| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 24.5 | 57.3 | 23.1 | 34.2 | 54.5 | 73.6 | 17.2 | 47.3 | 52.0 | 36.2 | 15.1 | 28.6 | 21.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 24.5 | 57.3 | 23.1 | 34.2 | 54.5 | 73.6 | 17.2 | 47.3 | 52.0 | 36.2 | 15.1 | 28.6 | 21.2 |
| Receivables | |||||||||||||
| Accounts Receivable | 143.0 | 138.0 | 151.8 | 163.5 | 199.1 | 173.5 | 161.4 | 172.9 | 165.2 | 156.2 | 146.2 | - | - |
| Current Assets | |||||||||||||
| Inventory | 5.6 | 4.4 | 4.7 | 7.9 | 5.6 | 4.9 | 11.1 | 12.1 | 23.3 | 24.1 | 22.2 | - | - |
| Prepaid Expenses | 43.9 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 71.6 | 71.4 | 86.1 | 87.3 | 89.6 | 122.8 | 139.0 | 152.5 | 150.1 | 163.6 | 176.1 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 23.7 | 28.7 | 33.9 | 49.2 | 36.3 | 54.2 | 58.5 | 72.4 | 67.8 | 85.3 | 39.5 | - | - |
| Short Term Debt | |||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 165.5 | 124.7 | 124.5 | 169.2 | 124.0 | 230.5 | 296.0 | 362.7 | 458.3 | 587.0 | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.0 | - | - |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 171.3 | 124.7 | 124.5 | 169.2 | 124.0 | 230.5 | 296.0 | 362.7 | 458.3 | 587.0 | 8.8 | - | - |
| Net debt | 146.8 | ||||||||||||
| (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 | 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 | 26.1 | 24.5 | 22.7 | 33.8 | 16.2 | 57.3 | 33.6 | 35.0 | 43.7 | 23.1 | 11.7 | 19.4 | 28.8 | 34.2 | 10.8 | |||||||||||||||||||||||||
| 37.2 |
| 31.0 |
| 28.1 |
| 23.5 |
| 9.7 |
| 15.9 |
| 16.7 |
| 29.6 |
| 17.1 |
| 7.3 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | 0.0 | 2.6 | 2.6 | 2.6 | 5.5 | 5.6 | - | - | - | - | - | - |
| Total Current Assets | 211.4 | 232.5 | 208.5 | 228.4 | 279.7 | 267.2 | 211.2 | 249.0 | 270.1 | 329.6 | 190.8 | - | - |
| 62.8 |
| 62.5 |
| 72.6 |
| 69.7 |
| 70.9 |
| 110.8 |
| 121.5 |
| 120.3 |
| 115.4 |
| 128.1 |
| 143.1 |
| - |
| - |
| Property,Plant & Equipment Net | 8.8 | 8.9 | 13.5 | 17.6 | 18.7 | 12.0 | 17.5 | 32.2 | 34.7 | 35.5 | 33.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 405.8 | 405.4 | 405.8 | 405.8 | 410.0 | 409.9 | 450.3 | 450.0 | 447.4 | 446.4 | 446.8 | 448.8 | - |
| Intangible Assets | - | - | 0.0 | 7.8 | 8.7 | 9.8 | 21.9 | 37.2 | 39.9 | 54.3 | 69.3 | - | - |
| Operating Lease Right Of Use Assets | 7.6 | 12.3 | 16.4 | 33.3 | 42.6 | 52.5 | 80.7 | 0.0 | - | - | - | - | - |
| Deferred Tax Assets | 43.7 | 56.4 | 45.8 | 33.4 | 31.7 | 34.0 | 9.0 | 9.7 | 22.2 | 37.0 | 10.6 | - | - |
| Other Non-Current Assets | 30.2 | 29.6 | 29.3 | 26.4 | 28.2 | 29.0 | 41.3 | 42.8 | 38.1 | 34.5 | 23.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 800.4 | 841.6 | 806.9 | 828.3 | 883.3 | 865.6 | 886.9 | 868.7 | 893.5 | 978.9 | 817.6 | - | - |
| 5.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 8.8 |
| - |
| - |
| Deferred Revenue Current | 58.5 | 52.6 | 46.8 | 46.1 | 36.0 | 23.4 | 16.7 | 16.1 | 22.9 | - | - | - | - |
| Operating Lease Liabilities Current | 3.9 | 10.3 | 14.0 | 16.3 | 17.9 | 19.7 | 22.6 | - | - | - | - | - | - |
| Accrued Expenses | 166.6 | 185.1 | 153.7 | 159.3 | 207.2 | 164.6 | 121.0 | 126.0 | 119.2 | 100.7 | 75.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 200.0 | 224.1 | 201.6 | 224.8 | 261.4 | 238.5 | 179.5 | 198.4 | 187.0 | 186.0 | 123.7 | - | - |
| 3.3 |
| 6.4 |
| 12.1 |
| 28.4 |
| 39.4 |
| 51.0 |
| 57.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 23.8 | 23.3 | 34.4 | 42.9 | 40.6 | 51.0 | 58.8 | 51.3 | 52.5 | 56.4 | 0.0 | - | - |
| Other Non-Current Liabilities | 16.1 | 14.8 | 19.0 | 19.9 | 21.1 | 26.0 | 6.1 | 10.8 | 23.5 | 14.0 | 12.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 421.2 | 405.5 | 404.7 | 498.8 | 506.3 | 617.8 | 618.3 | 642.7 | 744.1 | 867.8 | 194.1 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 560.9 | 528.5 | 436.1 | 353.9 | 251.4 | 105.5 | 131.9 | 94.3 | 8.9 | (0.8) | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (19.6) | (81.9) | (77.9) | (83.2) | (78.3) | (80.8) | (84.6) | (82.7) | (64.6) | (68.3) | (16.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 379.2 | 436.1 | 402.2 | 329.5 | 377.0 | 247.8 | 268.6 | 226.0 | 149.4 | 111.1 | 623.5 | 351.5 | 524.6 |
| Total Equity | 379.2 | 436.1 | 402.2 | 329.5 | 377.0 | 247.8 | 268.6 | 226.0 | 149.4 | 111.1 | 623.5 | 351.5 | 524.6 |
| 67.4 |
| 101.4 |
| 135.0 |
| 69.5 |
| 156.9 |
| 278.8 |
| 315.4 |
| 406.3 |
| 550.8 |
| (6.3) |
| - |
| - |
| Working Capital | 11.4 | 8.4 | 6.9 | 3.6 | 18.3 | 28.7 | 31.7 | 50.6 | 83.1 | 143.6 | 67.1 | - | - |
| Book Value | 379.2 | 436.1 | 402.2 | 329.5 | 377.0 | 247.8 | 268.6 | 226.0 | 149.4 | 111.1 | 623.5 | 351.5 | 524.6 |
| Tangible Book Value | (26.6) | 30.7 | (3.6) | (84.1) | (41.7) | (171.9) | (203.6) | (261.2) | (337.9) | (389.6) | 107.4 | (97.3) | - |
| 17.8 |
| 10.4 |
| 54.5 |
| 122.9 |
| 39.9 |
| 38.5 |
| 73.6 |
| 40.9 |
| 37.4 |
| 17.2 |
| 32.1 |
| 9.5 |
| 10.5 |
| 47.3 |
| 56.2 |
| 11.8 |
| 12.1 |
| 52.0 |
| 32.2 |
| 8.1 |
| 12.3 |
| 36.2 |
| 53.0 |
| 33.9 |
| 15.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.4 | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 26.1 | 24.5 | 22.7 | 33.8 | 16.2 | 57.3 | 33.6 | 35.0 | 43.7 | 23.1 | 11.7 | 19.4 | 28.8 | 34.2 | 10.8 | 17.8 | 10.4 | 54.5 | 122.9 | 39.9 | 38.5 | 73.6 | 40.9 | 37.4 | 17.2 | 32.1 | 9.5 | 10.5 | 47.3 | 56.2 | 11.8 | 12.1 | 52.0 | 32.2 | 8.1 | 12.3 | 36.2 | 53.0 | 33.9 | 15.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 201.9 | 143.0 | 161.0 | 202.0 | 198.2 | 138.0 | 178.0 | 217.0 | 194.2 | 151.8 | 189.7 | 243.1 | 199.7 | 163.5 | 210.8 | 273.4 | 218.8 | 199.1 | 244.4 | 266.0 | 235.3 | 173.5 | 217.0 | 250.4 | 161.4 | 201.2 | 260.7 | 235.6 | 172.9 | 221.5 | 251.3 | 239.0 | 165.2 | 219.3 | 257.1 | 233.3 | 156.2 | 198.5 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.1 | 4.3 | 6.5 | 4.9 | 9.9 | 11.0 | 11.1 | 13.7 | 13.0 | 14.8 | 12.1 | 13.8 | 16.3 | 18.5 | 23.3 | 23.6 | 26.0 | 27.5 | 24.1 | 25.1 | - | - |
| Prepaid Expenses | 33.1 | 43.9 | 34.0 | 30.8 | 28.5 | 37.2 | 25.7 | 26.6 | 30.2 | 31.0 | 25.9 | 30.9 | 35.3 | 28.1 | 27.5 | 27.2 | 32.4 | 23.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 0.0 | 2.6 | |||||||||||||||||||||||
| Total Current Assets | 261.1 | 211.4 | 217.7 | 266.6 | 242.9 | 232.5 | 237.3 | 278.6 | 268.1 | 208.5 | 229.9 | 296.0 | 266.4 | 228.4 | 251.7 | 318.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 62.7 | 71.6 | 69.0 | 71.5 | 71.0 | 71.4 | 86.3 | 86.0 | 85.1 | 86.1 | 88.3 | 88.5 | 89.0 | 87.3 | 89.4 | 93.1 | 90.3 | 89.6 | 108.3 | 108.4 | 115.9 | 122.8 | 130.2 | 146.2 | 139.0 | 148.0 | 160.6 | 160.0 | 152.5 | 151.6 | 149.9 | 150.4 | 150.1 | 158.1 | 162.2 | 163.5 | 163.6 | 160.2 | - | - |
| Accumulated Depreciation | 55.0 | 62.8 | 62.2 | 64.0 | 62.9 | 62.5 | 74.8 | 73.5 | 72.4 | 72.6 | 73.5 | 72.1 | 70.8 | 69.7 | 71.7 | 72.3 | 71.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 7.7 | 8.8 | 6.8 | 7.5 | 8.1 | 8.9 | 11.5 | 12.5 | 12.7 | 13.5 | 14.8 | 16.4 | 18.2 | 17.6 | 17.7 | 20.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 405.6 | 405.8 | 405.7 | 405.9 | 405.4 | 405.4 | 405.9 | 405.6 | 405.7 | 405.8 | 405.8 | 406.0 | 405.8 | 405.8 | 409.0 | 409.6 | 409.9 | 410.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 5.6 | 6.6 | 7.6 | 7.8 | 8.0 | 8.2 | 8.5 | 8.7 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 5.9 | 7.6 | 7.9 | 9.5 | 11.1 | 12.3 | 11.8 | 12.1 | 14.3 | 16.4 | 23.7 | 26.7 | 30.0 | 33.3 | 36.4 | 40.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 41.1 | 43.7 | 48.3 | 56.7 | 56.9 | 56.4 | 51.2 | 48.9 | 47.0 | 45.8 | 43.3 | 38.7 | 36.2 | 33.4 | 30.5 | 32.2 | 31.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 30.4 | 30.2 | 32.6 | 31.0 | 31.0 | 29.6 | 30.9 | 30.0 | 29.5 | 29.3 | 29.6 | 29.2 | 27.4 | 26.4 | 25.1 | 25.7 | 27.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 840.8 | 800.4 | 816.3 | 874.7 | 852.8 | 841.6 | 843.6 | 882.9 | 867.8 | 806.9 | 839.3 | 902.2 | 871.3 | 828.3 | 850.8 | 925.2 | 871.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 35.1 | 23.7 | 27.8 | 37.9 | 38.4 | 28.7 | 33.8 | 35.6 | 44.0 | 33.9 | 37.2 | 51.6 | 53.6 | 49.2 | 42.1 | 60.7 | 54.8 | 36.3 | 49.0 | 59.7 | 59.8 | 54.2 | 47.3 | 54.3 | 58.5 | 50.6 | 78.0 | 98.0 | 72.4 | 67.5 | 77.1 | 87.7 | 67.8 | 74.4 | 82.5 | 101.3 | 85.3 | 60.2 | - | - |
| Short Term Debt | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.0 | 3.9 | 5.4 | 8.9 | 10.1 | 10.3 | 11.2 | 11.9 | 13.0 | 14.0 | 14.5 | 15.1 | 15.9 | 16.3 | 16.6 | 17.6 | ||||||||||||||||||||||||
| Accrued Expenses | 141.7 | 166.6 | 154.3 | 154.5 | 141.5 | 185.1 | 162.1 | 145.0 | 122.9 | 153.7 | 145.1 | 142.4 | 132.2 | 159.3 | 163.2 | 158.1 | 129.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 185.6 | 200.0 | 193.3 | 207.1 | 195.8 | 224.1 | 207.1 | 192.5 | 179.9 | 201.6 | 196.8 | 209.1 | 201.7 | 224.8 | 221.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 224.1 | 165.5 | 148.9 | 184.3 | 183.7 | 124.7 | 124.6 | 179.6 | 204.5 | 124.5 | 165.9 | 219.8 | 234.8 | 169.2 | 191.7 | 234.1 | 194.1 | 124.0 | 190.5 | 240.9 | 252.7 | 230.5 | 291.9 | 350.2 | 296.0 | 364.1 | 419.1 | 411.7 | 362.7 | 397.2 | 486.3 | 478.8 | 458.3 | 488.4 | 524.9 | 607.5 | 587.0 | 619.4 | - | - |
| Operating Lease Liabilities Non-Current | 2.8 | 3.3 | 2.6 | 3.1 | 4.3 | 6.4 | 6.3 | 7.0 | 9.4 | 12.1 | 17.6 | 21.2 | 24.8 | 28.4 | 31.5 | 36.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 23.6 | 23.8 | 23.1 | 23.0 | 23.1 | 23.3 | 31.2 | 32.3 | 33.4 | 34.4 | 40.5 | 41.3 | 42.1 | 42.9 | 36.2 | 37.8 | 39.3 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 15.7 | 16.1 | 13.3 | 13.5 | 14.9 | 14.8 | 16.0 | 16.5 | 18.3 | 19.0 | 19.1 | 20.4 | 21.2 | 19.9 | 19.5 | 20.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 464.1 | 421.2 | 393.2 | 442.6 | 432.9 | 405.5 | 399.1 | 441.4 | 458.9 | 404.7 | 454.0 | 526.2 | 538.6 | 498.8 | 519.3 | 583.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 594.4 | 560.9 | 554.7 | 595.6 | 559.5 | 528.5 | 522.2 | 513.5 | 469.4 | 436.1 | 425.5 | 407.4 | 369.7 | 353.9 | 343.0 | 323.8 | 277.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (20.0) | (19.6) | (18.9) | (79.6) | (81.3) | (81.9) | (76.9) | (78.1) | (78.2) | (77.9) | (82.7) | (81.8) | (82.9) | (83.2) | (78.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 376.7 | 379.2 | 423.1 | 432.1 | 419.9 | 436.1 | 444.5 | 441.5 | 408.9 | 402.2 | 385.3 | 376.0 | 332.7 | 329.5 | 331.5 | 341.4 | 353.9 | |||||||||||||||||||||||
| Total Equity | 376.7 | 379.2 | 423.1 | 432.1 | 419.9 | 436.1 | 444.5 | 441.5 | 408.9 | 402.2 | 385.3 | 376.0 | 332.7 | 329.5 | 331.5 | 341.4 | 353.9 | 377.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 229.9 | 171.3 | 154.7 | 190.1 | 189.5 | 124.7 | 124.6 | 179.6 | 204.5 | 124.5 | 165.9 | 219.8 | 234.8 | 169.2 | 191.7 | 234.1 | 194.1 | 124.0 | 231.0 | 240.9 | 252.7 | 230.5 | 291.9 | 350.7 | 296.0 | 364.1 | 419.1 | 411.7 | 362.7 | 397.2 | 486.3 | 478.8 | 458.3 | 488.4 | 525.9 | 607.5 | 587.0 | 636.5 | - | - |
| Net debt | 203.8 | 146.8 | 132.0 | 156.3 | 173.3 | 67.4 | 91.0 | 144.6 | 160.8 | 101.4 | 154.2 | 200.4 | 206.0 | 135.0 | 180.9 | 216.3 | 183.7 | 69.5 | ||||||||||||||||||||||
| Working Capital | 75.5 | 11.4 | 24.4 | 59.5 | 47.1 | 8.4 | 30.2 | 86.1 | 88.2 | 6.9 | 33.1 | 86.9 | 64.7 | 3.6 | 29.8 | 82.0 | 61.2 | 18.3 | ||||||||||||||||||||||
| Book Value | 376.7 | 379.2 | 423.1 | 432.1 | 419.9 | 436.1 | 444.5 | 441.5 | 408.9 | 402.2 | 385.3 | 376.0 | 332.7 | 329.5 | 331.5 | 341.4 | 353.9 | 377.0 | ||||||||||||||||||||||
| Tangible Book Value | (28.9) | (26.6) | 17.4 | 26.2 | 14.5 | 30.7 | 38.6 | 35.9 | 3.2 | (3.6) | (26.1) | (36.6) | (80.7) | (84.1) | (85.5) | (76.4) | (64.5) | |||||||||||||||||||||||
| 19.9 |
| 14.4 |
| 22.8 |
| 9.7 |
| 24.3 |
| 16.5 |
| 15.9 |
| 21.0 |
| 17.7 |
| 20.8 |
| 16.7 |
| 16.4 |
| 16.4 |
| 28.2 |
| 29.6 |
| 15.1 |
| 14.1 |
| 17.3 |
| 17.1 |
| 13.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 2.6 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| - |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 264.2 |
| 279.7 |
| 394.9 |
| 330.1 |
| 308.6 |
| 267.2 |
| 297.6 |
| 315.3 |
| 211.2 |
| 268.0 |
| 300.9 |
| 281.7 |
| 249.0 |
| 307.9 |
| 328.6 |
| 297.8 |
| 270.1 |
| 290.2 |
| 320.1 |
| 374.6 |
| 329.6 |
| 290.2 |
| - |
| - |
| 70.9 |
| 90.4 |
| 89.7 |
| 103.6 |
| 110.8 |
| 117.9 |
| 127.2 |
| 121.5 |
| 123.0 |
| 123.6 |
| 121.9 |
| 120.3 |
| 119.9 |
| 118.3 |
| 117.3 |
| 115.4 |
| 123.4 |
| 127.4 |
| 127.5 |
| 128.1 |
| 127.4 |
| - |
| - |
| 18.4 |
| 18.7 |
| 17.9 |
| 18.7 |
| 12.3 |
| 12.0 |
| 12.3 |
| 19.0 |
| 17.5 |
| 25.0 |
| 37.0 |
| 38.1 |
| 32.2 |
| 31.7 |
| 31.6 |
| 33.1 |
| 34.7 |
| 34.7 |
| 34.8 |
| 36.0 |
| 35.5 |
| 32.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 409.9 |
| 410.1 |
| 410.0 |
| 409.9 |
| 450.1 |
| 449.9 |
| 450.3 |
| 450.2 |
| 450.3 |
| 450.2 |
| 450.0 |
| 437.5 |
| 437.4 |
| 447.3 |
| 447.4 |
| 447.5 |
| 446.9 |
| 446.5 |
| 446.4 |
| 446.8 |
| - |
| - |
| 9.1 |
| 9.3 |
| 9.6 |
| 9.8 |
| 12.0 |
| 15.4 |
| 21.9 |
| 26.3 |
| 30.0 |
| 33.6 |
| 37.2 |
| 29.3 |
| 32.7 |
| 36.5 |
| 39.9 |
| 44.2 |
| 47.6 |
| 50.9 |
| 54.3 |
| 58.4 |
| - |
| - |
| 45.2 |
| 42.6 |
| 45.5 |
| 48.5 |
| 48.6 |
| 52.5 |
| 58.8 |
| 68.0 |
| 80.7 |
| 85.7 |
| 84.4 |
| 95.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.7 |
| 26.8 |
| 28.4 |
| 30.5 |
| 34.0 |
| 18.1 |
| 13.3 |
| 9.0 |
| 10.8 |
| 14.3 |
| 12.3 |
| 9.7 |
| 14.0 |
| 19.2 |
| 21.0 |
| 22.2 |
| 36.6 |
| 39.9 |
| 39.1 |
| 37.0 |
| 11.8 |
| - |
| - |
| 28.2 |
| 35.4 |
| 34.5 |
| 29.6 |
| 29.0 |
| 28.8 |
| 28.0 |
| 41.3 |
| 42.7 |
| 40.6 |
| 41.1 |
| 42.8 |
| 46.6 |
| 36.5 |
| 37.7 |
| 38.1 |
| 38.6 |
| 39.4 |
| 38.2 |
| 34.5 |
| 28.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 883.3 |
| 994.5 |
| 931.5 |
| 900.1 |
| 865.6 |
| 930.3 |
| 963.8 |
| 886.9 |
| 962.3 |
| 1,009.1 |
| 1,002.4 |
| 868.7 |
| 913.4 |
| 929.2 |
| 915.2 |
| 893.5 |
| 933.7 |
| 968.4 |
| 1,024.6 |
| 978.9 |
| 914.0 |
| 935.6 |
| 875.6 |
| 40.5 |
| - |
| - |
| 0.0 |
| - |
| 0.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.0 |
| 0.0 |
| 0.0 |
| 17.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.5 |
| 17.9 |
| 18.8 |
| 19.1 |
| 18.9 |
| 19.7 |
| 20.3 |
| 20.7 |
| 22.6 |
| 22.9 |
| 22.5 |
| 22.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 207.2 |
| 210.3 |
| 158.4 |
| 181.0 |
| 164.6 |
| 160.3 |
| 136.7 |
| 121.0 |
| 142.9 |
| 123.2 |
| 113.7 |
| 126.0 |
| 137.3 |
| 95.2 |
| 91.5 |
| 119.2 |
| 110.1 |
| 103.9 |
| 99.8 |
| 100.7 |
| 84.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 236.4 |
| 203.0 |
| 261.4 |
| 318.6 |
| 237.2 |
| 240.8 |
| 238.5 |
| 207.6 |
| 191.5 |
| 179.5 |
| 193.5 |
| 201.2 |
| 211.7 |
| 198.4 |
| 204.8 |
| 179.4 |
| 179.2 |
| 187.0 |
| 184.5 |
| 187.4 |
| 201.1 |
| 186.0 |
| 162.1 |
| - |
| - |
| 40.5 |
| 39.4 |
| 41.7 |
| 45.4 |
| 46.6 |
| 51.0 |
| 55.5 |
| 59.8 |
| 57.9 |
| 63.2 |
| 62.8 |
| 73.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.6 |
| 44.0 |
| 46.4 |
| 48.7 |
| 51.0 |
| 54.2 |
| 55.7 |
| 58.8 |
| 47.7 |
| 49.0 |
| 50.1 |
| 51.3 |
| 47.7 |
| 49.3 |
| 51.0 |
| 52.5 |
| 51.4 |
| 53.0 |
| 55.0 |
| 56.4 |
| - |
| - |
| - |
| 21.3 |
| 21.1 |
| 20.8 |
| 21.3 |
| 15.3 |
| 26.0 |
| 23.3 |
| 16.5 |
| 6.1 |
| 7.9 |
| 8.0 |
| 7.7 |
| 10.8 |
| 10.3 |
| 11.3 |
| 22.8 |
| 23.5 |
| 11.2 |
| 12.5 |
| 13.4 |
| 14.0 |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 517.7 |
| 506.3 |
| 635.6 |
| 611.9 |
| 624.1 |
| 617.8 |
| 652.6 |
| 693.4 |
| 618.3 |
| 696.2 |
| 760.0 |
| 774.9 |
| 642.7 |
| 681.7 |
| 748.4 |
| 753.6 |
| 744.1 |
| 760.1 |
| 801.8 |
| 900.1 |
| 867.8 |
| 825.4 |
| 187.5 |
| 192.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 251.4 |
| 225.8 |
| 183.6 |
| 140.7 |
| 105.5 |
| 141.3 |
| 134.2 |
| 131.9 |
| 124.9 |
| 110.2 |
| 92.9 |
| 94.3 |
| 84.4 |
| 36.4 |
| 17.5 |
| 8.9 |
| 32.6 |
| 27.3 |
| 8.5 |
| (0.8) |
| - |
| - |
| - |
| (77.4) |
| (77.6) |
| (78.3) |
| (79.0) |
| (78.9) |
| (79.3) |
| (80.8) |
| (84.3) |
| (85.2) |
| (84.6) |
| (79.4) |
| (79.3) |
| (80.1) |
| (82.7) |
| (65.5) |
| (66.3) |
| (63.4) |
| (64.6) |
| (62.7) |
| (65.2) |
| (67.8) |
| (68.3) |
| (12.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 377.0 |
| 358.9 |
| 319.6 |
| 276.0 |
| 247.8 |
| 277.7 |
| 270.4 |
| 268.6 |
| 266.1 |
| 249.1 |
| 227.5 |
| 226.0 |
| 231.7 |
| 180.8 |
| 161.6 |
| 149.4 |
| 173.6 |
| 166.6 |
| 124.5 |
| 111.1 |
| 88.6 |
| 748.1 |
| 683.6 |
| 358.9 |
| 319.6 |
| 276.0 |
| 247.8 |
| 277.7 |
| 270.4 |
| 268.6 |
| 266.1 |
| 249.1 |
| 227.5 |
| 226.0 |
| 231.7 |
| 180.8 |
| 161.6 |
| 149.4 |
| 173.6 |
| 166.6 |
| 124.5 |
| 111.1 |
| 88.6 |
| 748.1 |
| 683.6 |
| 108.1 |
| 201.0 |
| 214.2 |
| 156.9 |
| 251.0 |
| 313.3 |
| 278.8 |
| 332.0 |
| 409.6 |
| 401.2 |
| 315.4 |
| 341.0 |
| 474.5 |
| 466.7 |
| 406.3 |
| 456.2 |
| 517.8 |
| 595.2 |
| 550.8 |
| 583.5 |
| - |
| - |
| 76.3 |
| 92.9 |
| 67.8 |
| 28.7 |
| 90.0 |
| 123.8 |
| 31.7 |
| 74.5 |
| 99.7 |
| 70.0 |
| 50.6 |
| 103.1 |
| 149.2 |
| 118.6 |
| 83.1 |
| 105.7 |
| 132.7 |
| 173.5 |
| 143.6 |
| 128.1 |
| - |
| - |
| 358.9 |
| 319.6 |
| 276.0 |
| 247.8 |
| 277.7 |
| 270.4 |
| 268.6 |
| 266.1 |
| 249.1 |
| 227.5 |
| 226.0 |
| 231.7 |
| 180.8 |
| 161.6 |
| 149.4 |
| 173.6 |
| 166.6 |
| 124.5 |
| 111.1 |
| 88.6 |
| 748.1 |
| 683.6 |
| (41.7) |
| (60.1) |
| (99.8) |
| (143.6) |
| (171.9) |
| (184.4) |
| (194.9) |
| (203.6) |
| (210.4) |
| (231.2) |
| (256.3) |
| (261.2) |
| (235.1) |
| (289.3) |
| (322.2) |
| (337.9) |
| (318.1) |
| (327.9) |
| (372.9) |
| (389.6) |
| (416.6) |
| - |
| - |