| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 375.1 | 624.6 | 383.7 | 428.5 | 416.3 | 595.1 | 195.6 | 217.5 | 208.1 | 177.4 | 185.7 | 330.4 | 108.9 | 127.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 102.9 | 98.2 | 96.9 | 32.8 | 170.0 | - | - | - | 0.0 | 0.0 | 7.4 | 0.0 | - | - |
| Cash And Short Term Investments | 478.1 | 722.8 | 480.7 | 461.2 | 586.3 | 595.1 | 195.6 | 217.5 | 208.1 | 177.4 | 193.1 | 330.4 | 108.9 | 127.6 |
| Receivables | ||||||||||||||
| Accounts Receivable | 325.1 | 292.7 | 281.5 | 264.5 | 256.3 | 228.3 | 209.4 | 175.1 | 162.1 | 120.1 | 99.5 | 54.2 | - | - |
| Current Assets | ||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 112.6 | 106.5 | 108.9 | 471.9 | 471.4 | 484.2 | 448.0 | 336.5 | 279.2 | 237.7 | 207.4 | - | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | - | - | - | - | - | 4.5 | 16.8 | 15.4 | 17.0 | 6.7 | 9.9 | 17.5 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 451.0 | 448.6 | 370.8 | 369.4 | 367.5 | 297.6 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 451.0 | 652.5 | 370.8 | 369.4 | 367.5 | 297.6 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | - | - |
| Net debt | ||||||||||||||
| (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 | 378.8 | 375.1 | 633.2 | 657.8 | 689.6 | 624.6 | 608.8 | 406.6 | 449.5 | 383.7 | 377.9 | 396.0 | 481.4 | 428.5 | 358.1 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| 28.0 |
| 16.8 |
| 21.9 |
| 14.2 |
| 11.4 |
| 10.8 |
| 14.7 |
| 12.1 |
| - |
| - |
| Other Current Assets | 42.0 | 36.3 | 34.2 | 33.0 | 28.0 | 3.4 | 4.2 | 3.2 | 2.9 | 1.6 | 3.3 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 891.3 | 1,097.8 | 842.2 | 806.8 | 916.6 | 879.3 | 457.7 | 428.6 | 399.2 | 322.1 | 320.0 | 406.2 | - | - |
| Accumulated Depreciation | 88.8 | 81.5 | 77.5 | 402.0 | 365.7 | 324.0 | 257.0 | 198.8 | 155.2 | 120.5 | 86.9 | - | - | - |
| Property,Plant & Equipment Net | 23.8 | 25.0 | 31.4 | 70.0 | 105.8 | 160.1 | 191.0 | 137.7 | 124.0 | 117.2 | 120.5 | 58.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 82.3 | 77.0 | 76.8 | 73.9 | 74.5 | 18.7 | 18.7 | 18.7 | 16.3 | 16.3 | 14.3 | 11.2 | 8.1 | - |
| Intangible Assets | 94.3 | 74.5 | 46.8 | 39.2 | 17.7 | 0.0 | - | - | 0.0 | 0.5 | 3.9 | 6.3 | - | - |
| Operating Lease Right Of Use Assets | 97.6 | 78.0 | 99.4 | 131.2 | 172.8 | 194.3 | 197.8 | - | - | - | - | - | - | - |
