| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 88.9 | 126.0 | 102.9 | 63.5 | 417.2 | 541.2 | 177.7 | 72.4 | 126.9 | 124.9 | 158.2 | 150.4 | 39.6 | 14.5 | 7.7 |
| Restricted Cash | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Short Term Investments | 83.2 | - | 14.9 | 128.1 | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 172.1 | 126.0 | 117.7 | 191.7 | 417.2 | 541.2 | 177.7 | 72.4 | 126.9 | 124.9 | 158.2 | 150.4 | 39.6 | 14.5 | 7.7 |
| Receivables | |||||||||||||||
| Accounts Receivable | 17.8 | 111.3 | 260.5 | 110.0 | 123.0 | 157.0 | 142.0 | 0.0 | - | 1.9 | 1.6 | 2.4 | 0.3 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 3.2 | 4.2 | 62.6 | 38.8 | 37.6 | 44.2 | 9.8 | 1.7 | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 22.1 | 19.7 | 22.6 | 16.8 | 14.0 | 5.8 | 2.4 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 9.9 | 28.5 | 35.2 | 11.5 | 16.2 | 15.2 | 26.0 | 15.3 | 15.5 | 19.7 | 25.9 | 8.8 | 3.3 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 115.2 | 88.9 | 103.4 | 216.9 | 82.4 | 126.0 | 97.7 | 159.2 | 259.8 | 102.9 | 80.3 | 72.9 | 16.1 | 63.5 | 286.8 | |||||||||||||||||||||||||
| 6.2 |
| 10.2 |
| 11.1 |
| 22.9 |
| 10.8 |
| 5.6 |
| 5.0 |
| 2.5 |
| 18.4 |
| 31.6 |
| 34.7 |
| 20.5 |
| 5.7 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | 0.1 | 0.1 | 3.0 | 2.8 | 2.3 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 206.7 | 341.6 | 475.6 | 381.2 | 602.3 | 767.5 | 343.0 | 84.4 | 145.5 | 161.5 | 197.4 | 179.1 | 45.7 | - | - |
| - |
| Accumulated Depreciation | - | - | - | 3.6 | 3.5 | 2.9 | 16.3 | 13.0 | 9.8 | 6.0 | 3.5 | 1.3 | 0.6 | - | - |
| Property,Plant & Equipment Net | 1.3 | 2.6 | 5.1 | 8.8 | 7.8 | 10.1 | 5.8 | 6.7 | 12.8 | 10.8 | 10.5 | 4.5 | 1.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | - | - | - |
| Intangible Assets | 20.0 | 24.8 | 71.7 | 5.9 | 3.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | - | - | - |
| Operating Lease Right Of Use Assets | 3.0 | 4.5 | 5.9 | 5.7 | 8.2 | 10.0 | 10.6 | 0.0 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 4.1 | 6.5 | 9.7 | 8.7 | 10.0 | 12.5 | 0.4 | 0.0 | 0.0 | 1.9 | 0.1 | 0.1 | 0.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 258.3 | 448.5 | 629.6 | 480.8 | 679.3 | 841.6 | 408.9 | 99.5 | 162.6 | 178.5 | 212.4 | 187.2 | 47.4 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | 0.9 | 49.6 | 22.8 | 14.3 | - | - |
| Operating Lease Liabilities Current | 1.8 | 1.7 | 1.4 | 3.1 | 2.8 | 2.6 | 2.2 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 20.4 | 60.3 | 105.4 | 50.1 | 48.1 | 26.7 | 17.3 | 7.0 | 7.0 | 28.0 | 24.1 | 11.2 | 7.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | 3.9 | 2.2 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.0 | - | - |
| Total Current Liabilities | 140.4 | 283.0 | 331.8 | 138.7 | 165.3 | 145.7 | 115.0 | 33.3 | 28.4 | 56.4 | 106.0 | 51.8 | 53.7 | - | - |
| Operating Lease Liabilities Non-Current |
| 1.5 |
| 3.3 |
| 5.0 |
| 3.6 |
| 6.8 |
| 9.1 |
| 10.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | 0.7 | 45.3 | 39.9 | 28.6 | - | - |
