| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 88.3 | 143.4 | 265.5 | 104.6 | 181.1 | 34.9 | 75.8 | 16.8 | 23.9 | 8.1 | 175.9 | 59.1 | 0.4 | 0.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 154.5 | 6.4 | 1.0 | 2.5 | 136.0 | 61.1 | - | - | 104.3 | 190.8 | 118.3 | - | - | - |
| Cash And Short Term Investments | 242.8 | 149.8 | 266.5 | 107.2 | 317.1 | 96.1 | 75.8 | 16.8 | 128.2 | 198.9 | 294.2 | 59.1 | 0.4 | 0.1 |
| Receivables | ||||||||||||||
| Accounts Receivable | 42.6 | 2.4 | 0.0 | - | - | - | - | - | - | - | - | 0.1 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 0.9 | 8.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 226.7 | 236.7 | 230.5 | 212.9 | 135.9 | 114.4 | 79.1 | 88.4 | 81.0 | 20.1 | 5.7 | 0.3 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | - | - | - | 21.0 | 11.4 | 11.5 | 1.7 | 2.8 | 5.9 | 4.0 | 2.1 | 1.1 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 1.8 | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 205.2 | 88.3 | 60.2 | 137.7 | 60.7 | 143.4 | 112.0 | 130.1 | 133.0 | 265.5 | 178.0 | 43.5 | 88.5 | 104.6 | 104.2 | |||||||||||||||||||||||||
| 28.5 |
| 23.9 |
| 25.6 |
| 31.5 |
| 15.9 |
| 13.6 |
| 4.1 |
| 13.9 |
| 4.2 |
| 5.1 |
| 3.1 |
| - |
| - |
| - |
| Other Current Assets | 2.1 | 1.3 | 1.5 | 2.0 | 3.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.0 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 314.9 | 184.6 | 294.1 | 140.6 | 334.3 | 111.7 | 55.8 | 88.8 | 132.5 | 205.1 | 297.5 | - | - | - |
| Accumulated Depreciation | 112.5 | 99.6 | 84.4 | 69.3 | 53.1 | 41.9 | 18.6 | 11.6 | 4.3 | 1.2 | 0.2 | 0.0 | - | - |
| Property,Plant & Equipment Net | 114.3 | 137.1 | 146.1 | 143.7 | 82.9 | 72.5 | 60.5 | 76.9 | 76.7 | 18.9 | 5.5 | 0.2 | - | - |
| Long Term Investments | - | 0.0 | 0.9 | 0.8 | 0.8 | 1.0 | - | - | 29.6 | 87.6 | 55.1 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0.9 | 0.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 13.0 | 14.5 | 17.1 | 20.0 | 1.4 | 1.5 | 0.0 | 0.6 | 2.8 | 5.1 | 7.3 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | 33.0 | 33.4 | 36.5 | 45.8 | 36.3 | 18.1 | 11.7 | 0.0 | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | 4.8 | 2.9 | 4.9 | 6.8 | 2.6 | 4.4 | 1.5 | 0.3 | 0.8 | 1.4 | 0.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 501.9 | 382.9 | 504.5 | 362.4 | 468.9 | 221.4 | 143.1 | 182.0 | 250.4 | 317.5 | 366.8 | - | - | - |
| 1.8 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 7.5 | 7.5 | 5.2 | 2.7 | 3.0 | 5.0 | 3.2 | 0.0 | - | - | - | - | - | - |