| Deferred Tax Assets | 284.0 | 245.4 | 75.7 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 7.0 | 7.1 | 83.7 | 53.4 | 49.5 | 32.8 | 32.0 | 11.0 | 5.4 | 10.8 | 10.9 | 7.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,546.1 | 1,667.5 | 1,241.2 | 1,207.2 | 1,392.0 | 1,351.7 | 960.0 | 650.2 | 553.6 | 493.7 | 497.5 | 492.7 | - | - |
| 0.0 |
| 203.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 647.9 | 588.4 | 562.9 | 544.2 | 519.5 | 443.9 | 407.5 | 353.6 | 291.9 | 228.7 | 168.1 | 107.9 | - | - |
| Operating Lease Liabilities Current | - | - | 26.8 | 47.8 | 44.6 | 47.8 | 40.3 | - | - | - | - | - | - | - |
| Accrued Expenses | 57.8 | 49.7 | 36.9 | 44.1 | 54.7 | 39.1 | 32.5 | 34.5 | 37.7 | 30.4 | 35.6 | 20.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 802.7 | 922.1 | 679.3 | 715.8 | 719.0 | 612.8 | 577.4 | 463.2 | 394.0 | 297.9 | 250.5 | 166.1 | - | - |
| 77.0 |
| 68.8 |
| 94.2 |
| 118.0 |
| 168.2 |
| 192.5 |
| 206.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | 14.8 | 21.7 | 16.4 | 21.5 | 29.0 | 13.3 | 18.4 | 12.2 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 18.3 | 30.8 | 35.9 | 37.8 | 44.6 | 15.6 | 14.3 | 49.5 | 2.7 | 1.8 | 1.8 | 1.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,349.0 | 1,470.2 | 1,180.1 | 1,241.0 | 1,299.2 | 1,200.6 | 937.6 | 618.8 | 538.6 | 418.9 | 359.6 | 224.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (846.8) | (962.1) | (1,206.8) | (1,335.8) | (1,362.6) | (1,321.7) | (1,278.2) | (1,133.9) | (1,039.1) | (884.1) | (732.3) | (529.4) | - | - |
| Accumulated Other Comprehensive Income | (0.1) | (11.9) | (9.7) | (7.1) | (4.5) | (0.9) | (0.3) | 0.0 | 0.3 | (0.1) | (0.1) | (0.1) | - | - |
| Treasury Stock | - | - | - | - | - | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (299.3) | (297.0) | (431.1) | (523.9) | (395.1) | 151.1 | 22.4 | 31.4 | 15.0 | 74.7 | 137.9 | 268.1 | (332.5) | (183.7) |
| Total Equity | (299.3) | (297.0) | (431.1) | (523.9) | (395.1) | 151.1 | 22.4 | 31.4 | 15.0 | 74.7 | 137.9 | 268.1 | (332.5) | (183.7) |
| (27.1) |
| (70.3) |
| (109.9) |
| (91.9) |
| (218.8) |
| (297.5) |
| (155.6) |
| (177.5) |
| (168.1) |
| (137.4) |
| (153.1) |
| (290.4) |
| - |
| - |
| Working Capital | 88.6 | 175.7 | 162.9 | 90.9 | 197.6 | 266.4 | (119.7) | (34.6) | 5.2 | 24.2 | 69.5 | 240.2 | - | - |
| Book Value | (299.3) | (297.0) | (431.1) | (523.9) | (395.1) | 151.1 | 22.4 | 31.4 | 15.0 | 74.7 | 137.9 | 268.1 | (332.5) | (183.7) |
| Tangible Book Value | (475.9) | (448.4) | (554.6) | (636.9) | (487.3) | 132.3 | 3.6 | 12.7 | (1.3) | 57.9 | 119.7 | 250.5 | (340.6) | - |
| 348.8 |
| 391.4 |
| 416.3 |
| 568.3 |
| 779.4 |
| 561.5 |
| 595.1 |
| 275.4 |
| 271.9 |
| 268.0 |
| 195.6 |
| 200.9 |