| Deferred Tax Liabilities | 1.1 | 1.1 | 1.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 18.4 | 29.3 | 12.6 | 3.5 | 0.8 | 1.1 | 0.0 | 1.6 | 2.1 | 1.8 | 1.7 | 0.3 | 0.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 197.3 | 580.5 | 823.0 | 618.3 | 581.6 | 560.7 | 303.7 | 138.1 | 132.1 | 159.1 | 219.3 | 120.5 | 89.8 | - | - |
| Additional Paid In Capital |
| 1,444.2 |
| 1,419.3 |
| 1,386.3 |
| 1,204.4 |
| 1,147.8 |
| 1,044.0 |
| 1,000.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (1,383.0) | (1,551.0) | (1,579.5) | (1,341.6) | (1,049.9) | (762.8) | (895.0) | (984.8) | (775.5) | (537.3) | (410.0) | (186.7) | (99.6) | - | - |
| Accumulated Other Comprehensive Income | (0.2) | (0.3) | (0.2) | (0.2) | (0.3) | (0.3) | (0.6) | (0.3) | (0.8) | (0.6) | (0.4) | (0.5) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | (1.3) | (1.2) | (0.7) | (0.0) | - | - | - |
| Total Stockholders Equity | 61.0 | (132.0) | (193.4) | (137.4) | 97.7 | 281.0 | 105.2 | (38.6) | 30.5 | 20.5 | (6.2) | 66.8 | (97.1) | (45.5) | (2.3) |
| Total Equity | 61.0 | (132.0) | (193.4) | (137.4) | 97.7 | 281.0 | 105.2 | (38.6) | 30.5 | 19.4 | (6.9) | 66.8 | (97.1) | (45.5) | (2.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 66.3 | 58.6 | 143.9 | 242.5 | 437.0 | 621.8 | 228.0 | 51.2 | 117.1 | 105.1 | 91.4 | 127.4 | (8.0) | - | - |
| Book Value | 61.0 | (132.0) | (193.4) | (137.4) | 97.7 | 281.0 | 105.2 | (38.6) | 30.5 | 20.5 | (6.2) | 66.8 | (97.1) | (45.5) | (2.3) |
| Tangible Book Value | 41.0 | (156.8) | (266.0) | (144.3) | 93.3 | 277.4 | 101.7 | (42.2) | 27.0 | 17.0 | (9.8) | 63.2 | - | - | - |
| 275.5 |
| 325.7 |
| 417.2 |
| 360.5 |
| 329.7 |
| 259.5 |
| 541.2 |
| 292.5 |
| 224.6 |
| 193.3 |
| 177.7 |
| 165.1 |
| 105.9 |
| 81.5 |
| 72.4 |
| 101.2 |
| 130.0 |
| 82.0 |
| 126.9 |
| 135.6 |
| 73.4 |
| 124.9 |
| 124.9 |
| 159.7 |
| 220.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Short Term Investments | 51.8 | 83.2 | 88.3 | 20.7 | - | - | - | - | - | 14.9 | 50.8 | 71.8 | 111.9 | 128.1 | - | - | - | - | 108.2 | 124.7 | 140.0 | - | 211.0 | 231.9 | - | 0.0 | 5.4 | 6.0 | 14.9 | 0.0 | 16.0 | 29.8 | 13.1 | - | 14.5 | 45.0 | 49.9 | - | - | - |
| Cash And Short Term Investments | 167.0 | 172.1 | 191.7 | 237.6 | 82.4 | 126.0 | 97.7 | 159.2 | 259.8 | 117.7 | 131.1 | 144.7 | 128.1 | 191.7 | 286.8 | 275.5 | 325.7 | 417.2 | 468.7 | 454.4 | 399.5 | 541.2 | 503.4 | 456.5 | 193.3 | 177.7 | 170.5 | 111.9 | 96.4 | 72.4 | 117.2 | 159.8 | 95.2 | 126.9 | 150.1 | 118.3 | 174.8 | 124.9 | 159.7 | 220.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 22.1 | 17.8 | 9.2 | 5.1 | 60.5 | 111.3 | 167.6 | 175.3 | 252.0 | 260.5 | 216.5 | 141.3 | 101.5 | 110.0 | 91.2 | 115.7 | 117.0 | 123.0 | 136.3 | 141.8 | 140.4 | 157.0 | 160.7 | 172.5 | 167.5 | 142.0 | 89.6 | 77.4 | 46.5 | 0.0 | - | - | - | - | - | - | 0.0 | 1.9 | 0.4 | 0.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 4.8 | 3.2 | 2.0 | 4.5 | 3.5 | 4.2 | 47.6 | 62.2 | 62.0 | 62.6 | 66.8 | 64.0 | 49.4 | 38.8 | 27.7 | 31.7 | 36.9 | 37.6 | 37.6 | 39.7 | 51.6 | 44.2 | 35.2 | 27.2 | 16.4 | 9.8 | 7.7 | 4.3 | 2.3 | 1.7 | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 9.4 | 6.2 | 8.7 | 11.7 | 15.9 | 10.2 | 14.2 | 13.8 | 14.1 | 11.1 | 16.2 | 17.9 | 21.0 | 22.9 | 21.9 | 16.7 | 19.4 | 10.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | 139.0 | 72.2 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 206.0 | 206.7 | 461.0 | 380.2 | 310.2 | 341.6 | 369.0 | 557.9 | 627.5 | 475.6 | 444.4 | 385.5 | 315.9 | 381.2 | 448.3 | 446.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.8 | 23.6 | 22.1 | 21.1 | 20.0 | 19.9 | 19.7 | 19.2 | 22.8 | 22.6 | 22.6 | 22.6 | 22.6 | 21.8 | 16.8 | 15.9 | 14.4 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | - | - | - | 0.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | 1.6 | 1.9 | 2.3 | 2.6 | 2.9 | 3.3 | 4.2 | 5.1 | 6.1 | 6.9 | 7.7 | 8.8 | 9.6 | 9.6 | 8.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | 0.9 | 0.9 | - | - | 0.9 | - | - | - | - | 0.9 | |||||||||||||||||||||
| Intangible Assets | 19.4 | 20.0 | 20.6 | 23.5 | 24.1 | 24.8 | 25.5 | 26.6 | 28.2 | 41.9 | 16.7 | - | - | 2.4 | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3.6 | 4.1 | 4.4 | 5.0 | 5.7 | 6.5 | 7.4 | 8.3 | 9.1 | 9.7 | 7.8 | 7.5 | 7.8 | 8.7 | 9.6 | 10.1 | 10.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 266.0 | 258.3 | 516.5 | 439.5 | 371.1 | 448.5 | 505.0 | 674.9 | 763.5 | 629.6 | 583.8 | 469.6 | 402.4 | 480.8 | 550.9 | 546.0 | 593.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 11.5 | 9.9 | 24.9 | 37.6 | 40.9 | 28.5 | 21.9 | 76.8 | 38.3 | 35.2 | 37.1 | 29.3 | 23.2 | 11.5 | 9.9 | 17.5 | 21.1 | 16.2 | 45.7 | 14.6 | 15.5 | 15.2 | 12.0 | 21.2 | 20.5 | 26.0 | 13.7 | 19.2 | 11.2 | 15.3 | 7.6 | 13.3 | 14.3 | 15.5 | 10.1 | 15.8 | 12.6 | 19.7 | 22.9 | 17.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 15.2 | 20.4 | 13.1 | 14.2 | 46.3 | 60.3 | 61.0 | 61.0 | 115.7 | 105.4 | 67.1 | 41.8 | 32.1 | 50.1 | 86.0 | 41.8 | 45.9 | 48.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 132.3 | 140.4 | 372.3 | 263.6 | 255.0 | 283.0 | 295.6 | 463.0 | 538.3 | 331.8 | 239.7 | 169.4 | 123.4 | 138.7 | 171.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 73.7 | - | 73.3 | 73.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 17.0 | 18.4 | 17.5 | 16.7 | 31.3 | 29.3 | 29.2 | 27.7 | 2.7 | 12.6 | 3.5 | 0.1 | 0.1 | 3.5 | 0.1 | 0.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 187.4 | 197.3 | 428.7 | 319.6 | 554.5 | 580.5 | 593.0 | 759.0 | 845.4 | 823.0 | 717.4 | 644.4 | 598.9 | 618.3 | 648.0 | 568.6 | ||||||||||||||||||||||||
| 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 | 0.0 | 0.0 |
| Additional Paid In Capital | 1,500.2 | 1,444.2 | 1,433.3 | 1,429.9 | 1,424.4 | 1,419.3 | 1,412.6 | 1,405.7 | 1,395.0 | 1,386.3 | 1,366.5 | 1,285.7 | 1,221.1 | 1,204.4 | 1,185.9 | 1,173.7 | ||||||||||||||||||||||||
| Retained Earnings | (1,421.3) | (1,383.0) | (1,345.3) | (1,309.8) | (1,607.6) | (1,551.0) | (1,500.3) | (1,489.5) | (1,476.6) | (1,579.5) | (1,499.8) | (1,460.2) | (1,417.3) | (1,341.6) | (1,282.7) | (1,196.1) | (1,145.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.3) | (0.2) | (0.2) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.2) | (0.3) | (0.3) | (0.3) | (0.2) | (0.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 78.6 | 61.0 | 87.8 | 119.8 | (183.5) | (132.0) | (88.0) | (84.1) | (81.8) | (193.4) | (133.6) | (174.8) | (196.5) | (137.4) | (97.1) | (22.6) | ||||||||||||||||||||||||
| Total Equity | 78.6 | 61.0 | 87.8 | 119.8 | (183.5) | (132.0) | (88.0) | (84.1) | (81.8) | (193.4) | (133.6) | (174.8) | (196.5) | (137.4) | (97.1) | (22.6) | 12.6 | 97.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 73.7 | - | 73.3 | 73.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 73.7 | 66.3 | 88.7 | 116.6 | 55.1 | 58.6 | 73.5 | 94.9 | 89.2 | 143.9 | 204.7 | 216.0 | 192.5 | 242.5 | 277.0 | 306.0 | 358.7 | 437.0 | ||||||||||||||||||||||
| Book Value | 78.6 | 61.0 | 87.8 | 119.8 | (183.5) | (132.0) | (88.0) | (84.1) | (81.8) | (193.4) | (133.6) | (174.8) | (196.5) | (137.4) | (97.1) | (22.6) | 12.6 | 97.7 | ||||||||||||||||||||||
| Tangible Book Value | 59.2 | 41.0 | 67.1 | 96.4 | (207.6) | (156.8) | (113.4) | (110.7) | (110.1) | (236.2) | (151.3) | - | - | (140.7) | - | - | - | |||||||||||||||||||||||
| 10.0 |
| 8.9 |
| 10.4 |
| 5.6 |
| 5.6 |
| 5.5 |
| 6.4 |
| 5.0 |
| 3.1 |
| 5.2 |
| 5.6 |
| 2.5 |
| - |
| - |
| - |
| - |
| 21.1 |
| 34.2 |
| 30.5 |
| 31.6 |
| 16.6 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.4 |
| 0.7 |
| 2.9 |
| 3.0 |
| 0.5 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 512.4 |
| 602.3 |
| 673.0 |
| 660.0 |
| 617.3 |
| 767.5 |
| 726.9 |
| 675.9 |
| 395.2 |
| 343.0 |
| 276.4 |
| 205.6 |
| 159.2 |
| 84.4 |
| 130.3 |
| 172.8 |
| 112.2 |
| 145.5 |
| 171.6 |
| 153.3 |
| 208.3 |
| 161.5 |
| 177.3 |
| 236.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.5 |
| 16.8 |
| 16.3 |
| 15.2 |
| 14.4 |
| 13.7 |
| 13.0 |
| 12.4 |
| 11.6 |
| 10.7 |
| 9.8 |
| 8.8 |
| 8.1 |
| 6.9 |
| 6.0 |
| 5.3 |
| 4.5 |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 6.8 |
| 5.8 |
| 5.9 |
| 5.6 |
| 6.1 |
| 6.7 |
| 6.8 |
| 11.2 |
| 11.9 |
| 12.8 |
| 13.8 |
| 14.5 |
| 14.9 |
| 10.8 |
| 10.7 |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| - |
| - |
| - |
| 8.9 |
| 9.4 |
| 10.0 |
| 10.5 |
| 11.0 |
| 11.5 |
| 10.6 |
| 11.1 |
| 6.4 |
| 6.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| 10.3 |
| 10.4 |
| 10.7 |
| 12.5 |
| 1.0 |
| 1.6 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.9 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 679.3 |
| 741.7 |
| 739.5 |
| 693.3 |
| 841.6 |
| 803.7 |
| 756.6 |
| 466.5 |
| 408.9 |
| 327.4 |
| 240.5 |
| 186.1 |
| 99.5 |
| 141.5 |
| 188.3 |
| 128.5 |
| 162.6 |
| 189.8 |
| 172.3 |
| 227.5 |
| 178.5 |
| 192.4 |
| 251.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.9 |
| 1.4 |
| 61.3 |
| - |
| - |
| - |
| - |
| 2.7 |
| 2.6 |
| 2.5 |
| 2.4 |
| 2.4 |
| 2.2 |
| 2.0 |
| 2.2 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.8 |
| 54.9 |
| 44.8 |
| 26.7 |
| 23.4 |
| 25.6 |
| 19.5 |
| 17.3 |
| 16.5 |
| 8.3 |
| 8.9 |
| 7.0 |
| 16.5 |
| 8.5 |
| 9.4 |
| 9.1 |
| 18.2 |
| 18.4 |
| 24.7 |
| 28.0 |
| 24.9 |
| 19.2 |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 3.6 |
| 2.4 |
| 2.2 |
| 2.0 |
| 2.2 |
| 2.1 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 140.8 |
| 153.7 |
| 165.3 |
| 320.3 |
| 287.1 |
| 257.6 |
| 145.7 |
| 133.4 |
| 129.8 |
| 119.0 |
| 115.0 |
| 82.7 |
| 61.2 |
| 41.4 |
| 33.3 |
| 24.5 |
| 22.2 |
| 27.6 |
| 28.4 |
| 31.4 |
| 35.9 |
| 47.3 |
| 56.4 |
| 58.4 |
| 108.3 |
| - |
| - |
| - |
| - |
| 8.4 |
| 9.1 |
| 9.7 |
| 10.4 |
| 11.0 |
| 10.3 |
| 10.8 |
| 6.0 |
| 6.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.6 |
| 26.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 1.1 |
| 0.7 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 1.6 |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.1 |
| 2.2 |
| 2.1 |
| 1.9 |
| 1.8 |
| 1.7 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 580.8 |
| 581.6 |
| 611.0 |
| 583.3 |
| 565.6 |
| 560.7 |
| 548.0 |
| 543.2 |
| 309.3 |
| 303.7 |
| 271.4 |
| 244.4 |
| 224.6 |
| 138.1 |
| 129.1 |
| 126.5 |
| 131.6 |
| 132.1 |
| 134.9 |
| 141.4 |
| 150.5 |
| 159.1 |
| 160.6 |
| 313.0 |
| 1,158.8 |
| 1,147.8 |
| 1,135.2 |
| 1,122.1 |
| 1,063.7 |
| 1,044.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,049.9) |
| (1,004.1) |
| (965.6) |
| (935.7) |
| (762.8) |
| (772.5) |
| (800.4) |
| (859.4) |
| (895.0) |
| (934.2) |
| (981.3) |
| (1,004.8) |
| (984.8) |
| (922.2) |
| (863.4) |
| (819.8) |
| (775.5) |
| (726.4) |
| (667.4) |
| (612.1) |
| (537.3) |
| (461.4) |
| (545.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| 0.1 |
| (0.6) |
| (0.5) |
| (0.5) |
| (0.4) |
| (0.3) |
| (0.4) |
| (0.5) |
| (0.8) |
| (0.8) |
| (0.7) |
| (0.7) |
| (0.8) |
| (0.6) |
| (0.6) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.2) |
| (1.2) |
| (1.2) |
| (1.1) |
| 12.6 |
| 97.7 |
| 130.8 |
| 156.2 |
| 127.7 |
| 281.0 |
| 255.7 |
| 213.4 |
| 157.3 |
| 105.2 |
| 56.0 |
| (4.0) |
| (38.5) |
| (38.6) |
| 12.4 |
| 63.2 |
| (1.8) |
| 31.8 |
| 56.2 |
| 32.1 |
| 78.2 |
| 20.5 |
| 32.9 |
| (60.9) |
| 130.8 |
| 156.2 |
| 127.7 |
| 281.0 |
| 255.7 |
| 213.4 |
| 157.3 |
| 105.2 |
| 56.0 |
| (4.0) |
| (38.5) |
| (38.6) |
| 12.4 |
| 61.8 |
| (3.1) |
| 30.5 |
| 54.9 |
| 30.9 |
| 77.0 |
| 19.4 |
| 31.7 |
| (61.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| (104.0) |
| - |
| (38.6) |
| (23.3) |
| (72.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 352.7 |
| 373.0 |
| 359.7 |
| 621.8 |
| 593.5 |
| 546.1 |
| 276.2 |
| 228.0 |
| 193.7 |
| 144.4 |
| 117.8 |
| 51.2 |
| 105.8 |
| 150.6 |
| 84.6 |
| 117.1 |
| 140.2 |
| 117.4 |
| 161.0 |
| 105.1 |
| 118.9 |
| 128.6 |
| 130.8 |
| 156.2 |
| 127.7 |
| 281.0 |
| 255.7 |
| 213.4 |
| 157.3 |
| 105.2 |
| 56.0 |
| (4.0) |
| (38.5) |
| (38.6) |
| 12.4 |
| 63.2 |
| (1.8) |
| 31.8 |
| 56.2 |
| 32.1 |
| 78.2 |
| 20.5 |
| 32.9 |
| (60.9) |
| - |
| 127.2 |
| 152.7 |
| 124.1 |
| 277.4 |
| 252.2 |
| 209.8 |
| 153.7 |
| 101.7 |
| 52.5 |
| (7.5) |
| (42.1) |
| (42.2) |
| 8.8 |
| 59.6 |
| (5.4) |
| 28.3 |
| 52.6 |
| 28.6 |
| 74.6 |
| 17.0 |
| 29.3 |
| (64.5) |