| Accrued Expenses | 46.8 | 40.6 | 42.7 | 41.8 | 51.4 | 36.8 | 5.3 | 21.1 | 11.3 | 5.9 | 2.6 | 0.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | 1.4 | 0.8 | 1.7 | 1.4 | 0.9 | 0.1 | 0.4 | - | - |
| Total Current Liabilities | 61.8 | 54.9 | 58.3 | 500.9 | 369.0 | 68.1 | 11.6 | 27.3 | 20.9 | 12.6 | 6.1 | 1.9 | - | - |
| 33.4 |
| 34.8 |
| 39.9 |
| 48.0 |
| 37.1 |
| 16.2 |
| 10.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.5 | - | - |
| Deferred Tax Liabilities | - | - | - | - | 0.2 | 0.2 | - | 0.0 | 0.5 | 1.0 | 1.2 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.4 | 0.3 | 1.1 | 0.5 | 0.4 | 1.0 | - | 0.0 | 0.3 | 0.2 | 0.0 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,001.5 | 871.1 | 1,090.4 | 812.2 | 712.8 | 339.9 | 22.4 | 35.9 | 31.6 | 24.1 | 10.9 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (3,726.6) | (3,375.2) | (2,961.7) | (2,378.5) | (1,961.9) | (1,615.1) | (662.2) | (595.0) | (498.7) | (387.1) | (250.4) | - | - | - |
| Accumulated Other Comprehensive Income | 29.0 | 1.2 | 0.0 | 0.2 | 0.0 | 0.1 | (0.1) | (0.3) | (0.4) | (0.3) | (0.2) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.9 | 1.0 | 1.1 | (2.5) | (1.7) | 1.3 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (500.5) | (489.1) | (587.0) | (447.3) | (242.2) | (119.8) | 120.7 | 146.0 | 218.8 | 293.4 | 356.0 | 57.6 | (3.8) | - |
| Total Equity | (499.6) | (488.1) | (585.9) | (449.8) | (243.9) | (118.5) | 16.3 | 81.9 | 218.8 | 293.4 | 356.0 | 57.6 | (3.8) | - |
| (241.1) |
| (148.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 253.1 | 129.6 | 235.8 | (360.3) | (34.6) | 43.6 | 44.2 | 61.5 | 111.6 | 192.6 | 291.4 | - | - | - |
| Book Value | (500.5) | (489.1) | (587.0) | (447.3) | (242.2) | (119.8) | 120.7 | 146.0 | 218.8 | 293.4 | 356.0 | 57.6 | (3.8) | - |
| Tangible Book Value | (514.4) | (504.5) | (604.1) | (467.3) | (243.6) | (121.3) | 120.7 | 145.4 | 216.0 | 288.3 | 348.7 | 57.6 | - | - |
| 61.9 |
| 36.4 |
| 181.1 |
| 64.5 |
| 84.0 |
| 44.7 |
| 34.9 |
| 84.7 |
| 115.2 |
| 58.7 |
| 15.5 |
| 18.3 |
| 17.3 |
| 22.3 |
| 16.8 |
| 15.3 |
| 16.1 |
| 11.2 |
| 23.9 |
| 16.1 |
| 39.0 |
| 13.6 |
| 8.1 |
| 31.4 |
| 38.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.4 | 1.4 | 0.0 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - |
| Short Term Investments | 175.7 | 154.5 | 197.6 | 16.0 | 0.9 | 6.4 | 18.4 | 87.9 | 37.5 | 1.0 | 11.8 | 2.4 | 2.8 | 2.5 | 6.9 | 21.0 | 155.9 | 136.0 | 15.8 | 20.0 | 38.6 | 61.1 | - | - | - | - | - | - | - | - | - | - | - | - | 131.3 | 136.5 | 177.4 | 190.8 | 177.9 | 175.5 |