| 201.5 |
| 231.4 |
| 217.5 |
| 200.1 |
| 203.7 |
| 217.1 |
| 208.1 |
| 172.9 |
| 165.3 |
| 183.7 |
| 177.4 |
| 167.8 |
| 173.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 98.2 | 102.9 | 96.5 | 100.0 | 100.8 | 98.2 | 89.2 | 75.6 | 116.6 | 96.9 | 61.8 | 49.4 | 35.6 | 32.8 | 44.6 | 44.7 | 127.9 | 170.0 | 140.0 | 50.0 | 50.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 477.0 | 478.1 | 729.6 | 757.9 | 790.4 | 722.8 | 697.9 | 482.2 | 566.1 | 480.7 | 439.7 | 445.4 | 517.0 | 461.2 | 402.6 | 393.5 | 519.3 | 586.3 | 708.3 | 829.4 | 611.5 | 595.1 | 275.4 | 271.9 | 268.0 | 195.6 | 200.9 | 201.5 | 231.4 | 217.5 | 200.1 | 203.7 | 217.1 | 208.1 | 172.9 | 165.3 | 183.7 | 177.4 | 167.8 | 173.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 192.3 | 325.1 | 204.9 | 189.6 | 178.1 | 292.7 | 188.5 | 177.5 | 143.1 | 281.5 | 166.9 | 165.4 | 132.7 | 264.5 | 176.6 | 166.6 | 117.1 | 256.3 | 154.6 | 134.4 | 112.3 | 228.3 | 115.7 | 123.0 | 99.1 | 209.4 | 108.4 | 117.9 | 93.7 | 175.1 | 105.7 | 114.8 | 91.0 | 162.1 | 95.9 | 107.9 | 82.8 | 120.1 | 86.0 | 75.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 52.0 | 42.0 | 89.3 | 95.3 | 87.7 | 82.3 | 33.0 | 30.4 | 35.6 | 34.2 | 33.0 | 36.6 | 34.9 | 33.0 | 31.2 | 33.0 | 34.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 765.6 | 891.3 | 1,023.9 | 1,042.7 | 1,056.2 | 1,097.8 | 962.6 | 733.7 | 788.7 | 842.2 | 684.3 | 692.9 | 731.2 | 806.8 | 656.5 | 638.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | 426.4 | 436.2 | 457.8 | 471.9 | 464.4 | 470.6 | 470.4 | 471.4 | 469.9 | 478.7 | 478.9 | 484.2 | 481.6 | 477.1 | 465.3 | 448.0 | 430.4 | 386.6 | 364.5 | 336.5 | 320.6 | 302.6 | 291.0 | 279.2 | 262.9 | 252.4 | 243.2 | 237.7 | 228.0 | 213.6 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | 382.2 | 382.0 | 394.3 | 402.0 | 396.7 | 392.1 | 378.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 44.2 | 54.2 | 63.5 | 70.0 | 67.8 | 78.6 | 92.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 81.7 | 82.3 | 81.3 | 80.8 | 80.5 | 77.0 | 78.7 | 76.8 | 76.4 | 76.8 | 73.3 | 74.6 | 74.6 | 73.9 | 70.7 | 71.7 | 72.9 | 74.5 | ||||||||||||||||||||||
| Intangible Assets | 98.6 | 94.3 | 91.6 | - | - | 74.5 | - | - | - | - | - | - | 10.6 | 12.1 | 13.5 | 15.0 | 16.4 | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 108.8 | 97.6 | 91.0 | 82.6 | 82.6 | 78.0 | 83.3 | 88.5 | 92.8 | 99.4 | 118.5 | 130.2 | 119.2 | 131.2 | 142.1 | 153.