| (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 | 46.6 | 36.1 | 41.9 | 61.3 | 133.6 | 167.3 | 99.8 | 190.5 | 89.0 | 88.6 | 64.8 | 49.1 | 54.0 | 9.1 | 6.4 | 11.2 | - | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 157.0 | 243.0 | 273.3 | 374.9 | 482.3 | - | - | - | - | 3.5 | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 203.7 | 279.1 | 315.2 | 436.2 | 615.9 | 167.3 | 99.8 | 190.5 | 89.0 | 92.1 | 64.8 | 49.1 | 54.0 | 9.1 | 6.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 0.9 | 3.5 | 1.8 | 38.5 | 8.7 | 5.5 | - | 0.5 | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 93.1 | 99.5 | 144.5 | 140.4 | 108.5 | 43.4 | 19.9 | 11.5 | 7.7 | 5.8 | 5.6 | 4.0 | 3.1 | 2.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 2.7 | 9.4 | 4.7 | 8.3 | 8.6 | 6.3 | 5.8 | 4.2 | 1.7 | 0.9 | 1.0 | 0.6 | 0.7 | 1.2 | - | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 12.4 | 14.8 | 2.5 | 10.7 | 18.1 | 1.8 | 1.7 | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | 14.9 | 14.8 | 10.7 | 18.2 | 19.6 | 3.5 | 3.7 | - | - | |||
| (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 | 39.6 | 46.6 | 40.6 | 41.2 | 44.9 | 36.1 | 37.9 | 36.9 | 121.3 | 41.9 | 33.3 | 46.8 | 42.0 | 61.3 | 82.1 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 4.1 | 9.3 | 14.5 | 27.4 | 8.8 | 5.9 | 5.7 | 3.7 | 1.6 | 1.2 | 0.8 | 0.8 | 0.6 | 0.7 | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 208.7 | 291.9 | 331.5 | 502.1 | 633.4 | 494.3 | 227.1 | 205.2 | 102.6 | 93.3 | 65.7 | 49.9 | 54.7 | 9.8 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 36.2 | 35.1 | 47.6 | 30.4 | 16.9 | 11.1 | 8.5 | 6.3 | 5.1 | 4.2 | 3.5 | 2.8 | 2.3 | 1.7 | - | - | - | - | - |
| Property,Plant & Equipment Net | 56.9 | 64.4 | 96.8 | 110.0 | 91.5 | 32.3 | 11.4 | 5.1 | 2.6 | 1.6 | 2.2 | 1.2 | 0.8 | 1.2 | - | - | - | - | - |
| Long Term Investments | 1.5 | 27.7 | 1.0 | 4.9 | 100.7 | - | 39.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 41.6 | 46.5 | 61.7 | 66.1 | 70.7 | 67.1 | 22.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 318.9 | 440.7 | 506.2 | 705.6 | 921.5 | 622.5 | 302.3 | 213.0 | 105.3 | 95.0 | 68.0 | 51.2 | 55.6 | 11.1 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | 2.4 | - | 8.2 | 7.6 | 1.5 | 1.7 | 1.9 | - | - | - | - | - |
| Deferred Revenue Current | 0.4 | 0.4 | 0.7 | 42.2 | 21.5 | 21.1 | 2.8 | 7.6 | 2.1 | 2.1 | 2.4 | - | - | 0.1 | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.6 | 7.4 | 6.2 | 5.6 | 5.6 | 3.4 | 1.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 20.0 | 21.3 | 27.5 | 53.9 | 42.4 | 15.6 | 14.7 | 10.9 | 7.3 | 4.0 | 2.4 | 2.3 | 2.0 | 1.0 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 36.1 | 38.5 | 39.1 | 114.1 | 81.3 | 85.6 | 27.8 | 27.3 | 11.0 | 15.2 | 13.4 | 4.6 | 4.6 | 4.9 | - | - | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 73.3 | 77.8 | 97.4 | 103.7 | 109.2 | 93.9 | 25.