| Cash And Short Term Investments | 380.9 | 242.8 | 257.8 | 153.7 | 61.6 | 149.8 | 130.4 | 218.0 | 170.5 | 266.5 | 189.8 | 46.0 | 91.3 | 107.2 | 111.1 | 82.9 | 192.3 | 317.1 | 80.4 | 103.9 | 83.3 | 96.1 | 84.7 | 115.2 | 58.7 | 15.5 | 18.3 | 17.3 | 22.3 | 16.8 | 15.3 | 16.1 | 11.2 | 23.9 | 147.5 | 175.5 | 191.0 | 198.9 | 209.3 | 213.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 43.3 | 42.6 | 32.0 | 22.1 | 17.0 | 2.4 | 4.2 | 1.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 0.5 | 0.9 | 6.7 | 6.6 | 8.4 | 8.3 | 2.0 | 1.8 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 28.3 | 28.5 | 32.9 | 25.5 | 21.7 | 23.9 | 25.9 | 21.0 | 23.1 | 25.6 | 23.0 | 18.8 | 20.8 | 31.5 | 30.5 | 30.6 | 16.1 | 15.9 | ||||||||||||||||||||||
| Other Current Assets | 3.0 | 2.1 | 2.5 | 1.6 | 2.4 | 1.3 | 1.4 | 0.5 | 2.6 | 1.5 | 4.4 | 4.6 | 4.4 | 3.7 | 3.2 | 3.0 | 4.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 453.0 | 314.9 | 329.5 | 208.1 | 109.2 | 184.6 | 163.2 | 242.8 | 195.7 | 294.1 | 215.1 | 66.8 | 113.5 | 140.6 | 143.1 | 115.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 228.5 | 226.7 | 238.8 | 238.9 | 238.2 | 236.7 | 235.4 | 234.2 | 231.9 | 230.5 | 233.1 | 229.1 | 227.6 | 212.9 | 195.0 | 180.1 | 162.1 | 135.9 | 119.4 | 137.1 | 125.4 | 114.4 | 80.7 | 81.7 | 79.4 | 79.1 | 78.5 | 79.3 | 79.9 | 88.4 | 86.6 | 85.4 | 82.2 | 81.0 | 77.7 | 62.8 | 24.4 | 20.1 | 17.1 | 9.8 |
| Accumulated Depreciation | 115.7 | 112.5 | 109.3 | 105.9 | 102.9 | 99.6 | 96.1 | 92.3 | 88.4 | 84.4 | 81.1 | 77.6 | 73.4 | 69.3 | 64.6 | 60.7 | 56.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 112.8 | 114.3 | 129.6 | 133.0 | 135.3 | 137.1 | 139.3 | 142.0 | 143.5 | 146.1 | 152.0 | 151.5 | 154.2 | 143.7 | 130.4 | 119.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 11.9 | 13.0 | 13.5 | 13.5 | 14.0 | 0.5 | 15.0 | 16.1 | 16.6 | 17.1 | 18.5 | 19.0 | 19.5 | 20.0 | 20.5 | 21.7 | 22.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 33.0 | 33.0 | 33.2 | 34.7 | 31.8 | 33.4 | 34.9 | 33.8 | 35.2 | 36.5 | 35.8 | 42.6 | 44.2 | 45.8 | 46.4 | 48.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | 3.6 | 2.7 | 2.7 | 2.9 | 3.4 | 3.8 | 4.5 | 4.9 | 5.1 | 6.0 | 6.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 646.6 | 501.9 | 519.0 | 402.1 | 303.8 | 382.9 | 364.6 | 444.3 | 400.7 | 504.5 | 432.4 | 291.2 | 343.4 | 362.4 | 352.9 | 317.7 | 389.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | 33.6 | 21.0 | 20.2 | 18.1 | 9.8 | 11.4 | 15.1 | 19.2 | 20.1 | 11.5 | 6.2 | 4.0 | 3.1 | 1.7 | 2.1 | 1.9 | 2.8 | 2.8 | 3.5 | 5.5 | 3.6 | 5.9 | 9.5 | 4.3 | 4.3 | 4.0 | 2.2 | 3.3 |
| Short Term Debt | 0.9 | 1.8 | 2.6 | - | - | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 7.6 | 7.5 | 7.3 | 7.4 | 7.5 | 7.5 | 7.0 | 6.2 | 6.1 | 5.2 | 4.4 | 6.0 | 2.8 | 2.7 | 1.4 | 1.4 | ||||||||||||||||||||||||