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 275.0 | 284.0 | 229.8 | 240.2 | 248.5 | 245.4 | 72.4 | 73.4 | 72.2 | 75.7 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 91.9 | 96.6 | 91.7 | 178.3 | 173.6 | 94.9 | 99.9 | 90.0 | 86.7 | 83.7 | 51.7 | 52.3 | 52.7 | 53.4 | 50.1 | 53.9 | 58.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,421.6 | 1,546.1 | 1,609.3 | 1,624.6 | 1,641.4 | 1,667.5 | 1,354.3 | 1,120.7 | 1,176.1 | 1,241.2 | 1,033.8 | 1,068.1 | 1,108.7 | 1,207.2 | 1,056.5 | 1,066.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.4 | 8.7 | 8.8 | 16.8 | 15.5 | 18.8 | 12.7 | 15.4 | 14.0 | 13.0 | 14.5 | 17.0 | 11.3 | 13.8 | 13.8 | 6.7 | 9.9 | 7.6 |
| Short Term Debt | - | - | 204.8 | 204.5 | 204.2 | 203.9 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 599.3 | 647.9 | 533.9 | 533.7 | 557.3 | 588.4 | 475.5 | 484.0 | 493.0 | 562.9 | 450.7 | 455.6 | 487.1 | 544.2 | 442.0 | 449.3 | 458.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | 25.6 | 25.7 | 25.5 | 26.8 | 34.1 | 40.7 | 44.6 | 47.8 | 46.2 | 46.1 | ||||||||||||||||||||||||
| Accrued Expenses | 31.5 | 57.8 | 34.9 | 35.9 | 29.9 | 49.7 | 32.6 | 33.2 | 21.6 | 36.9 | 26.2 | 30.0 | 20.4 | 44.1 | 32.5 | 36.3 | 24.0 | 54.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 717.0 | 802.7 | 853.0 | 853.2 | 876.8 | 922.1 | 587.1 | 586.9 | 591.4 | 679.3 | 570.6 | 593.5 | 620.7 | 715.8 | 597.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 451.6 | 451.0 | 450.4 | 449.8 | 449.2 | 448.6 | 651.7 | 371.8 | 371.3 | 370.8 | 370.3 | 369.8 | 369.8 | 369.4 | 368.9 | 368.4 | 367.9 | 367.5 | 367.0 | 366.5 | 366.1 | 297.6 | 50.0 | 70.0 | 70.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 |
| Operating Lease Liabilities Non-Current | 79.2 | 77.0 | 72.4 | - | 71.5 | 68.8 | 76.0 | 82.2 | 88.3 | 94.2 | 109.2 | 115.7 | 107.4 | 118.0 | 131.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.3 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 15.3 | 18.3 | 24.3 | 95.7 | 29.2 | 30.8 | 25.8 | 26.1 | 30.3 | 35.9 | 32.5 | 35.1 | 32.4 | 37.8 | 37.2 | 22.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,263.2 | 1,349.0 | 1,400.1 | 1,398.7 | 1,426.8 | 1,470.2 | 1,340.5 | 1,067.0 | 1,081.4 | 1,180.1 | 1,082.7 | 1,114.1 | 1,130.3 | 1,241.0 | 1,134.6 | 1,156.9 | ||||||||||||||||||||||||
| 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 | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (829.0) | (846.8) | (928.4) | (940.5) | (953.9) | (962.1) | (1,156.2) | (1,169.0) | (1,189.5) | (1,206.8) | (1,306.0) | (1,316.7) | (1,327.4) | (1,335.8) | (1,356.3) | (1,366.2) | (1,367.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.2) | (0.1) | (0.5) | (3.8) | (7.6) | (11.9) | (10.0) | (10.7) | (11.8) | (9.7) | (10.7) | (7.5) | (7.0) | (7.1) | (13.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (338.4) | (299.3) | (286.6) | (269.4) | (280.1) | (297.0) | (479.9) | (439.4) | (397.9) | (431.1) | (540.4) | (537.0) | (512.1) | (523.9) | (567.6) | (579.5) | ||||||||||||||||||||||||
| Total Equity | (338.4) | (299.3) | (286.6) | (269.4) | (280.1) | (297.0) | (479.9) | (439.4) | (397.9) | (431.1) | (540.4) | (537.0) | (512.1) | (523.9) | (567.6) | (579.5) | (484.0) | (395.1) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 451.6 | 451.0 | 655.2 | 654.3 | 653.4 | 652.5 | 651.7 | 371.8 | 371.3 | 370.8 | 370.3 | 369.8 | 369.8 | 369.4 | 368.9 | 368.4 | 367.9 | 367.5 | 367.0 | 366.5 | 366.1 | 297.6 | 50.0 | 70.0 | 70.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 |
| Net debt | (25.4) | (27.1) | (74.5) | (103.6) | (137.0) | (70.3) | (46.2) | (110.4) | (194.8) | (109.9) | (69.4) | (75.6) | (147.2) | (91.9) | (33.7) | (25.1) | (151.3) | (218.8) | ||||||||||||||||||||||
| Working Capital | 48.5 | 88.6 | 170.9 | 189.6 | 179.3 | 175.7 | 375.5 | 146.7 | 197.2 | 162.9 | 113.7 | 99.4 | 110.5 | 90.9 | 59.1 | 17.3 | 102.7 | 197.6 | ||||||||||||||||||||||
| Book Value | (338.4) | (299.3) | (286.6) | (269.4) | (280.1) | (297.0) | (479.9) | (439.4) | (397.9) | (431.1) | (540.4) | (537.0) | (512.1) | (523.9) | (567.6) | (579.5) | (484.0) | (395.1) | ||||||||||||||||||||||
| Tangible Book Value | (518.7) | (475.9) | (459.6) | (350.1) | (360.7) | (448.4) | (558.6) | (516.2) | (474.3) | (507.8) | (613.7) | (611.6) | (597.3) | (609.8) | (651.8) | (666.2) | (573.2) | |||||||||||||||||||||||
| 64.7 |
| 24.0 |
| 26.4 |
| 55.9 |
| 23.0 |
| 25.5 |
| 28.9 |
| 21.9 |
| 18.6 |
| 20.3 |
| 19.7 |
| 14.2 |
| 15.0 |
| 16.5 |
| 17.6 |
| 11.4 |
| 13.9 |
| 16.6 |
| 14.8 |
| 10.8 |
| 12.8 |
| 13.8 |
| 28.0 |
| - |
| - |
| 3.0 |
| 3.4 |
| 5.2 |
| 5.6 |
| 5.7 |
| 4.2 |
| 5.2 |
| 4.9 |
| 3.6 |
| 3.2 |
| 3.4 |
| 3.0 |
| 4.2 |
| 2.9 |
| 4.3 |
| 3.7 |
| 3.8 |
| 1.6 |
| 3.8 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 715.4 |
| 916.6 |
| 927.6 |
| 1,028.9 |
| 789.6 |
| 879.3 |
| 449.3 |
| 453.6 |
| 427.2 |
| 457.7 |
| 355.1 |
| 364.2 |
| 367.6 |
| 428.6 |
| 339.6 |
| 351.8 |
| 340.8 |
| 399.2 |
| 296.0 |
| 303.1 |
| 294.1 |
| 322.1 |
| 277.2 |
| 272.9 |
| 365.7 |
| 352.5 |
| 347.1 |
| 332.8 |
| 324.0 |
| 307.9 |
| 290.5 |
| 273.3 |
| 257.0 |
| 240.5 |
| 224.7 |
| 211.4 |
| 198.8 |
| 187.2 |
| 177.3 |
| 166.5 |
| 155.2 |
| 144.6 |
| 135.3 |
| 125.6 |
| 120.5 |
| 114.6 |