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | 0.0 | 27.1 | 46.0 | 3.8 | 7.5 | 0.7 | 2.8 | 4.9 | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 111.8 | 122.0 | 137.8 | 221.6 | 242.6 | 238.0 | 57.5 | 52.6 | 28.1 | 21.9 | 29.9 | 22.8 | 4.7 | 63.9 | - | - | - | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | 1,741.3 | 1,716.3 | 1,580.0 | 1,536.5 | 1,448.6 | 941.2 | 628.2 | 445.8 | 295.9 | 249.0 | - | 140.7 | 137.3 | 12.8 | - | - | - | - | - |
| Retained Earnings | (1,534.3) | (1,398.0) | (1,211.7) | (1,050.8) | (769.1) | (556.9) | (383.5) | (285.4) | (218.8) | (175.8) | (142.4) | (112.4) | (86.5) | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 0.1 | 0.3 | 0.0 | (1.9) | (0.8) | 0.1 | 0.0 | (0.0) | (0.0) | (0.0) | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 207.2 | 318.7 | 368.4 | 483.9 | 678.8 | 384.4 | 244.8 | 160.5 | 77.2 | 73.2 | 38.0 | 28.3 | 50.8 | (52.8) | (50.7) | (37.4) | (21.5) | (8.4) | (1.2) |
| Total Equity | 207.2 | 318.7 | 368.4 | 483.9 | 678.8 | 384.4 | 244.8 | 160.5 | 77.2 | 73.2 | 38.0 | 28.3 | 50.8 | (52.8) | (50.7) | (37.4) | (21.5) | (8.4) | (1.2) |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | (175.6) | (74.1) | (81.4) | (46.6) | (29.5) | (50.6) | (5.4) | - | - | - | - | - |
| Working Capital | 172.6 | 253.4 | 292.4 | 388.0 | 552.1 | 408.8 | 199.3 | 177.9 | 91.5 | 78.1 | 52.2 | 45.3 | 50.1 | 4.9 | - | - | - | - | - |
| Book Value | 207.2 | 318.7 | 368.4 | 483.9 | 678.8 | 384.4 | 244.8 | 160.5 | 77.2 | 73.2 | 38.0 | 28.3 | 50.8 | (52.8) | (50.7) | (37.4) | (21.5) | (8.4) | (1.2) |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 55.3 |
| 64.7 |
| 133.6 |
| 129.2 |
| 76.7 |
| 106.4 |
| 167.3 |
| 349.1 |
| 433.1 |
| 83.4 |
| 99.8 |
| 249.6 |
| 71.4 |
| 183.0 |
| 190.5 |
| 183.2 |
| 36.2 |
| 32.9 |
| 89.0 |
| 43.2 |
| 31.1 |
| 40.6 |
| 88.6 |
| 37.1 |
| 35.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 135.3 | 157.0 | 174.8 | 181.6 | 195.5 | 243.0 | 259.0 | 268.0 | - | 273.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 40.0 | 41.7 | 3.5 | 9.5 | 10.1 |
| Cash And Short Term Investments | 174.8 | 203.7 | 215.4 | 222.8 | 240.4 | 279.1 | 296.9 | 304.9 | 121.3 | 315.2 | 33.3 | 46.8 | 42.0 | 61.3 | 82.1 | 55.3 | 64.7 | 133.6 | 129.2 | 76.7 | 106.4 | 167.3 | 349.1 | 433.1 | 83.4 | 99.8 | 249.6 | 71.4 | 183.0 | 190.5 | 183.2 | 36.2 | 32.9 | 89.0 | 43.2 | 71.0 | 82.3 | 92.1 | 46.6 | 45.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 0.7 | 0.9 | 0.7 | 1.4 | 2.4 | 3.5 | 4.1 | 1.0 | 0.9 | 1.8 | 1.5 | 2.8 | 13.5 | 38.5 | 10.2 | 13.1 | 13.9 | 8.7 | 7.3 | 10.3 | 6.9 | 5.5 | 3.2 | 1.7 | - | - | - | - | 0.5 | 0.5 | 0.5 | - | 0.5 | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 4.0 | 4.1 | 5.1 | 6.2 | 5.4 | 9.3 | 9.2 | 13.5 | 10.0 | 14.5 | 12.9 | 11.4 | 15.5 | 27.4 | 20.0 | 17.2 | 11.5 | 8.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 179.5 | 208.7 | 221.3 | 230.4 | 248.2 | 291.9 | 310.3 | 319.4 | 394.4 | 331.5 | 364.2 | 392.2 | 437.9 | 502.1 | 535.3 | 599.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 54.3 | 56.9 | 59.5 | 61.1 | 62.8 | 64.4 | 82.4 | 87.5 | 92.1 | 96.8 | 101.7 | 106.3 | 108.6 | 110.0 | 109.1 | 103.1 | ||||||||||||||||||||||||