| Accrued Expenses | 48.2 | 46.8 | 43.6 | 35.7 | 27.9 | 40.6 | 43.6 | 35.3 | 32.7 | 42.7 | 64.9 | 62.3 | 54.1 | 41.8 | 46.2 | 52.4 | 62.5 | 51.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 68.0 | 61.8 | 57.1 | 50.6 | 49.2 | 54.9 | 61.0 | 62.1 | 53.8 | 58.3 | 90.3 | 613.5 | 564.9 | 500.9 | 70.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 33.1 | 33.4 | 34.1 | 35.8 | 33.1 | 34.8 | 36.8 | 36.4 | 38.2 | 39.9 | 39.3 | 44.6 | 46.3 | 48.0 | 49.6 | 50.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.5 | 0.4 | 0.7 | 0.7 | 0.4 | 0.3 | 0.7 | 0.7 | 1.3 | 1.1 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,515.8 | 1,001.5 | 1,042.4 | 971.9 | 894.2 | 871.1 | 1,108.7 | 1,141.7 | 1,091.7 | 1,090.4 | 843.1 | 936.4 | 875.1 | 812.2 | 782.0 | 739.7 | ||||||||||||||||||||||||
| 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 | 0.0 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (4,359.4) | (3,726.6) | (3,664.7) | (3,597.4) | (3,504.9) | (3,375.2) | (3,316.1) | (3,230.4) | (3,095.8) | (2,961.7) | (2,728.3) | (2,632.7) | (2,494.8) | (2,378.5) | (2,270.3) | (2,159.3) | (2,064.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 27.5 | 29.0 | 5.0 | 12.6 | 20.0 | 1.2 | 0.1 | (0.0) | (0.0) | 0.0 | 0.8 | (0.0) | (0.0) | 0.2 | (0.2) | (0.1) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | (3.1) | (2.7) | (2.5) | (2.4) | (2.2) | (1.9) | |||||||||||||||||||||||
| Total Stockholders Equity | (870.0) | (500.5) | (524.3) | (570.7) | (591.4) | (489.1) | (745.1) | (698.4) | (692.0) | (587.0) | (411.7) | (642.1) | (529.0) | (447.3) | (426.7) | (419.8) | ||||||||||||||||||||||||
| Total Equity | (869.1) | (499.6) | (523.4) | (569.8) | (590.5) | (488.1) | (744.2) | (697.4) | (691.0) | (585.9) | (410.6) | (645.2) | (531.7) | (449.8) | (429.1) | (422.0) | (337.6) | (243.9) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.9 | 1.8 | 2.6 | - | - | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (380.0) | (241.1) | (255.2) | - | - | (148.6) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 385.0 | 253.1 | 272.4 | 157.5 | 60.0 | 129.6 | 102.2 | 180.7 | 142.0 | 235.8 | 124.8 | (546.7) | (451.5) | (360.3) | 72.3 | (261.1) | (168.7) | |||||||||||||||||||||||
| Book Value | (870.0) | (500.5) | (524.3) | (570.7) | (591.4) | (489.1) | (745.1) | (698.4) | (692.0) | (587.0) | (411.7) | (642.1) | (529.0) | (447.3) | (426.7) | (419.8) | (335.6) | (242.2) | ||||||||||||||||||||||
| Tangible Book Value | (882.8) | (514.4) | (538.8) | (585.2) | (606.4) | (490.5) | (761.1) | (714.4) | (708.6) | (604.1) | (430.2) | (661.1) | (548.5) | (467.3) | (447.2) | (441.6) | (358.0) | |||||||||||||||||||||||