| 106.5 |
| 105.8 |
| 117.4 |
| 131.6 |
| 146.1 |
| 160.1 |
| 173.6 |
| 186.6 |
| 192.0 |
| 191.0 |
| 189.9 |
| 161.9 |
| 153.0 |
| 137.7 |
| 133.4 |
| 125.4 |
| 124.5 |
| 124.0 |
| 118.3 |
| 117.1 |
| 117.6 |
| 117.2 |
| 113.4 |
| 107.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.9 |
| 74.8 |
| 75.6 |
| 18.7 |
| 18.7 |
| 18.7 |
| 18.7 |
| 18.7 |
| 18.7 |
| 18.7 |
| 18.7 |
| 18.7 |
| 18.7 |
| 18.7 |
| 16.3 |
| 16.3 |
| 16.3 |
| 16.3 |
| 16.3 |
| 16.3 |
| 16.3 |
| 14.3 |
| 19.6 |
| 18.3 |
| 19.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.5 |
| 1.0 |
| 1.5 |
| 163.7 |
| 172.8 |
| 168.8 |
| 175.8 |
| 183.4 |
| 194.3 |
| 205.0 |
| 205.6 |
| 215.7 |
| 197.8 |
| 203.9 |
| 211.9 |
| 220.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.5 |
| 115.4 |
| 51.4 |
| 51.9 |
| 99.3 |
| 33.3 |
| 34.6 |
| 33.4 |
| 32.0 |
| 19.8 |
| 16.3 |
| 12.4 |
| 11.0 |
| 7.5 |
| 5.2 |
| 5.2 |
| 5.4 |
| 9.6 |
| 10.6 |
| 9.0 |
| 10.8 |
| 8.4 |
| 9.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,171.6 |
| 1,392.0 |
| 1,405.1 |
| 1,525.6 |
| 1,310.1 |
| 1,351.7 |
| 941.6 |
| 960.5 |
| 948.9 |
| 960.0 |
| 843.9 |
| 827.3 |
| 825.7 |
| 650.2 |
| 546.9 |
| 545.4 |
| 528.5 |
| 553.6 |
| 466.8 |
| 473.7 |
| 463.9 |
| 493.7 |
| 443.4 |
| 432.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 519.5 |
| 413.5 |
| 406.1 |
| 406.0 |
| 443.9 |
| 339.3 |
| 349.8 |
| 353.9 |
| 407.5 |
| 312.4 |
| 315.1 |
| 312.9 |
| 353.6 |
| 281.3 |
| 281.8 |
| 264.4 |
| 291.9 |
| 225.2 |
| 220.7 |
| 208.6 |
| 228.7 |
| 179.5 |
| 166.4 |
| 45.7 |
| 44.6 |
| 42.3 |
| 43.5 |
| 43.9 |
| 47.8 |
| 49.7 |
| 48.9 |
| 47.8 |
| 40.3 |
| 40.3 |
| 37.8 |
| 36.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.6 |
| 31.7 |
| 20.8 |
| 39.1 |
| 21.9 |
| 23.1 |
| 16.5 |
| 32.5 |
| 18.7 |
| 21.9 |
| 17.5 |
| 34.5 |
| 23.1 |
| 25.5 |
| 16.5 |
| 37.7 |
| 22.1 |
| 25.1 |
| 16.3 |
| 30.4 |
| 19.2 |
| 21.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 621.6 |
| 612.7 |
| 719.0 |
| 587.8 |
| 577.9 |
| 552.7 |
| 612.8 |
| 496.5 |
| 514.6 |
| 511.2 |
| 577.4 |
| 467.5 |
| 458.0 |
| 444.7 |
| 463.2 |
| 378.0 |
| 369.3 |
| 340.8 |
| 394.0 |
| 296.9 |
| 297.1 |
| 275.6 |
| 297.9 |
| 240.2 |
| 217.7 |
| 144.2 |
| 156.1 |
| 168.2 |
| 168.2 |
| 175.7 |
| 182.3 |
| 192.5 |
| 202.8 |
| 205.7 |
| 217.1 |
| 206.1 |
| 213.4 |
| 222.3 |
| 232.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.8 |
| 16.2 |
| 16.0 |
| 17.2 |
| 21.7 |
| 15.1 |
| 15.1 |
| 14.4 |
| 16.4 |
| 13.3 |
| 15.8 |
| 17.5 |
| 21.5 |
| 20.0 |
| 19.8 |
| 22.5 |
| 29.0 |
| 27.8 |
| 20.2 |
| 15.7 |
| 13.3 |
| 13.1 |
| 16.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| 44.6 |
| 16.5 |
| 14.2 |
| 17.1 |
| 15.6 |
| 19.0 |
| 17.5 |
| 12.4 |
| 14.3 |
| 6.4 |
| 6.7 |
| 6.7 |
| 49.5 |
| 4.2 |
| 3.9 |
| 3.0 |
| 2.7 |
| 3.1 |
| 3.0 |
| 2.8 |
| 1.8 |
| 1.9 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,167.2 |
| 1,299.2 |
| 1,185.1 |
| 1,189.7 |
| 1,185.3 |
| 1,200.6 |
| 854.0 |
| 900.9 |
| 908.1 |
| 937.6 |
| 823.1 |
| 805.1 |
| 795.2 |
| 618.8 |
| 521.2 |
| 510.3 |
| 481.9 |
| 538.6 |
| 440.5 |
| 431.8 |
| 404.0 |
| 418.9 |
| 354.5 |
| 331.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,362.6) |
| (1,358.3) |
| (1,344.4) |
| (1,335.7) |
| (1,321.7) |
| (1,316.7) |
| (1,311.5) |
| (1,303.8) |
| (1,278.2) |
| (1,247.9) |
| (1,207.0) |
| (1,170.7) |
| (1,133.9) |
| (1,114.2) |
| (1,074.0) |
| (1,035.9) |
| (1,039.1) |
| (1,006.4) |
| (963.5) |
| (924.2) |
| (884.1) |
| (847.3) |
| (809.0) |
| (11.2) |
| (8.8) |
| (4.5) |
| (2.9) |
| (1.6) |
| (0.4) |
| (0.9) |
| (1.3) |
| (1.4) |
| (1.6) |
| (0.3) |
| (0.1) |
| (0.1) |
| 0.1 |
| 0.0 |
| (0.1) |
| 0.0 |
| 0.2 |
| 0.3 |
| (0.0) |
| 0.1 |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (484.0) |
| (395.1) |
| (273.2) |
| (153.0) |
| 124.8 |
| 151.1 |
| 87.6 |
| 59.6 |
| 40.8 |
| 22.4 |
| 20.8 |
| 22.3 |
| 30.5 |
| 31.4 |
| 25.6 |
| 35.1 |
| 46.6 |
| 15.0 |
| 26.3 |
| 41.9 |
| 59.8 |
| 74.7 |
| 88.9 |
| 100.8 |
| (273.2) |
| (153.0) |
| 124.8 |
| 151.1 |
| 87.6 |
| 59.6 |
| 40.8 |
| 22.4 |
| 20.8 |
| 22.3 |
| 30.5 |
| 31.4 |
| 25.6 |
| 35.1 |
| 46.6 |
| 15.0 |
| 26.3 |
| 41.9 |
| 59.8 |
| 74.7 |
| 88.9 |
| 100.8 |
| (341.3) |
| (462.9) |
| (245.4) |
| (297.5) |
| (225.4) |
| (201.9) |
| (198.0) |
| (155.6) |
| (160.9) |
| (161.5) |
| (191.4) |
| (177.5) |
| (160.1) |
| (163.7) |
| (177.1) |
| (168.1) |
| (132.9) |
| (125.3) |
| (143.7) |
| (137.4) |
| (127.8) |
| (133.3) |
| 339.8 |
| 450.9 |
| 236.9 |
| 266.4 |
| (47.2) |
| (61.1) |
| (84.0) |
| (119.7) |
| (112.4) |
| (93.8) |
| (77.2) |
| (34.6) |
| (38.4) |
| (17.5) |
| 0.1 |
| 5.2 |
| (0.9) |
| 6.0 |
| 18.5 |
| 24.2 |
| 37.0 |
| 55.2 |
| (273.2) |
| (153.0) |
| 124.8 |
| 151.1 |
| 87.6 |
| 59.6 |
| 40.8 |
| 22.4 |
| 20.8 |
| 22.3 |
| 30.5 |
| 31.4 |
| 25.6 |
| 35.1 |
| 46.6 |
| 15.0 |
| 26.3 |
| 41.9 |
| 59.8 |
| 74.7 |
| 88.9 |
| 100.8 |
| (469.6) |
| (368.6) |
| (246.0) |
| 29.4 |
| 132.3 |
| 68.8 |
| 40.9 |
| 22.1 |
| 3.6 |
| 2.0 |
| 3.5 |
| 11.8 |
| 12.7 |
| 6.9 |
| 16.4 |
| 30.3 |
| (1.3) |
| 9.9 |
| 25.5 |
| 43.4 |
| 57.9 |
| 71.6 |
| 85.0 |