| Long Term Investments | 0.0 | 1.5 | 10.3 | 26.1 | 32.3 | 27.7 | 33.6 | 47.2 | 7.6 | 1.0 | 0.0 | 7.3 | 3.9 | 4.9 | 13.9 | 11.9 | 67.9 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 41.1 | 41.6 | 42.4 | 43.8 | 45.2 | 46.5 | 58.4 | 59.5 | 60.6 | 61.7 | 62.7 | 63.7 | 64.7 | 66.1 | 67.4 | 68.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | 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 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 284.9 | 318.9 | 343.7 | 371.6 | 398.7 | 440.7 | 495.0 | 528.8 | 569.9 | 506.2 | 543.8 | 584.8 | 630.3 | 705.6 | 749.3 | 807.1 | 858.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3.3 | 2.7 | 3.5 | 4.0 | 4.2 | 9.4 | 6.3 | 5.5 | 6.8 | 4.7 | 5.7 | 7.5 | 9.9 | 8.3 | 9.6 | 8.4 | 11.4 | 8.6 | 6.4 | 5.8 | 9.0 | 6.3 | 3.7 | 13.6 | 5.2 | 5.8 | 5.7 | 5.4 | 5.4 | 4.2 | 5.2 | 3.5 | 2.2 | 1.7 | 2.2 | 1.2 | 2.5 | 0.9 | 1.2 | 2.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 0.6 | 0.4 | 0.0 | 0.0 | 0.2 | 0.4 | 0.6 | 0.0 | 0.2 | 0.7 | 1.1 | 1.9 | 1.7 | 42.2 | 35.2 | 33.7 | 22.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.7 | 4.6 | 4.8 | 5.7 | 6.5 | 7.4 | 6.9 | 6.6 | 6.4 | 6.2 | 6.0 | 5.8 | 5.5 | 5.6 | 5.8 | 5.7 | ||||||||||||||||||||||||
| Accrued Expenses | 13.6 | 20.0 | 17.6 | 18.2 | 17.2 | 21.3 | 23.6 | 22.7 | 32.0 | 27.5 | 28.5 | 29.5 | 31.5 | 53.9 | 50.1 | 40.5 | 35.1 | 42.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 30.7 | 36.1 | 28.1 | 28.7 | 28.2 | 38.5 | 37.4 | 34.8 | 45.4 | 39.1 | 41.3 | 44.7 | 48.7 | 114.1 | 103.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.5 | 11.0 | 12.4 | 11.6 | 12.8 | 14.1 | 14.8 | 14.8 | 6.7 | 1.1 | 2.5 | 4.6 | 6.7 |
| Operating Lease Liabilities Non-Current | 72.0 | 73.3 | 74.5 | 75.7 | 76.8 | 77.8 | 92.1 | 93.9 | 95.7 | 97.4 | 99.0 | 100.6 | 102.1 | 103.7 | 105.2 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.4 | 17.7 | 22.5 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 105.2 | 111.8 | 109.6 | 110.3 | 110.3 | 122.0 | 132.6 | 131.8 | 143.8 | 137.8 | 141.0 | 147.0 | 152.9 | 221.6 | 231.3 | 226.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 1,745.2 | 1,741.3 | 1,735.7 | 1,730.9 | 1,723.7 | 1,716.3 | 1,707.2 | 1,695.5 | 1,685.9 | 1,580.0 | 1,570.8 | 1,560.7 | 1,547.7 | 1,536.5 | 1,515.6 | 1,494.6 | ||||||||||||||||||||||||
| Retained Earnings | (1,565.5) | (1,534.3) | (1,501.9) | (1,469.7) | (1,435.6) | (1,398.0) | (1,345.8) | (1,298.2) | (1,259.7) | (1,211.7) | (1,167.6) | (1,122.4) | (1,069.7) | (1,050.8) | (994.4) | (910.9) | (834.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.1) | 0.1 | 0.2 | 0.1 | 0.2 | 0.3 | 0.8 | (0.4) | (0.2) | 0.0 | (0.5) | (0.6) | (0.6) | (1.9) | (3.3) | (3.4) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 179.7 | 207.2 | 234.1 | 261.4 | 288.4 | 318.7 | 362.3 | 397.0 | 426.1 | 368.4 | 402.8 | 437.8 | 477.5 | 483.9 | 518.0 | 580.5 | 633.4 | |||||||||||||||||||||||
| Total Equity | 179.7 | 207.2 | 234.1 | 261.4 | 288.4 | 318.7 | 362.3 | 397.0 | 426.1 | 368.4 | 402.8 | 437.8 | 477.5 | 483.9 | 518.0 | 580.5 | 633.4 | 678.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13.9 | 14.9 | 14.9 | 14.9 | 14.9 | 14.8 | 14.8 | 14.8 | 14.8 | 6.7 | 8.7 | 10.7 | 12.6 | 14.5 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 148.8 | 172.6 | 193.1 | 201.7 | 220.1 | 253.4 | 272.9 | 284.6 | 349.0 | 292.4 | 322.8 | 347.5 | 389.2 | 388.0 | 431.4 | 507.6 | 521.2 | 552.1 | ||||||||||||||||||||||
| Book Value | 179.7 | 207.2 | 234.1 | 261.4 | 288.4 | 318.7 | 362.3 | 397.0 | 426.1 | 368.4 | 402.8 | 437.8 | 477.5 | 483.9 | 518.0 | 580.5 | 633.4 | 678.8 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 7.7 |
| 7.4 |
| 7.2 |
| 5.9 |
| 4.7 |
| 5.1 |
| 5.0 |
| 5.7 |
| 2.8 |
| 3.2 |
| 2.9 |
| 3.7 |
| 2.2 |
| 2.0 |
| 1.5 |
| 1.6 |
| 0.8 |
| 0.8 |
| 1.1 |
| 1.2 |
| 0.8 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 599.1 |
| 633.4 |
| 693.7 |
| 713.3 |
| 804.3 |
| 494.3 |
| 496.8 |
| 540.2 |
| 208.2 |
| 227.1 |
| 305.6 |
| 165.2 |
| 186.4 |
| 205.2 |
| 213.9 |
| 80.0 |
| 90.6 |
| 102.6 |
| 70.0 |
| 71.9 |
| 83.4 |
| 93.3 |
| 47.4 |
| 47.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.9 |
| 91.5 |
| 74.6 |
| 59.2 |
| 48.0 |
| 32.3 |
| 20.7 |
| 15.9 |
| 11.9 |
| 11.4 |
| 9.7 |
| 9.2 |
| 8.4 |
| 5.1 |
| 3.8 |
| 2.9 |
| 2.6 |
| 2.6 |
| 2.5 |
| 1.9 |
| 1.7 |
| 1.6 |
| 1.8 |
| 1.9 |
| 100.7 |
| 124.9 |
| 149.5 |
| 98.3 |
| - |
| 13.2 |
| - |
| 16.1 |
| 39.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.5 |
| 70.7 |
| 65.0 |
| 66.2 |
| 67.3 |
| 67.1 |
| 67.1 |
| 68.2 |
| 69.2 |
| 22.8 |
| 23.2 |
| 23.6 |
| 24.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.5 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 921.5 |
| 984.6 |
| 1,015.7 |
| 1,046.0 |
| 622.5 |
| 626.4 |
| 653.6 |
| 321.9 |
| 302.3 |
| 340.2 |
| 199.9 |
| 220.9 |
| 213.0 |
| 220.0 |
| 83.2 |
| 93.4 |
| 105.3 |
| 72.7 |
| 74.0 |
| 85.3 |
| 95.0 |
| 49.3 |
| 49.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.9 |
| 5.4 |
| 3.9 |
| 2.4 |
| 3.3 |
| 2.0 |
| 0.8 |
| - |
| - |
| - |
| 7.6 |
| 8.2 |
| 8.0 |
| 7.9 |
| 21.5 |
| 23.5 |
| 23.0 |
| 21.0 |
| 21.1 |
| 17.1 |
| 14.6 |
| 2.9 |
| 2.8 |
| 3.4 |
| 5.0 |
| 6.6 |
| 7.6 |
| 3.3 |
| 1.8 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 5.6 |
| 5.6 |
| 4.7 |
| 5.1 |
| 4.4 |
| 3.4 |
| 2.3 |
| 2.4 |
| 1.9 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.0 |
| 25.7 |
| 20.9 |
| 15.6 |
| 14.8 |
| 11.6 |
| 11.8 |
| 14.7 |
| 13.8 |
| 9.8 |
| 10.0 |
| 10.9 |
| 9.6 |
| 8.4 |
| 7.4 |
| 7.3 |
| 5.4 |
| 4.8 |
| 4.7 |
| 4.0 |
| 3.3 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.5 |
| 77.9 |
| 81.3 |
| 91.9 |
| 105.6 |
| 94.6 |
| 85.6 |
| 54.2 |
| 45.3 |
| 24.9 |
| 27.8 |
| 40.6 |
| 29.4 |
| 29.1 |
| 27.3 |
| 22.7 |
| 16.3 |
| 12.6 |
| 11.0 |
| 9.7 |
| 8.1 |
| 16.9 |
| 15.2 |
| 14.7 |
| 14.3 |
| 106.6 |
| 107.9 |
| 109.2 |
| 104.4 |
| 105.4 |
| 106.5 |
| 93.9 |
| 83.2 |
| 78.7 |
| 73.8 |
| 25.2 |
| 25.7 |
| 26.1 |
| 26.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.1 |
| 32.6 |
| 38.9 |
| 43.0 |
| 46.0 |
| 49.4 |
| 54.7 |
| 3.1 |
| 3.8 |
| 4.5 |
| 5.2 |
| 6.4 |
| 7.5 |
| 8.0 |
| - |
| 0.2 |
| 0.7 |
| 1.3 |
| 1.8 |
| 2.3 |
| 2.8 |
| 3.4 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 225.0 |
| 242.6 |
| 254.2 |
| 263.6 |
| 255.9 |
| 238.0 |
| 202.1 |
| 179.5 |
| 102.7 |
| 57.5 |
| 72.2 |
| 72.4 |
| 75.0 |
| 52.6 |
| 46.0 |
| 31.3 |
| 28.4 |
| 28.1 |
| 26.9 |
| 18.7 |
| 21.5 |
| 21.9 |
| 23.9 |
| 26.0 |
| 1,470.9 |
| 1,448.6 |
| 1,430.8 |
| 1,409.2 |
| 1,392.3 |
| 941.2 |
| 927.8 |
| 918.5 |
| 636.1 |
| 628.2 |
| 623.2 |
| 456.0 |
| 450.9 |
| 445.8 |
| 443.2 |
| 304.4 |
| 297.9 |
| 295.9 |
| 252.0 |
| 250.8 |
| 249.8 |
| 249.0 |
| - |
| - |
| (769.1) |
| (700.5) |
| (657.2) |
| (602.0) |
| (556.9) |
| (503.8) |
| (445.1) |
| (417.1) |
| (383.5) |
| (355.2) |
| (328.6) |
| (305.2) |
| (285.4) |
| (269.4) |
| (252.6) |
| (232.9) |
| (218.8) |
| (206.3) |
| (195.6) |
| (186.0) |
| (175.8) |
| (167.9) |
| (159.2) |
| (2.9) |
| (0.8) |
| (0.1) |
| (0.1) |
| (0.3) |
| 0.1 |
| 0.3 |
| 0.6 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 678.8 |
| 730.3 |
| 752.1 |
| 790.1 |
| 384.4 |
| 424.4 |
| 474.1 |
| 219.2 |
| 244.8 |
| 268.0 |
| 127.5 |
| 145.8 |
| 160.5 |
| 173.9 |
| 51.8 |
| 65.0 |
| 77.2 |
| 45.7 |
| 55.2 |
| 63.9 |
| 73.2 |
| 25.4 |
| 23.1 |
| 730.3 |
| 752.1 |
| 790.1 |
| 384.4 |
| 424.4 |
| 474.1 |
| 219.2 |
| 244.8 |
| 268.0 |
| 127.5 |
| 145.8 |
| 160.5 |
| 173.9 |
| 51.8 |
| 65.0 |
| 77.2 |
| 45.7 |
| 55.2 |
| 63.9 |
| 73.2 |
| 25.4 |
| 23.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (235.7) |
| (56.5) |
| (168.1) |
| (175.6) |
| (168.4) |
| (21.3) |
| (18.1) |
| (74.1) |
| (28.4) |
| (64.3) |
| (73.6) |
| (81.4) |
| (34.0) |
| (31.4) |
| 601.8 |
| 607.7 |
| 709.7 |
| 408.8 |
| 442.6 |
| 494.9 |
| 183.3 |
| 199.3 |
| 265.0 |
| 135.8 |
| 157.3 |
| 177.9 |
| 191.3 |
| 63.8 |
| 78.0 |
| 91.5 |
| 60.3 |
| 63.8 |
| 66.5 |
| 78.1 |
| 32.7 |
| 32.8 |
| 730.3 |
| 752.1 |
| 790.1 |
| 384.4 |
| 424.4 |
| 474.1 |
| 219.2 |
| 244.8 |
| 268.0 |
| 127.5 |
| 145.8 |
| 160.5 |
| 173.9 |
| 51.8 |
| 65.0 |
| 77.2 |
| 45.7 |
| 55.2 |
| 63.9 |
| 73.2 |
| 25.4 |
| 23.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |