| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY1992 | FY1991 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 43.0 | 121.2 | 29.2 | 20.5 | 18.0 | 3.1 | 7.8 | 0.4 | 0.1 | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 43.0 | 121.2 | 29.2 | 20.5 | 18.0 | 3.1 | 7.8 | 0.4 | 0.1 | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | 0.0 | 0.0 | 0.3 | 0.9 | 0.8 | 0.0 | 0.0 | 0.1 | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,923.6 | 1,366.0 | 734.9 | 429.9 | 145.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.8 | 0.7 | 0.6 | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 15.2 | 83.0 | 39.9 | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 644.6 | 7.2 | 8.9 | 13.4 | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 644.6 | 7.2 | 8.9 | 13.4 | - | 0.5 | 2.9 | 0.1 | 0.2 | - | - | - | - | - | - | - | |||
| (in millions of USD) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 260.3 | 458.1 | 43.0 | 34.6 | 97.0 | 276.6 | 121.2 | - | - | 48.5 | 29.2 | 21.8 | 10.3 | 2.1 | 20.5 | |||||||||||||||||||||||||
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 11.9 | 8.0 | 3.3 | 7.9 | 2.1 | 0.9 | 1.2 | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Other Current Assets | - | - | 56.2 | 11.1 | 23.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | 0.0 | 0.4 | 7.4 | 7.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,320.0 | 705.4 | 102.2 | 50.8 | 57.7 | 8.3 | 9.9 | 0.5 | 0.1 | 0.6 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 559.9 | 496.3 | 170.5 | 53.1 | 7.6 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 1,363.7 | 869.7 | 564.4 | 376.8 | 137.6 | 0.1 | 0.1 | 0.1 | 0.1 | 0.8 | 0.7 | 0.6 | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 131.7 | 8.0 | 8.0 | 0.0 | 12.0 | 5.9 | 4.9 | 4.9 | 4.9 | 4.9 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 5.8 | 3.0 | 4.6 | 6.5 | 8.2 | 7.0 | 7.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 4.3 | 3.3 | 0.7 | 0.6 | 0.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,183.6 | 1,962.7 | 761.6 | 452.6 | 317.5 | 22.3 | 23.4 | 17.6 | 20.8 | 33.0 | 0.8 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| 0.0 |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | 0.5 | 2.9 | 0.1 | 0.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | 0.2 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 117.5 | 43.9 | 25.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 6.1 | 2.2 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 315.8 | 187.9 | 74.1 | 34.0 | 10.1 | 5.4 | 1.5 | 1.3 | 0.3 | 0.4 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | 1.0 | 0.5 | 0.4 | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3.3 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,008.5 | 201.8 | 85.9 | 48.6 | 11.8 | 5.9 | 4.5 | 1.5 | 0.5 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | 2,445.7 | 2,239.4 | 1,009.5 | 599.9 | 444.1 | 132.8 | 111.9 | 83.0 | 40.2 | 39.1 | 4.6 | 1.1 | 0.3 | 0.3 | 0.2 | 0.2 | - | - | - |
| Retained Earnings | (125.9) | (479.2) | (334.2) | (196.1) | (138.4) | (116.4) | (93.1) | (66.9) | (19.9) | (6.4) | (3.9) | (0.4) | (0.4) | (0.1) | (0.1) | - | - | - | - |
| Accumulated Other Comprehensive Income | 0.0 | 0.4 | 0.2 | 0.1 | (0.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,175.1 | 1,760.8 | 675.7 | 404.0 | 305.7 | 16.4 | 18.9 | 16.1 | 20.3 | 32.7 | 0.8 | 0.7 | (0.1) | (0.1) | (0.1) | (0.0) | - | - | - |
| Total Equity | 2,175.1 | 1,760.8 | 675.7 | 404.0 | 305.7 | 16.4 | 18.9 | 16.1 | 20.3 | 32.7 | 0.8 | 0.7 | (0.1) | (0.1) | (0.1) | (0.0) | - | - | - |
| - |
| - |
| - |
| Net debt | 601.6 | (114.0) | (20.3) | (7.0) | - | (2.6) | (4.9) | (0.3) | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 1,004.3 | 517.5 | 28.1 | 16.7 | 47.7 | 2.9 | 8.4 | (0.8) | (0.2) | 0.2 | 0.1 | 0.1 | (0.1) | (0.1) | (0.1) | (0.0) | - | - | - |
| Book Value | 2,175.1 | 1,760.8 | 675.7 | 404.0 | 305.7 | 16.4 | 18.9 | 16.1 | 20.3 | 32.7 | 0.8 | 0.7 | (0.1) | (0.1) | (0.1) | (0.0) | - | - | - |
| Tangible Book Value | 2,037.6 | 1,749.8 | 663.0 | 397.5 | 285.4 | 3.5 | 6.5 | 11.1 | 15.4 | 27.7 | - | - | - | - | - | - | - | - | - |
| 2.7 |
| 1.9 |
| 5.2 |
| 18.0 |
| 25.6 |
| 3.1 |
| 2.0 |
| - |
| 6.4 |
| 7.8 |
| 8.0 |
| 1.6 |
| 4.6 |
| 7.8 |
| 0.0 |
| 0.2 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.1 |
| 0.2 |
| 0.1 |
| Restricted Cash | 263.5 | 461.3 | - | 38.0 | 100.4 | 280.0 | - | - | 323.1 | 48.5 | 29.2 | 21.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 260.3 | 458.1 | 43.0 | 34.6 | 97.0 | 276.6 | 121.2 | - | - | 48.5 | 29.2 | 21.8 | 10.3 | 2.1 | 20.5 | 2.7 | 1.9 | 5.2 | 18.0 | 25.6 | 3.1 | 2.0 | - | 6.4 | 7.8 | 8.0 | 1.6 | 4.6 | 7.8 | 0.0 | 0.2 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.1 | 0.2 | 0.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 6.8 | 4.6 | 0.3 | - | - | - | - | 0.7 | 0.8 | 0.8 | 0.4 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | 1.0 | 0.7 | 0.8 | 1.0 | 0.7 | 0.4 | 0.2 | - | - | - | - | - | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 47.7 | 35.1 | 11.9 | 11.3 | 10.4 | 10.7 | 8.0 | - | 4.1 | 3.0 | 3.3 | 8.3 | 8.7 | 6.1 | 7.9 | 3.7 | 10.3 | 11.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | 358.0 | 127.0 | 56.2 | 13.9 | 5.3 | 3.9 | 11.1 | 10.5 | 17.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | 0.3 | 0.4 | 0.4 | 4.9 | 5.4 | 6.4 | 7.4 | 8.8 | - | |||||||||||||||||||||||
| Total Current Assets | 1,099.0 | 1,470.6 | 1,320.0 | 1,210.1 | 947.5 | 1,225.3 | 705.4 | - | 687.8 | 181.7 | 102.2 | 52.7 | 32.9 | 21.2 | 50.8 | 29.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,080.1 | 1,997.9 | 1,923.6 | 1,812.6 | 1,642.5 | 1,792.2 | 1,366.0 | - | 893.2 | 830.8 | 734.9 | 596.5 | 533.0 | 506.7 | 429.9 | - | - | 212.5 | 145.3 | 6.9 | 0.3 | 0.3 | - | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 |
| Accumulated Depreciation | 746.5 | 639.4 | 559.9 | 483.3 | 371.0 | 536.2 | 496.3 | - | 222.7 | 193.3 | 170.5 | 114.0 | 92.8 | 71.9 | 53.1 | 37.3 | 23.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,333.6 | 1,358.5 | 1,363.7 | 1,329.3 | 1,271.5 | 1,256.0 | 869.7 | - | 670.5 | 637.5 | 564.4 | 482.4 | 440.3 | 434.8 | 376.8 | 322.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 131.7 | 131.7 | 131.7 | 128.8 | 132.2 | 135.3 | 8.0 | - | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 0.0 | 12.0 | 19.0 | 19.0 | ||||||||||||||||||||||
| Intangible Assets | 4.3 | 4.9 | 5.8 | 7.0 | 7.0 | 5.9 | 3.0 | - | 3.7 | 4.1 | 4.6 | 5.1 | 5.7 | 6.2 | 6.5 | 6.8 | 10.3 | 11.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 5.3 | 3.8 | 4.3 | 4.7 | 4.4 | 4.3 | 3.3 | 0.1 | 0.2 | 0.6 | 0.7 | 0.7 | 5.4 | 5.5 | 0.6 | 1.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,913.5 | 3,326.2 | 3,183.6 | 3,101.8 | 2,657.0 | 2,779.3 | 1,962.7 | - | 1,537.3 | 862.7 | 761.6 | 652.8 | 531.6 | 486.8 | 452.6 | 411.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 18.1 | 22.1 | 15.2 | 23.5 | 11.4 | 27.6 | 83.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 | 0.1 | 0.3 | ||||||||||||||||||||||||
| Accrued Expenses | 101.5 | 103.7 | 117.5 | 64.5 | 87.9 | 51.0 | 43.9 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 11.0 | 11.2 | 6.1 | 6.8 | 4.6 | 5.7 | 2.2 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 133.1 | 139.5 | 315.8 | 276.8 | 109.3 | 96.7 | 187.9 | - | 55.0 | 42.4 | 74.1 | 37.4 | 41.3 | 41.6 | 34.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,788.2 | 1,786.8 | 644.6 | 643.9 | 641.7 | 641.4 | 7.2 | - | 5.1 | 7.0 | 8.9 | 10.8 | 10.4 | 12.1 | - | - | - | - | - | - | - | 0.7 | - | 10.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | 0.4 | 0.5 | 0.5 | 0.6 | 5.5 | 5.5 | 0.4 | 1.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.5 | 4.2 | 3.3 | 3.4 | 3.5 | 4.6 | 1.0 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,927.3 | 1,943.9 | 1,008.5 | 954.9 | 766.5 | 757.7 | 201.8 | - | 74.4 | 52.2 | 84.4 | 49.2 | 57.7 | 59.8 | 48.6 | 34.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 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 | 2,507.0 | 2,494.8 | 2,445.7 | 2,413.0 | 2,408.2 | 2,403.4 | 2,239.4 | - | 1,641.6 | 1,113.2 | 1,009.5 | 861.1 | 717.2 | 651.9 | 599.9 | 530.5 | ||||||||||||||||||||||||
| Retained Earnings | (912.9) | (504.6) | (125.9) | (124.6) | (376.4) | (237.6) | (479.2) | - | (179.2) | (303.1) | (332.6) | (257.8) | (243.5) | (225.1) | (196.1) | (153.8) | (124.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | 3.2 | 3.4 | 0.5 | 0.4 | - | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 986.2 | 1,382.3 | 2,175.1 | 2,146.9 | 1,890.5 | 2,021.6 | 1,760.8 | - | 1,461.4 | 809.0 | 675.7 | 603.6 | 473.9 | 427.0 | 404.0 | 376.9 | 400.9 | |||||||||||||||||||||||
| Total Equity | 986.2 | 1,382.3 | 2,175.1 | 2,146.9 | 1,890.5 | 2,021.6 | 1,760.8 | - | 1,461.4 | 809.0 | 675.7 | 603.6 | 473.9 | 427.0 | 404.0 | 376.9 | 400.9 | 394.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,788.2 | 1,786.8 | 644.6 | 643.9 | 641.7 | 641.4 | 7.2 | - | 5.1 | 7.0 | 8.9 | 10.8 | 10.4 | 12.1 | - | - | - | - | - | 0.5 | - | 1.2 | - | 11.4 | 0.2 | - | - | - | 0.2 | 0.3 | 0.3 | - | 0.2 | - | - | - | - | - | - | - |
| Net debt | 1,527.9 | 1,328.7 | 601.6 | 609.4 | 544.8 | 364.8 | (114.0) | - | - | (41.4) | (20.3) | (11.1) | 0.0 | 10.0 | - | - | - | - | ||||||||||||||||||||||
| Working Capital | 966.0 | 1,331.1 | 1,004.3 | 933.3 | 838.2 | 1,128.6 | 517.5 | - | 632.7 | 139.3 | 28.1 | 15.3 | (8.4) | (20.4) | 16.7 | 9.5 | 19.4 | 36.2 | ||||||||||||||||||||||
| Book Value | 986.2 | 1,382.3 | 2,175.1 | 2,146.9 | 1,890.5 | 2,021.6 | 1,760.8 | - | 1,461.4 | 809.0 | 675.7 | 603.6 | 473.9 | 427.0 | 404.0 | 376.9 | 400.9 | 394.1 | ||||||||||||||||||||||
| Tangible Book Value | 850.2 | 1,245.7 | 2,037.6 | 2,011.1 | 1,751.3 | 1,880.4 | 1,749.8 | - | 1,449.6 | 796.9 | 663.0 | 590.5 | 460.1 | 412.8 | 397.5 | 358.0 | 371.6 | |||||||||||||||||||||||
| 2.1 |
| 3.4 |
| 1.0 |
| 1.1 |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.2 |
| 23.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.0 |
| 58.7 |
| 57.7 |
| 33.3 |
| 8.3 |
| 7.2 |
| - |
| 11.0 |
| 9.9 |
| 11.5 |
| 2.3 |
| 4.8 |
| 0.5 |
| 0.1 |
| 1.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.5 |
| 0.4 |
| 0.6 |
| 0.1 |
| 0.2 |
| 0.2 |
| 14.0 |
| 7.5 |
| 0.4 |
| 0.2 |
| 0.2 |
| - |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 4.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 276.3 |
| 198.5 |
| 137.5 |
| 6.5 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 20.1 |
| 5.9 |
| 5.6 |
| 1.0 |
| 4.9 |
| 4.9 |
| 4.9 |
| 4.9 |
| 4.9 |
| 4.9 |
| 4.9 |
| 4.9 |
| 4.9 |
| 4.9 |
| 4.9 |
| 4.9 |
| 4.9 |
| 4.9 |
| - |
| - |
| - |
| 9.9 |
| 13.6 |
| 7.0 |
| 6.6 |
| - |
| - |
| 7.4 |
| - |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.4 |
| 1.5 |
| 0.9 |
| 0.0 |
| 0.1 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.4 |
| 31.7 |
| 32.3 |
| 33.0 |
| - |
| - |
| - |
| 424.8 |
| 418.1 |
| 317.5 |
| 78.2 |
| 22.3 |
| 20.6 |
| - |
| 24.0 |
| 23.4 |
| 32.9 |
| 24.4 |
| 21.4 |
| 17.6 |
| 19.4 |
| 20.8 |
| 20.2 |
| 20.8 |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.9 |
| 0.9 |
| - |
| 0.5 |
| - |
| 0.5 |
| - |
| 0.5 |
| 0.2 |
| - |
| - |
| - |
| 0.2 |
| 0.3 |
| 0.3 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.6 |
| 0.0 |
| 0.1 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.0 |
| 22.6 |
| 22.5 |
| 10.1 |
| 4.6 |
| 5.4 |
| 1.6 |
| - |
| 2.4 |
| 1.5 |
| 1.4 |
| 0.7 |
| 1.6 |
| 1.3 |
| 18.8 |
| 1.3 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.4 |
| 0.1 |
| 0.0 |
| 0.0 |
| 1.0 |
| 1.2 |
| 1.2 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.9 |
| 24.1 |
| 11.8 |
| 6.1 |
| 5.9 |
| 2.3 |
| - |
| 6.4 |
| 4.5 |
| 2.9 |
| 0.9 |
| 1.6 |
| 1.5 |
| 19.1 |
| 1.6 |
| 0.8 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.4 |
| 0.1 |
| 0.0 |
| 0.0 |
| 525.2 |
| 518.2 |
| 444.1 |
| 195.6 |
| 132.8 |
| 127.7 |
| - |
| 112.6 |
| 111.9 |
| 110.9 |
| 100.5 |
| 89.0 |
| 83.0 |
| 28.8 |
| 41.3 |
| 40.4 |
| 40.2 |
| 40.1 |
| 39.8 |
| 39.1 |
| 39.1 |
| 5.0 |
| 5.0 |
| 4.8 |
| (124.2) |
| (138.4) |
| (123.6) |
| (116.4) |
| (109.3) |
| - |
| (95.0) |
| (93.1) |
| (81.0) |
| (77.0) |
| (69.2) |
| (66.9) |
| (28.5) |
| (22.1) |
| (21.0) |
| (19.9) |
| (9.9) |
| (8.4) |
| (7.2) |
| (6.4) |
| (4.3) |
| (4.2) |
| (4.0) |
| 0.0 |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 394.1 |
| 305.7 |
| 72.0 |
| 16.4 |
| 18.4 |
| - |
| 17.6 |
| 18.9 |
| 30.0 |
| 23.5 |
| 19.8 |
| 16.1 |
| 0.3 |
| 18.8 |
| 19.5 |
| 20.3 |
| 30.3 |
| 31.4 |
| 31.9 |
| 32.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 305.7 |
| 72.0 |
| 16.4 |
| 18.4 |
| - |
| 17.6 |
| 18.9 |
| 30.0 |
| 23.5 |
| 19.8 |
| 16.1 |
| 0.3 |
| 18.8 |
| 19.5 |
| 20.3 |
| 30.3 |
| 31.4 |
| 31.9 |
| 32.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| - |
| (25.1) |
| - |
| (0.7) |
| - |
| 5.1 |
| (7.7) |
| - |
| - |
| - |
| (7.7) |
| 0.3 |
| 0.1 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.7 |
| 28.7 |
| 2.9 |
| 5.6 |
| - |
| 8.6 |
| 8.4 |
| 10.1 |
| 1.6 |
| 3.2 |
| (0.8) |
| (18.7) |
| (0.2) |
| (0.4) |
| (0.2) |
| 0.1 |
| 0.2 |
| (0.0) |
| 0.2 |
| 0.0 |
| 0.1 |
| 0.1 |
| 305.7 |
| 72.0 |
| 16.4 |
| 18.4 |
| - |
| 17.6 |
| 18.9 |
| 30.0 |
| 23.5 |
| 19.8 |
| 16.1 |
| 0.3 |
| 18.8 |
| 19.5 |
| 20.3 |
| 30.3 |
| 31.4 |
| 31.9 |
| 32.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 364.0 |
| 283.8 |
| 38.3 |
| 3.5 |
| 6.2 |
| - |
| 12.7 |
| 6.5 |
| 25.1 |
| 18.6 |
| 14.9 |
| 11.1 |
| (9.9) |
| 13.9 |
| 14.5 |
| 9.5 |
| 25.3 |
| 26.5 |
| 27.0 |
| 27.7 |
| - |
| - |
| - |