| 12.8 |
| 7.8 |
| 14.2 |
| 13.6 |
| 9.0 |
| 4.7 |
| 3.9 |
| 4.1 |
| 5.6 |
| 2.7 |
| 13.6 |
| 13.9 |
| 16.4 |
| 4.7 |
| 5.0 |
| 4.2 |
| 4.5 |
| 6.0 |
| 4.9 |
| 5.1 |
| 5.2 |
| - |
| 3.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 212.3 |
| 334.3 |
| 94.5 |
| 113.7 |
| 99.6 |
| 111.7 |
| 98.0 |
| 115.3 |
| 44.1 |
| 55.8 |
| 71.6 |
| 87.0 |
| 113.4 |
| 88.8 |
| 100.6 |
| 110.1 |
| 126.8 |
| 132.5 |
| 156.9 |
| 181.6 |
| 195.9 |
| 205.1 |
| 214.5 |
| 218.0 |
| 53.1 |
| 49.5 |
| 48.1 |
| 44.5 |
| 41.9 |
| 24.8 |
| 23.1 |
| 20.8 |
| 18.6 |
| 16.4 |
| 14.2 |
| 11.9 |
| 11.6 |
| 9.3 |
| 7.2 |
| 5.4 |
| 4.3 |
| 3.3 |
| 2.6 |
| 1.8 |
| 1.2 |
| 0.6 |
| 0.3 |
| 105.2 |
| 82.9 |
| 69.9 |
| 89.0 |
| 80.9 |
| 72.5 |
| 55.9 |
| 58.6 |
| 58.5 |
| 60.5 |
| 62.2 |
| 65.1 |
| 67.9 |
| 76.9 |
| 77.3 |
| 78.2 |
| 76.8 |
| 76.7 |
| 74.5 |
| 60.2 |
| 22.6 |
| 18.9 |
| 16.5 |
| 9.5 |
| 0.8 |
| 0.8 |
| 0.8 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.2 |
| 47.1 |
| 71.5 |
| 87.6 |
| 94.7 |
| 107.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 8.5 |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.5 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.6 |
| 1.1 |
| 1.7 |
| 2.3 |
| 2.8 |
| 3.4 |
| 4.0 |
| 4.5 |
| 5.1 |
| 5.9 |
| 6.4 |
| 35.9 |
| 36.3 |
| 34.1 |
| 28.2 |
| 18.4 |
| 18.1 |
| 14.6 |
| 10.4 |
| 11.1 |
| 11.7 |
| 12.4 |
| 12.5 |
| 13.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.8 |
| 7.4 |
| 6.8 |
| 1.9 |
| 2.6 |
| 2.0 |
| 2.6 |
| 4.1 |
| 4.4 |
| 3.3 |
| 0.3 |
| 0.3 |
| 1.5 |
| 1.6 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.7 |
| 0.8 |
| 0.9 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 468.9 |
| 214.4 |
| 246.3 |
| 209.4 |
| 221.4 |
| 180.5 |
| 196.2 |
| 127.0 |
| 143.1 |
| 160.2 |
| 175.7 |
| 208.3 |
| 182.0 |
| 201.6 |
| 211.4 |
| 229.8 |
| 250.4 |
| 277.7 |
| 301.6 |
| 303.7 |
| 317.5 |
| 332.4 |
| 342.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 3.0 |
| 3.1 |
| 2.4 |
| 5.2 |
| 5.0 |
| 5.4 |
| 3.1 |
| 3.2 |
| 3.2 |
| 3.1 |
| 3.0 |
| 2.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.5 |
| 36.1 |
| 36.8 |
| 36.8 |
| 5.5 |
| 7.4 |
| 6.6 |
| 5.3 |
| 5.3 |
| 6.5 |
| 20.2 |
| 21.1 |
| 22.8 |
| 11.5 |
| 12.1 |
| 11.3 |
| 15.8 |
| 14.4 |
| 6.9 |
| 5.9 |
| 5.9 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 3.4 |
| 3.6 |
| 0.8 |
| 4.3 |
| 3.1 |
| 3.1 |
| 1.7 |
| 1.9 |
| 1.4 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.1 |
| 0.9 |
| 0.9 |
| 0.2 |
| 0.3 |
| 376.1 |
| 381.0 |
| 369.0 |
| 65.4 |
| 74.4 |
| 79.9 |
| 68.1 |
| 20.7 |
| 17.0 |
| 14.2 |
| 11.6 |
| 12.5 |
| 12.4 |
| 27.7 |
| 27.3 |
| 30.4 |
| 20.2 |
| 19.4 |
| 20.9 |
| 28.7 |
| 36.9 |
| 14.2 |
| 12.6 |
| 10.2 |
| 10.0 |
| 36.3 |
| 37.1 |
| 34.6 |
| 29.1 |
| 16.6 |
| 16.2 |
| 11.3 |
| 9.5 |
| 10.2 |
| 10.9 |
| 11.7 |
| 12.0 |
| 12.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.7 |
| 0.8 |
| 0.9 |
| 1.0 |
| 0.9 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.4 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.4 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 727.1 |
| 712.8 |
| 404.4 |
| 404.9 |
| 394.8 |
| 339.9 |
| 31.9 |
| 26.5 |
| 24.4 |
| 22.4 |
| 24.3 |
| 24.4 |
| 40.5 |
| 35.9 |
| 39.6 |
| 29.8 |
| 29.5 |
| 31.6 |
| 40.0 |
| 48.7 |
| 25.3 |
| 24.1 |
| 21.5 |
| 15.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,961.9) |
| (1,870.7) |
| (1,783.0) |
| (1,694.7) |
| (1,615.1) |
| (722.4) |
| (700.7) |
| (680.6) |
| (662.2) |
| (646.6) |
| (631.0) |
| (613.8) |
| (595.0) |
| (577.4) |
| (553.8) |
| (526.0) |
| (498.7) |
| (471.5) |
| (447.5) |
| (412.6) |
| (387.1) |
| (358.9) |
| (324.4) |
| (0.4) |
| 0.0 |
| 0.1 |
| 0.0 |
| (0.0) |
| 0.1 |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.4) |
| (0.6) |
| (0.4) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.3) |
| 0.1 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.7) |
| (1.4) |
| (0.6) |
| 0.5 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (335.6) |
| (242.2) |
| (188.5) |
| (157.9) |
| (185.8) |
| (119.8) |
| 148.6 |
| 169.7 |
| 102.6 |
| 120.7 |
| 136.0 |
| 151.3 |
| 167.8 |
| 146.0 |
| 162.1 |
| 181.6 |
| 200.4 |
| 218.8 |
| 237.7 |
| 252.9 |
| 278.4 |
| 293.4 |
| 310.9 |
| 327.4 |
| (189.9) |
| (158.6) |
| (185.3) |
| (118.5) |
| (51.1) |
| 14.4 |
| (20.7) |
| 16.3 |
| 136.0 |
| 151.3 |
| 167.8 |
| 146.0 |
| 162.1 |
| 181.6 |
| 200.4 |
| 218.8 |
| 237.7 |
| 252.9 |
| 278.4 |
| 293.4 |
| 310.9 |
| 327.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (34.6) |
| 29.0 |
| 39.3 |
| 19.7 |
| 43.6 |
| 77.4 |
| 98.2 |
| 29.9 |
| 44.2 |
| 59.1 |
| 74.6 |
| 85.7 |
| 61.5 |
| 70.2 |
| 89.9 |
| 107.4 |
| 111.6 |
| 128.2 |
| 144.7 |
| 181.7 |
| 192.6 |
| 204.2 |
| 207.9 |
| (188.5) |
| (157.9) |
| (185.8) |
| (119.8) |
| 148.6 |
| 169.7 |
| 102.6 |
| 120.7 |
| 136.0 |
| 151.3 |
| 167.8 |
| 146.0 |
| 162.1 |
| 181.6 |
| 200.4 |
| 218.8 |
| 237.7 |
| 252.9 |
| 278.4 |
| 293.4 |
| 310.9 |
| 327.4 |
| (243.6) |
| (189.9) |
| (159.4) |
| (187.2) |
| (121.3) |
| - |
| - |
| - |
| - |
| 136.0 |
| 151.3 |
| 167.8 |
| 145.4 |
| 161.0 |
| 179.9 |
| 198.1 |
| 216.0 |
| 234.3 |
| 249.0 |
| 273.8 |
| 288.3 |
| 304.9 |
| 321.0 |