| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q4 FY 24 | Q2 FY 24 | Q4 FY 23 | Q2 FY 23 | Q4 FY 22 | Q2 FY 22 | Q4 FY 21 | Q2 FY 21 | Q4 FY 20 | Q2 FY 20 | Q4 FY 19 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 | Q3 FY 13 | Q4 FY 12 | Q3 FY 12 | Q4 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 | Q4 FY 07 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||
| Cash And Equivalents | 50.5 | 65.1 | 124.7 | 100.5 | 101.6 | 123.1 | 76.4 | 112.8 | 110.3 | 136.5 | 62.9 | 81.2 | - | 126.8 | 40.2 | ||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 50.5 | 124.7 | 101.6 | 76.4 | 110.3 | 62.9 | 107.3 | 126.8 | 40.2 | 98.1 | 171.7 | 199.4 | 222.6 | 446.6 | 416.7 | 345.4 | 282.4 | ||
| Restricted Cash | 53.8 | 0.0 | 0.0 | - | 16.5 | 20.0 | 21.0 | 24.6 | 25.6 | 23.0 | 21.5 | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 50.5 | 124.7 | 101.6 | 76.4 | 110.3 | 62.9 | 107.3 | 126.8 | 40.2 | 98.1 | 171.7 | 199.4 | 222.6 | 446.6 | 416.7 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 3.7 | 6.6 | 5.9 | 6.1 | 2.8 | 5.2 | 7.9 | 2.9 | 4.9 | 5.9 | 4.5 | 6.4 | 0.7 | 6.6 | 5.6 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 4.1 | 4.2 | 5.1 | 4.5 | 6.1 | 4.7 | 5.5 | 5.8 | 5.8 | 5.9 | 6.3 | 7.3 | 6.0 | 5.3 | 4.8 | 4.1 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,045.5 | 1,069.2 | 1,114.2 | 1,141.1 | 810.4 | 872.4 | 1,096.5 | 1,228.6 | 1,267.2 | 1,987.4 | 1,948.0 | 1,807.7 | 1,686.6 | 1,515.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 10.6 | 9.0 | 9.7 | 11.2 | 9.8 | 8.6 | 11.4 | 11.1 | 8.0 | 6.6 | 9.0 | 9.7 | 7.4 | 7.0 | 7.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 472.5 | 469.4 | 461.1 | 431.0 | 382.5 | 381.1 | 434.7 | 434.1 | 540.6 | 533.1 | 559.1 | 405.5 | 385.5 | 414.1 | 345.6 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.2 | 1.3 | 1.1 | 1.0 | 0.8 | 0.9 | 0.9 | 1.0 | 1.1 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 522.8 | 514.6 | 510.6 | 522.5 | 423.7 | 420.3 | 475.0 | 530.5 | 601.4 | 598.2 | 600.1 | 484.3 | 431.6 | 459.1 | 373.3 | 383.6 | |||
| 98.1 |
| 171.7 |
| 199.4 |
| 222.6 |
| 315.7 |
| 446.6 |
| 452.5 |
| 416.7 |
| 345.4 |
| 282.4 |
| 62.0 |
| 16.7 |
| Restricted Cash | 53.8 | - | - | - | - | 0.0 | - | 0.5 | - | 18.5 | - | 20.5 | - | 24.6 | 25.6 | 23.0 | 21.5 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | 24.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 50.5 | 89.5 | 124.7 | 100.5 | 101.6 | 123.1 | 76.4 | 112.8 | 110.3 | 136.5 | 62.9 | 81.2 | - | 126.8 | 40.2 | 98.1 | 171.7 | 199.4 | 222.6 | 315.7 | 446.6 | 452.5 | 416.7 | 345.4 | 282.4 | 62.0 | 16.7 |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 3.7 | 5.1 | 6.6 | 7.3 | 5.9 | 3.3 | 6.1 | 5.8 | 2.8 | 3.1 | 5.2 | - | - | 2.9 | 4.9 | 5.9 | 4.5 | 6.4 | 0.7 | 3.2 | 6.6 | - | - | 0.5 | 0.2 | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | 4.1 | 4.3 | 4.2 | 4.7 | 5.1 | 4.6 | 4.5 | 6.4 | 6.1 | 3.6 | 4.7 | - | - | 5.8 | 5.8 | 5.9 | 6.3 | 7.3 | 6.0 | 5.5 | 5.3 | - | - | 4.1 | 2.8 | - | - |
| Prepaid Expenses | 8.8 | 9.9 | 7.5 | 18.5 | 8.7 | 9.6 | 6.7 | 5.8 | 5.5 | 6.3 | 7.2 | - | - | 6.4 | 5.2 | 5.3 | 5.9 | 5.6 | |||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Assets Held For Sale | - | 9.3 | 0.0 | 18.4 | 0.0 | - | - | 16.7 | - | 9.0 | 23.4 | - | - | 0.0 | - | - | - | ||||||||||
| Total Current Assets | 244.9 | 184.3 | 206.6 | 169.7 | 182.2 | 194.8 | 140.6 | 148.1 | 125.6 | 160.1 | 104.7 | - | - | 142.0 | 138.8 | 115.3 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,045.5 | 1,045.4 | 1,069.2 | 1,068.4 | 1,114.2 | 1,134.9 | 1,141.1 | 869.2 | 810.4 | 857.4 | 872.4 | - | - | 1,228.6 | 1,267.2 | 1,987.4 | 1,948.0 | 1,807.7 | 1,686.6 | 1,611.5 | 1,515.4 | - | - | 1,355.6 | 1,123.1 | - | - |
| Accumulated Depreciation | 267.6 | 248.5 | 235.8 | 216.5 | 214.1 | 199.3 | 191.5 | 171.9 | 167.0 | 166.6 | 156.3 | - | - | 237.2 | 213.7 | 583.5 | 507.2 | ||||||||||
| Property,Plant & Equipment Net | 777.9 | 796.9 | 833.4 | 851.9 | 900.2 | 935.7 | 949.6 | 697.3 | 643.5 | 690.8 | 716.2 | - | - | 991.4 | 1,053.6 | 1,403.9 | |||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | 53.9 | 57.3 | 42.8 | 42.2 | 15.8 | 5.3 | 0.5 | - | - | - | - | - | - | - | - | 6.0 | 62.5 | ||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.1 | 1.0 | 1.5 | 0.5 | 0.7 | - | - | 0.0 | - | - | - | ||||||||||
| Total Non-Current Assets | 925.3 | 947.0 | 964.4 | 978.8 | 984.2 | - | - | 760.8 | 716.3 | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 1,170.2 | 1,131.2 | 1,171.0 | 1,148.5 | 1,166.4 | 1,203.9 | 1,182.9 | 908.9 | 842.0 | 899.6 | 872.4 | - | - | 1,187.8 | 1,246.7 | 1,668.7 | |||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | 10.6 | 11.0 | 9.0 | 10.2 | 9.7 | 10.3 | 11.2 | 10.6 | 9.8 | 9.1 | 8.6 | - | - | 11.1 | 8.0 | 6.6 | 9.0 | 9.7 | 7.4 | 6.9 | 7.0 | - | - | 5.8 | - | - | - |
| Short Term Debt | 50.3 | 45.3 | 45.2 | 47.3 | 49.5 | 49.4 | 91.5 | - | - | 41.1 | 39.2 | - | - | 96.4 | 60.8 | 65.1 | 41.0 | 78.7 | |||||||||
| Deferred Revenue Current | 5.0 | 4.1 | 4.2 | 3.1 | 3.6 | 5.8 | 7.8 | 7.7 | 5.7 | 3.9 | 2.8 | - | - | 4.1 | 3.2 | 0.8 | 2.4 | ||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Accrued Expenses | 13.4 | 10.0 | 11.9 | 10.8 | 12.4 | 11.4 | 12.1 | 10.9 | 7.9 | 7.5 | 10.5 | - | - | 13.4 | 8.2 | 5.7 | 6.4 | 6.0 | |||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | ||||||||||
| Total Current Liabilities | 89.6 | 80.4 | 80.2 | 81.0 | 85.1 | 102.1 | 131.6 | 81.8 | 65.1 | 62.3 | 61.6 | - | - | 125.2 | 80.4 | 78.2 | |||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | 472.5 | 446.7 | 469.4 | 438.6 | 461.1 | 485.9 | 431.0 | 410.2 | - | 420.4 | 381.1 | - | - | 434.1 | 540.6 | 533.1 | 559.1 | 405.5 | 385.5 | 403.8 | 414.1 | - | - | 376.3 | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | 0.9 | 1.3 | 1.2 | 1.3 | 1.3 | 1.0 | 0.9 | 1.0 | 1.1 | 1.2 | 1.2 | - | - | 0.8 | 0.9 | 0.7 | |||||||||||
| Total Non-Current Liabilities | 578.2 | 558.0 | 585.8 | 567.7 | 592.3 | 614.4 | 564.0 | 405.0 | 383.6 | - | - | - | - | - | - | - | |||||||||||
| Total Liabilities | 667.8 | 638.4 | 666.0 | 648.6 | 677.4 | 716.5 | 695.6 | 486.8 | 448.8 | 483.9 | 443.8 | - | - | 560.1 | 622.0 | 612.1 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.3 | 1.3 | 1.1 | 1.1 | 1.0 | 0.9 | 0.8 | 0.9 | 0.9 | - | - | 1.0 | 1.1 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | - | - | 0.8 | 0.8 | - | - |
| Additional Paid In Capital | 1,126.0 | 1,121.7 | 1,139.4 | 1,134.1 | 1,101.4 | 1,073.5 | 1,061.0 | 991.5 | 982.5 | 1,008.7 | 1,020.2 | - | - | 1,062.6 | 1,070.5 | 985.2 | |||||||||||
| Retained Earnings | (628.5) | (633.6) | (635.9) | (635.8) | (613.9) | (587.5) | (575.0) | (570.4) | (590.3) | (593.9) | (592.6) | - | - | (436.3) | (447.1) | 70.4 | 240.4 | ||||||||||
| Accumulated Other Comprehensive Income | 3.6 | 3.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | 0.3 | 0.3 | 0.2 | |||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Stockholders Equity | 502.4 | 492.8 | 505.1 | 499.9 | 489.0 | 487.4 | 487.3 | 422.1 | 393.2 | 415.7 | 428.6 | 447.1 | 570.1 | 627.7 | 624.8 | 1,056.6 | 1,218.4 | ||||||||||
| Total Equity | 502.4 | 492.8 | 505.1 | 499.9 | 489.0 | 487.4 | 487.3 | 422.1 | 393.2 | 415.7 | 428.6 | 447.1 | 570.1 | 627.7 | 624.8 | 1,056.6 | 1,218.4 | 1,282.2 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | 522.8 | 492.0 | 514.6 | 485.9 | 510.6 | 535.3 | 522.5 | 410.2 | - | 461.5 | 420.3 | - | - | 530.5 | 601.4 | 598.2 | 600.1 | 484.3 | 431.6 | 450.3 | 459.1 | - | - | 383.6 | - | - | - |
| Net debt | 472.3 | 402.6 | 390.0 | 385.4 | 409.1 | 412.2 | 446.1 | 297.3 | - | 325.0 | 357.4 | - | - | 403.7 | 561.2 | 500.0 | 428.4 | 284.9 | |||||||||
| Working Capital | 155.3 | 103.9 | 126.4 | 88.8 | 97.1 | 92.8 | 9.0 | 66.3 | 60.5 | 97.8 | 43.1 | - | - | 16.8 | 58.3 | 37.1 | 134.6 | 140.1 | |||||||||
| Book Value | 502.4 | 492.8 | 505.1 | 499.9 | 489.0 | 487.4 | 487.3 | 422.1 | 393.2 | 415.7 | 428.6 | 447.1 | 570.1 | 627.7 | 624.8 | 1,056.6 | 1,218.4 | 1,282.2 | |||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| 62.0 |
| 16.7 |
| - |
| - |
| - |
| 345.4 |
| 282.4 |
| 62.0 |
| 16.7 |
| 0.5 |
| 0.2 |
| - |
| - |
| 2.8 |
| - |
| - |
| Prepaid Expenses | 8.8 | 7.5 | 8.7 | 6.7 | 5.5 | 7.2 | 9.2 | 6.4 | 5.2 | 5.3 | 5.9 | 5.6 | 4.5 | 4.8 | 2.3 | 1.7 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | 23.4 | 7.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 244.9 | 206.6 | 182.2 | 140.6 | 125.6 | 104.7 | 137.0 | 142.0 | 138.8 | 115.3 | 193.5 | 238.2 | 251.9 | 467.0 | 432.7 | 354.6 | 297.2 | - | - |
| 1,292.2 |
| 1,355.6 |
| 1,123.1 |
| - |
| - |
| Accumulated Depreciation | 267.6 | 235.8 | 214.1 | 191.5 | 167.0 | 156.3 | 214.2 | 237.2 | 213.7 | 583.5 | 507.2 | 434.5 | 366.2 | 304.2 | 245.5 | 194.8 | 143.8 | - | - |
| Property,Plant & Equipment Net | 777.9 | 833.4 | 900.2 | 949.6 | 643.5 | 716.2 | 882.3 | 991.4 | 1,053.6 | 1,403.9 | 1,440.8 | 1,373.1 | 1,320.4 | 1,211.1 | 1,046.7 | 1,160.9 | 979.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 53.9 | 42.8 | 15.8 | 0.5 | 0.0 | - | - | - | - | 6.0 | 62.5 | 67.5 | 15.6 | 24.7 | 29.8 | 0.0 | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.0 | 0.0 | 0.0 | 0.1 | 1.5 | 0.7 | 2.9 | 0.0 | - | - | - | 0.0 | 0.8 | 0.0 | - | - | - | - | - |
| Total Non-Current Assets | 925.3 | 964.4 | 984.2 | 1,042.4 | 716.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,170.2 | 1,171.0 | 1,166.4 | 1,182.9 | 842.0 | 872.4 | 1,071.3 | 1,187.8 | 1,246.7 | 1,668.7 | 1,837.0 | 1,787.1 | 1,702.0 | 1,742.8 | 1,604.5 | 1,585.4 | 1,320.4 | - | - |
| 5.8 |
| - |
| - |
| - |
| Short Term Debt | 50.3 | 45.2 | 49.5 | 91.5 | 41.1 | 39.2 | 40.2 | 96.4 | 60.8 | 65.1 | 41.0 | 78.7 | 46.1 | 45.0 | 27.7 | 7.3 | - | - | - |
| Deferred Revenue Current | 5.0 | 4.2 | 3.6 | 7.8 | 5.7 | 2.8 | 2.5 | 4.1 | 3.2 | 0.8 | 2.4 | 3.3 | 3.3 | 2.8 | 8.1 | 13.7 | 18.1 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 13.4 | 11.9 | 12.4 | 12.1 | 7.9 | 10.5 | 11.3 | 13.4 | 8.2 | 5.7 | 6.4 | 6.0 | 4.8 | 5.3 | 4.8 | 5.3 | - | - | - |
| Other Current Liabilities | - | - | 0.8 | 0.1 | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | - | - |
| Total Current Liabilities | 89.6 | 80.2 | 85.1 | 131.6 | 65.1 | 61.6 | 65.5 | 125.2 | 80.4 | 78.2 | 58.9 | 98.1 | 62.3 | 61.5 | 48.1 | 32.5 | 32.4 | - | - |
| 376.3 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 4.2 | 11.2 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.9 | 1.2 | 1.3 | 0.9 | 1.1 | 1.2 | 1.0 | 0.8 | 0.9 | 0.7 | 0.6 | 1.3 | 0.8 | 0.8 | 0.8 | 1.4 | 1.2 | - | - |
| Total Non-Current Liabilities | 578.2 | 585.8 | 592.3 | 564.0 | 383.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 667.8 | 666.0 | 677.4 | 695.6 | 448.8 | 443.8 | 501.2 | 560.1 | 622.0 | 612.1 | 618.6 | 504.9 | 448.6 | 476.4 | 395.6 | 415.5 | 321.1 | - | - |
| 0.8 |
| - |
| - |
| Additional Paid In Capital | 1,126.0 | 1,139.4 | 1,101.4 | 1,061.0 | 982.5 | 1,020.2 | 1,021.6 | 1,062.6 | 1,070.5 | 985.2 | 976.9 | 971.3 | 926.2 | 918.0 | 915.4 | 908.5 | 905.0 | - | - |
| Retained Earnings | (628.5) | (635.9) | (613.9) | (575.0) | (590.3) | (592.6) | (452.6) | (436.3) | (447.1) | 70.4 | 240.4 | 310.8 | 326.2 | 347.4 | 292.8 | 222.2 | 93.5 | - | - |
| Accumulated Other Comprehensive Income | 3.6 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.2 | 0.3 | (0.7) | 0.2 | 0.2 | (0.1) | (0.0) | 0.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 38.4 | 0.0 | - | - |
| Total Stockholders Equity | 502.4 | 505.1 | 489.0 | 487.3 | 393.2 | 428.6 | 570.1 | 627.7 | 624.8 | 1,056.6 | 1,218.4 | 1,282.2 | 1,253.4 | 1,266.4 | 1,208.9 | 1,131.5 | 999.3 | 775.5 | 799.5 |
| Total Equity | 502.4 | 505.1 | 489.0 | 487.3 | 393.2 | 428.6 | 570.1 | 627.7 | 624.8 | 1,056.6 | 1,218.4 | 1,282.2 | 1,253.4 | 1,266.4 | 1,208.9 | 1,169.9 | 999.3 | 775.5 | 799.5 |
| - |
| - |
| - |
| Net debt | 472.3 | 390.0 | 409.1 | 446.1 | 313.4 | 357.4 | 367.7 | 403.7 | 561.2 | 500.0 | 428.4 | 284.9 | 208.9 | 12.5 | (43.3) | 38.2 | - | - | - |
| Working Capital | 155.3 | 126.4 | 97.1 | 9.0 | 60.5 | 43.1 | 71.6 | 16.8 | 58.3 | 37.1 | 134.6 | 140.1 | 189.6 | 405.5 | 384.6 | 322.1 | 264.8 | - | - |
| Book Value | 502.4 | 505.1 | 489.0 | 487.3 | 393.2 | 428.6 | 570.1 | 627.7 | 624.8 | 1,056.6 | 1,218.4 | 1,282.2 | 1,253.4 | 1,266.4 | 1,208.9 | 1,131.5 | 999.3 | 775.5 | 799.5 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 4.5 |
| 3.1 |
| 4.8 |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 193.5 |
| 238.2 |
| 251.9 |
| 330.7 |
| 467.0 |
| - |
| - |
| 354.6 |
| 297.2 |
| - |
| - |
| 434.5 |
| 366.2 |
| 350.0 |
| 304.2 |
| - |
| - |
| 194.8 |
| 143.8 |
| - |
| - |
| 1,440.8 |
| 1,373.1 |
| 1,320.4 |
| 1,261.5 |
| 1,211.1 |
| - |
| - |
| 1,160.9 |
| 979.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.5 |
| 15.6 |
| 18.2 |
| 24.7 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.8 |
| 0.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,837.0 |
| 1,787.1 |
| 1,702.0 |
| 1,727.0 |
| 1,742.8 |
| - |
| - |
| 1,585.4 |
| 1,320.4 |
| - |
| - |
| 46.1 |
| 46.5 |
| 45.0 |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| 3.3 |
| 3.3 |
| 2.8 |
| 2.8 |
| - |
| - |
| 13.7 |
| 18.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 4.4 |
| 5.3 |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| 0.2 |
| 0.2 |
| - |
| - |
| 58.9 |
| 98.1 |
| 62.3 |
| 61.5 |
| 61.5 |
| - |
| - |
| 32.5 |
| 32.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 1.3 |
| 0.8 |
| 0.9 |
| 0.8 |
| - |
| - |
| 1.4 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 618.6 |
| 504.9 |
| 448.6 |
| 466.1 |
| 476.4 |
| - |
| - |
| 415.5 |
| 321.1 |
| - |
| - |
| 976.9 |
| 971.3 |
| 926.2 |
| 924.1 |
| 918.0 |
| - |
| - |
| 908.5 |
| 905.0 |
| - |
| - |
| 310.8 |
| 326.2 |
| 335.8 |
| 347.4 |
| - |
| - |
| 222.2 |
| 93.5 |
| - |
| - |
| 0.3 |
| (0.7) |
| 0.2 |
| 0.1 |
| 0.2 |
| - |
| - |
| (0.0) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.4 |
| 0.0 |
| - |
| - |
| 1,282.2 |
| 1,253.4 |
| 1,260.9 |
| 1,266.4 |
| 1,260.4 |
| 1,208.9 |
| 1,131.5 |
| 999.3 |
| 775.5 |
| 799.5 |
| 1,253.4 |
| 1,260.9 |
| 1,266.4 |
| 1,260.4 |
| 1,208.9 |
| 1,169.9 |
| 999.3 |
| 775.5 |
| 799.5 |
| 208.9 |
| 134.6 |
| 12.5 |
| - |
| - |
| 38.2 |
| - |
| - |
| - |
| 189.6 |
| 269.3 |
| 405.5 |
| - |
| - |
| 322.1 |
| 264.8 |
| - |
| - |
| 1,253.4 |
| 1,260.9 |
| 1,266.4 |
| 1,260.4 |
| 1,208.9 |
| 1,131.5 |
| 999.3 |
| 775.5 |
| 799.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |