | 368.8 | 368.0 | 369.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 68.2 | 67.3 | 65.2 | 64.4 | 63.7 | 62.3 | 55.1 | 55.0 | 50.8 | 50.1 | 42.3 | 42.0 | 39.1 | 38.3 | 37.8 | 33.2 | 35.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 44.7 | 48.2 | 45.4 | 43.6 | 42.0 | 42.7 | 43.7 | 43.3 | 42.1 | 40.6 | 40.0 | 39.8 | 38.9 | 39.8 | 40.0 | 42.0 | 44.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 999.1 | 1,015.5 | 1,022.0 | 1,025.2 | 1,019.8 | 1,041.1 | 1,041.8 | 1,044.1 | 1,044.9 | 1,058.5 | 1,037.1 | 1,041.3 | 1,044.2 | 1,045.9 | 1,017.5 | 1,031.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 44.9 | 38.4 | 45.0 | 50.0 | 20.4 | 51.0 | 47.7 | 50.6 | 52.4 | 60.6 | 49.4 | 53.8 | 51.5 | 59.6 | 51.1 | 47.9 | 49.1 | 48.8 | 41.0 | 43.2 | 41.5 | 37.8 | 38.4 | 43.0 | 28.5 | 23.4 | 29.2 | 33.1 | 32.9 | 36.5 | 21.9 | 18.3 | 24.2 | 25.3 | 24.0 | 26.5 | 32.3 | 31.1 | 33.7 | 31.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 44.3 | 44.1 | 43.5 | 42.6 | 35.7 | 40.0 | 32.9 | 32.3 | 31.9 | 37.4 | 31.7 | 32.0 | 32.0 | 40.0 | 40.1 | 40.0 | ||||||||||||||||||||||||
| Accrued Expenses | 104.3 | 105.3 | 105.2 | 97.4 | 108.4 | 105.3 | 102.6 | 88.9 | 102.2 | 101.3 | 101.6 | 98.1 | 106.1 | 97.3 | 93.7 | 103.7 | 97.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 193.5 | 187.8 | 193.7 | 190.0 | 164.5 | 196.3 | 183.1 | 171.8 | 186.6 | 199.3 | 182.7 | 183.9 | 189.5 | 196.9 | 184.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 62.0 | 85.0 | 89.5 | 60.5 | 85.5 | 66.5 | 66.5 | 63.5 | 58.0 | 68.0 | 60.0 | 53.0 | 60.0 | 60.0 | 50.0 | 50.0 | 50.0 | 50.0 | 71.8 | 81.8 | 116.8 | 116.8 | 126.8 | 166.8 | 231.8 | 143.0 | 158.0 | 100.0 | 102.0 | 95.0 | 95.0 | 110.0 | 158.5 | 163.5 | 194.0 | 172.5 | 182.7 | 148.0 | 109.3 | 91.0 |
| Operating Lease Liabilities Non-Current | 356.4 | 361.7 | 367.8 | 374.5 | 385.4 | 394.1 | 401.7 | 409.0 | 412.0 | 414.1 | 422.6 | 427.6 | 433.4 | 432.7 | 433.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 14.7 | 14.8 | 14.8 | 13.7 | 13.0 | 14.1 | 14.3 | 13.4 | 13.1 | 11.3 | 10.9 | 10.7 | 10.0 | 10.9 | 10.6 | 13.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 626.5 | 649.3 | 665.8 | 638.7 | 648.4 | 671.0 | 665.6 | 657.6 | 669.6 | 692.7 | 676.2 | 675.2 | 692.9 | 700.4 | 678.5 | 690.8 | ||||||||||||||||||||||||
| 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 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 299.2 | 291.2 | 281.9 | 313.4 | 297.4 | 292.4 | 304.5 | 314.5 | 305.1 | 288.7 | 285.6 | 292.6 | 280.2 | 271.1 | 266.2 | 269.6 | 268.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 372.5 | 366.2 | 356.2 | 386.6 | 371.5 | 370.0 | 376.2 | 386.5 | 375.4 | 365.8 | 361.0 | 366.0 | 351.2 | 345.5 | 339.0 | 340.3 | 337.7 | |||||||||||||||||||||||
| Total Equity | 372.5 | 366.2 | 356.2 | 386.6 | 371.5 | 370.0 | 376.2 | 386.5 | 375.4 | 365.8 | 361.0 | 366.0 | 351.2 | 345.5 | 339.0 | 340.3 | 337.7 | 333.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 62.0 | 85.0 | 89.5 | 60.5 | 85.5 | 66.5 | 66.5 | 63.5 | 58.0 | 68.0 | 60.0 | 53.0 | 60.0 | 60.0 | 50.0 | 50.0 | 50.0 | 50.0 | 71.8 | 81.8 | 116.8 | 116.8 | 126.8 | 166.8 | 231.8 | 143.0 | 158.0 | 100.0 | 102.0 | 95.0 | 95.0 | 110.0 | 158.5 | 163.5 | 194.0 | 172.5 | 182.7 | 148.0 | 109.3 | 91.0 |
| Net debt | 39.3 | 61.2 | 64.1 | 34.5 | 66.5 | 40.4 | 48.1 | 47.3 | 39.2 | 38.9 | 48.0 | 46.9 | 30.7 | 35.1 | 30.8 | 12.2 | 22.8 | 11.5 | ||||||||||||||||||||||
| Working Capital | (133.1) | (112.9) | (123.1) | (117.4) | (100.4) | (116.7) | (118.7) | (111.7) | (120.9) | (116.3) | (121.4) | (118.1) | (112.4) | (114.6) | (123.0) | (110.0) | (112.1) | |||||||||||||||||||||||
| Book Value | 372.5 | 366.2 | 356.2 | 386.6 | 371.5 | 370.0 | 376.2 | 386.5 | 375.4 | 365.8 | 361.0 | 366.0 | 351.2 | 345.5 | 339.0 | 340.3 | 337.7 | 333.8 | ||||||||||||||||||||||
| Tangible Book Value | 367.9 | 361.5 | 351.5 | 381.9 | 366.8 | 365.3 | 371.5 | 381.8 | 370.7 | 361.1 | 356.3 | 361.4 | 346.6 | 340.8 | 334.3 | 335.7 | 333.0 | |||||||||||||||||||||||
| 6.4 |
| 7.7 |
| 8.7 |
| 9.3 |
| 4.6 |
| 6.8 |
| 8.3 |
| 8.9 |
| 4.6 |
| 5.9 |
| 6.5 |
| 7.9 |
| 9.5 |
| 9.7 |
| 11.7 |
| 11.6 |
| 8.4 |
| 8.8 |
| 10.6 |
| 11.3 |
| 2.6 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.6 |
| 90.8 |
| 101.9 |
| 131.6 |
| 133.2 |
| 95.3 |
| 93.4 |
| 119.5 |
| 112.6 |
| 64.6 |
| 55.3 |
| 57.6 |
| 58.3 |
| 78.5 |
| 60.5 |
| 56.1 |
| 64.2 |
| 60.3 |
| 59.8 |
| 66.3 |
| 57.0 |
| 58.7 |
| 67.0 |
| 68.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 498.8 |
| 506.1 |
| 501.2 |
| 508.7 |
| 521.2 |
| 534.8 |
| 547.6 |
| 561.0 |
| 580.0 |
| 583.6 |
| 589.3 |
| 581.6 |
| 582.5 |
| 582.8 |
| 576.7 |
| 582.1 |
| 587.8 |
| 589.8 |
| 599.5 |
| 607.4 |
| 609.8 |
| 601.3 |
| 598.4 |
| 583.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 362.9 |
| 365.2 |
| 371.3 |
| 367.8 |
| 371.9 |
| 375.6 |
| 373.7 |
| 375.6 |
| 381.3 |
| 383.4 |
| 374.1 |
| 377.4 |
| 380.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.9 |
| 19.4 |
| 13.9 |
| 12.5 |
| 6.2 |
| 8.6 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.4 |
| 42.8 |
| 42.3 |
| 42.2 |
| 42.8 |
| 38.8 |
| 38.1 |
| 34.4 |
| 35.8 |
| 34.9 |
| 34.3 |
| 32.5 |
| 29.2 |
| 31.1 |
| 30.6 |
| 30.4 |
| 30.1 |
| 29.1 |
| 28.5 |
| 27.5 |
| 26.6 |
| 24.7 |
| 23.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,020.1 |
| 1,035.2 |
| 1,041.2 |
| 1,069.1 |
| 1,085.7 |
| 1,059.4 |
| 1,066.8 |
| 1,102.7 |
| 1,113.0 |
| 1,072.1 |
| 1,058.2 |
| 1,055.5 |
| 1,058.2 |
| 695.1 |
| 673.0 |
| 673.5 |
| 687.0 |
| 685.0 |
| 693.1 |
| 707.0 |
| 699.1 |
| 691.3 |
| 694.7 |
| 680.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.6 |
| 39.2 |
| 39.0 |
| 38.4 |
| 38.0 |
| 36.8 |
| 34.1 |
| 33.3 |
| 33.5 |
| 32.2 |
| 26.7 |
| 26.4 |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 112.4 |
| 94.8 |
| 114.6 |
| 101.3 |
| 103.3 |
| 91.0 |
| 86.4 |
| 76.8 |
| 102.8 |
| 89.0 |
| 96.8 |
| 88.9 |
| 113.9 |
| 101.0 |
| 110.2 |
| 96.3 |
| 97.3 |
| 83.6 |
| 94.2 |
| 82.4 |
| 94.6 |
| 88.8 |
| 82.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 191.5 |
| 185.7 |
| 200.4 |
| 174.8 |
| 196.2 |
| 180.8 |
| 177.9 |
| 163.5 |
| 162.7 |
| 138.8 |
| 158.4 |
| 144.9 |
| 156.2 |
| 147.9 |
| 150.4 |
| 122.9 |
| 128.5 |
| 120.5 |
| 122.5 |
| 107.6 |
| 120.8 |
| 114.8 |
| 125.7 |
| 122.5 |
| 114.3 |
| 435.6 |
| 431.3 |
| 436.0 |
| 444.4 |
| 441.6 |
| 448.8 |
| 456.9 |
| 454.7 |
| 448.5 |
| 446.9 |
| 448.3 |
| 438.9 |
| 443.1 |
| 446.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.3 |
| 20.2 |
| 18.7 |
| 20.9 |
| 22.1 |
| 16.0 |
| 17.1 |
| 18.5 |
| 19.2 |
| 21.7 |
| 37.1 |
| 39.2 |
| 39.2 |
| 37.6 |
| 50.8 |
| 51.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.4 |
| 14.9 |
| 14.7 |
| 14.3 |
| 14.1 |
| 14.1 |
| 12.9 |
| 12.1 |
| 10.4 |
| 11.9 |
| 11.2 |
| 11.1 |
| 10.9 |
| 35.1 |
| 36.3 |
| 32.5 |
| 32.8 |
| 33.2 |
| 23.2 |
| 20.9 |
| 20.9 |
| 20.6 |
| 19.2 |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 682.4 |
| 701.4 |
| 705.7 |
| 734.0 |
| 760.4 |
| 765.6 |
| 757.8 |
| 790.1 |
| 841.1 |
| 781.8 |
| 771.6 |
| 731.3 |
| 729.0 |
| 385.9 |
| 360.8 |
| 378.5 |
| 418.2 |
| 426.2 |
| 447.9 |
| 440.5 |
| 442.3 |
| 416.4 |
| 386.1 |
| 357.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 261.3 |
| 265.5 |
| 266.4 |
| 258.0 |
| 222.1 |
| 239.5 |
| 244.4 |
| 208.8 |
| 223.2 |
| 221.3 |
| 260.8 |
| 267.6 |
| 244.9 |
| 248.9 |
| 229.4 |
| 201.7 |
| 189.8 |
| 177.0 |
| 199.2 |
| 190.7 |
| 208.7 |
| 242.8 |
| 257.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 333.8 |
| 335.5 |
| 335.1 |
| 325.3 |
| 293.8 |
| 308.9 |
| 312.6 |
| 271.9 |
| 290.3 |
| 286.6 |
| 324.2 |
| 329.3 |
| 309.2 |
| 312.3 |
| 295.0 |
| 268.8 |
| 258.7 |
| 245.2 |
| 266.4 |
| 256.8 |
| 274.9 |
| 308.6 |
| 322.0 |
| 335.5 |
| 335.1 |
| 325.3 |
| 293.8 |
| 308.9 |
| 312.6 |
| 271.9 |
| 290.3 |
| 286.6 |
| 324.2 |
| 329.3 |
| 309.2 |
| 312.3 |
| 295.0 |
| 268.8 |
| 258.7 |
| 245.2 |
| 266.4 |
| 256.8 |
| 274.9 |
| 308.6 |
| 322.0 |
| 12.0 |
| (6.2) |
| 26.6 |
| 65.1 |
| 61.9 |
| 80.1 |
| 151.5 |
| 120.6 |
| 133.6 |
| 76.6 |
| 76.3 |
| 65.8 |
| 69.4 |
| 90.6 |
| 129.8 |
| 139.2 |
| 165.3 |
| 149.8 |
| 159.1 |
| 125.2 |
| 83.4 |
| 68.1 |
| (109.6) |
| (72.9) |
| (64.6) |
| (47.6) |
| (82.6) |
| (70.1) |
| (43.2) |
| (26.2) |
| (93.8) |
| (89.6) |
| (98.6) |
| (89.6) |
| (71.9) |
| (62.4) |
| (72.3) |
| (56.3) |
| (62.2) |
| (47.8) |
| (54.4) |
| (57.7) |
| (67.0) |
| (55.5) |
| (46.1) |
| 335.5 |
| 335.1 |
| 325.3 |
| 293.8 |
| 308.9 |
| 312.6 |
| 271.9 |
| 290.3 |
| 286.6 |
| 324.2 |
| 329.3 |
| 309.2 |
| 312.3 |
| 295.0 |
| 268.8 |
| 258.7 |
| 245.2 |
| 266.4 |
| 256.8 |
| 274.9 |
| 308.6 |
| 322.0 |
| 329.1 |
| 330.8 |
| 330.5 |
| 320.6 |
| 289.1 |
| 304.2 |
| 307.9 |
| 267.2 |
| 285.6 |
| 281.9 |
| 319.6 |
| 324.6 |
| 304.5 |
| 307.6 |
| 290.4 |
| 264.1 |
| 254.1 |
| 240.5 |
| 261.8 |
| 252.1 |
| 270.2 |
| 303.9 |
| 317.3 |