| (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 | 47.9 | 50.5 | 81.6 | 155.7 | 171.2 | 678.4 | 126.3 | 89.3 | 673.7 | 173.8 | 153.3 | 165.5 | 76.3 | 38.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 41.1 | 0.0 | 121.9 | 266.3 | 234.0 | 8.1 | 407.5 | 532.1 | 62.1 | - | - | - | - | - |
| Cash And Short Term Investments | 89.0 | 50.5 | 203.5 | 422.0 | 405.2 | 686.5 | 533.8 | 621.4 | 735.7 | 173.8 | 153.3 | 165.5 | 76.3 | 38.9 |
| Receivables | ||||||||||||||
| Accounts Receivable | 0.2 | 0.5 | 5.1 | 16.3 | 17.4 | 41.9 | 28.5 | 63.7 | 8.5 | 10.4 | 15.4 | 13.5 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 3.7 | 3.2 | 17.2 | 40.4 | 31.0 | 16.5 | 6.9 | 0.0 | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | - | 0.0 | 117.7 | 149.3 | 149.3 | 144.9 | 143.1 | 192.4 | 189.1 | 177.3 | 176.7 | 174.5 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 3.7 | 5.1 | 15.8 | 30.8 | 26.1 | 24.8 | 6.1 | 9.1 | 5.5 | 6.2 | 6.5 | 4.6 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.6 | 0.6 | 0.6 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 37.0 | 47.9 | 118.0 | 23.4 | 33.6 | 50.5 | 131.0 | 140.7 | 105.7 | 113.7 | 120.9 | 152.6 | 188.6 | 155.7 | 156.0 | |||||||||||||||||||||||||
| 6.1 |
| 31.5 |
| 40.0 |
| 14.1 |
| 20.5 |
| 10.2 |
| 133.4 |
| 4.9 |
| 4.8 |
| 2.9 |
| 4.0 |
| 5.0 |
| - |
| - |
| Other Current Assets | 1.1 | 1.1 | 6.7 | 4.4 | 5.1 | 1.8 | 1.7 | 2.2 | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 99.1 | 196.5 | 331.6 | 492.8 | 474.1 | 755.1 | 702.5 | 690.0 | 749.0 | 266.5 | 200.6 | 198.2 | - | - |
| Accumulated Depreciation | - | 0.0 | 113.0 | 128.7 | 121.0 | 111.2 | 100.4 | 65.2 | 59.6 | 53.6 | 47.7 | 42.3 | - | - |
| Property,Plant & Equipment Net | - | 0.0 | 4.8 | 20.6 | 28.3 | 33.6 | 42.7 | 127.2 | 129.5 | 123.7 | 129.0 | 132.2 | - | - |
| Long Term Investments | 20.2 | 0.0 | - | - | - | 0.2 | 61.1 | 55.8 | 10.5 | - | - | - | - | - |
| Equity Method Investments | - | - | 5.3 | 5.1 | 3.8 | 2.7 | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | 0.0 | 64.9 | 79.9 | 91.1 | 2.0 | 1.9 | 0.0 | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.4 | 1.4 | 2.5 | 5.3 | 6.7 | 1.4 | 9.4 | 3.4 | 4.5 | 2.2 | 2.0 | 1.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 119.6 | 214.5 | 423.5 | 610.1 | 773.8 | 826.8 | 857.4 | 880.6 | 898.7 | 469.6 | 470.6 | 483.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 5.3 | 27.3 | 12.7 | 12.7 | 15.9 | 6.5 | 0.5 | 13.8 | 16.7 | 8.0 | 12.7 | 9.2 | - | - |
| Operating Lease Liabilities Current | - | 0.0 | 12.6 | 10.3 | 10.9 | 1.2 | 1.0 | - | - | - | - | - | - | - |
| Accrued Expenses | 20.2 | 62.0 | 133.0 | 219.8 | 172.6 | 118.3 | 83.8 | 66.1 | 63.8 | 50.9 | 47.9 | 49.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 29.2 | 133.3 | 217.7 | 273.6 | 225.5 | 163.2 | 102.7 | 89.0 | 86.0 | 65.1 | 67.2 | 62.8 | - | - |
| - |
| 0.0 |
| 65.0 |
| 79.6 |
| 88.8 |
| 0.9 |
| 0.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 0.3 | 114.7 | 157.6 | 185.7 | 186.8 | 138.5 | 99.4 | 136.1 | 138.2 | 106.7 | 85.1 | 61.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.1 | 0.8 | 2.9 | 6.4 | 26.0 | 38.8 | 65.4 | 10.0 | 8.0 | 6.2 | 4.6 | 0.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 115.1 | 398.2 | 585.7 | 611.6 | 544.7 | 385.4 | 322.0 | 352.1 | 350.9 | 294.4 | 273.7 | 242.9 | - | - |
| 1,677.2 |
| 1,668.6 |
| 1,643.6 |
| 1,541.0 |
| 1,476.4 |
| 1,399.8 |
| 1,300.7 |
| 1,226.5 |
| 1,160.1 |
| - |
| 586.6 |
| 546.2 |
| - |
| - |
| Retained Earnings | (1,706.0) | (1,889.5) | (1,841.9) | (1,557.7) | (1,264.0) | (974.0) | (784.7) | (715.8) | (630.7) | (509.8) | (451.7) | (322.3) | - | - |
| Accumulated Other Comprehensive Income | (2.2) | (5.7) | (6.9) | (5.7) | (4.2) | (4.5) | (0.7) | (2.3) | (1.8) | (1.0) | (1.7) | (3.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | 20.0 | 20.0 | 19.3 | 19.3 | 19.3 | 19.3 | 19.3 | 19.3 | 19.3 | - | - |
| Total Stockholders Equity | (30.0) | (225.6) | (204.2) | (21.4) | 209.1 | 422.2 | 516.1 | 509.2 | 528.5 | 155.8 | 177.6 | 221.4 | (60.8) | (46.3) |
| Total Equity | (17.0) | (205.1) | (183.7) | (1.5) | 229.1 | 441.4 | 535.4 | 528.5 | 547.7 | 135.1 | 153.2 | 240.7 | (60.8) | (46.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 69.8 | 63.2 | 113.9 | 219.3 | 248.6 | 591.9 | 599.7 | 601.0 | 663.0 | 201.4 | 133.4 | 135.5 | - | - |
| Book Value | (30.0) | (225.6) | (204.2) | (21.4) | 209.1 | 422.2 | 516.1 | 509.2 | 528.5 | 155.8 | 177.6 | 221.4 | (60.8) | (46.3) |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 167.8 |
| 185.9 |
| 171.2 |
| 274.5 |
| 353.4 |
| 433.5 |
| 678.4 |
| 532.5 |
| 429.3 |
| 121.6 |
| 126.3 |
| 196.6 |
| 74.6 |
| 81.7 |
| 89.3 |
| 566.7 |
| 643.8 |
| 659.0 |
| 673.7 |
| 651.4 |
| 290.3 |
| 170.6 |
| 173.8 |
| 198.3 |
| 190.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 50.2 | 41.1 | - | - | - | - | 0.0 | 0.0 | 71.9 | 121.9 | 130.4 | 183.1 | 167.4 | 266.3 | 252.6 | 270.4 | 242.2 | 234.0 | 211.9 | 153.9 | 110.7 | 8.1 | 155.4 | 256.3 | 413.9 | 407.5 | 432.0 | 586.2 | 483.7 | 532.1 | 86.0 | - | - | 62.1 | - | - | - | - | - | - |
| Cash And Short Term Investments | 87.2 | 89.0 | 118.0 | 23.4 | 33.6 | 50.5 | 131.0 | 140.7 | 177.6 | 235.6 | 251.3 | 335.7 | 355.9 | 422.0 | 408.5 | 438.1 | 428.1 | 405.2 | 486.4 | 507.2 | 544.2 | 686.5 | 687.9 | 685.6 | 535.4 | 533.8 | 628.6 | 660.8 | 565.4 | 621.4 | 652.7 | 643.8 | 659.0 | 735.7 | 651.4 | 290.3 | 170.6 | 173.8 | 198.3 | 190.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 5.0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.5 | 29.0 | 6.4 | 37.1 | 12.6 | 31.7 | 25.6 | 17.7 | 16.3 | 15.3 | 33.6 | 43.9 | 17.4 | 36.0 | 24.3 | 40.5 | 41.9 | 26.3 | 26.5 | 58.5 | 28.5 | 19.2 | 6.5 | 6.0 | 63.7 | 23.2 | 30.2 | 10.0 | 8.5 | 8.6 | 8.9 | 7.2 | 10.4 | 7.7 | 18.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3.4 | 3.7 | 3.9 | 3.9 | 3.2 | 3.2 | 23.9 | 25.4 | 27.3 | 41.6 | 40.7 | 41.2 | 42.5 | 40.4 | 40.0 | 40.9 | 43.1 | 31.0 | 29.3 | 24.5 | 20.8 | 16.5 | 11.8 | 8.6 | 8.4 | 6.9 | 4.9 | 2.0 | - | 0.0 | 4.9 | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 5.7 | 6.1 | 11.5 | 2.3 | 3.3 | 31.5 | 60.6 | 36.9 | 36.2 | 41.9 | 40.4 | 8.9 | 14.5 | 14.1 | 10.4 | 8.0 | 9.4 | 20.5 | ||||||||||||||||||||||
| Other Current Assets | 0.6 | 1.1 | 0.7 | 1.3 | 1.3 | 1.1 | 3.2 | 3.6 | 1.9 | 6.7 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 101.4 | 99.1 | 133.4 | 162.3 | 148.5 | 196.5 | 244.5 | 209.5 | 278.2 | 331.6 | 364.1 | 411.4 | 430.5 | 492.8 | 474.2 | 520.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 147.2 | 147.0 | 144.6 | 144.9 | 143.8 | 141.2 | 143.3 | 143.1 | 142.3 | 140.8 | 139.0 | 192.4 | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | 7.6 | 10.9 | 12.2 | 13.1 | 14.5 | 16.8 | 18.7 | 20.6 | 22.3 | 24.5 | 26.9 | |||||||||||||||||||||||
| Long Term Investments | 8.0 | 20.2 | 3.0 | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | 5.8 | 6.9 | 5.8 | 5.3 | 4.5 | 6.1 | 5.9 | 5.1 | 4.6 | 4.5 | 4.2 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 2.1 | 61.2 | 64.8 | 68.1 | 71.2 | 74.4 | 76.7 | 79.9 | 82.9 | 84.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.2 | 0.4 | 0.6 | 0.8 | 1.1 | 1.4 | 2.7 | 3.0 | 3.4 | 3.8 | 4.0 | 4.4 | 4.7 | 5.3 | 4.9 | 4.5 | 6.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 109.6 | 119.6 | 137.0 | 178.1 | 165.2 | 214.5 | 264.4 | 293.2 | 365.9 | 423.5 | 460.4 | 515.1 | 538.5 | 610.1 | 608.8 | 686.8 | 745.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 5.1 | 3.7 | 5.1 | 10.5 | 7.3 | 5.1 | 9.2 | 9.9 | 4.4 | 18.0 | 19.2 | 12.8 | 71.3 | 30.8 | 19.3 | 29.4 | 36.4 | 26.1 | 23.9 | 49.0 | 24.1 | 24.8 | 7.6 | 5.0 | 2.9 | 6.1 | 4.1 | 4.1 | 3.8 | 9.1 | 10.1 | 3.2 | 3.5 | 5.5 | 6.4 | 3.3 | 3.0 | 6.2 | 2.0 | 3.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 5.7 | 5.3 | 5.1 | 27.3 | 22.5 | 27.3 | 28.9 | 9.5 | 12.9 | 12.7 | 7.3 | 7.5 | 16.5 | 12.7 | 7.4 | 6.9 | 4.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | 1.3 | 15.5 | 15.2 | 14.1 | 11.9 | 11.0 | 9.9 | 10.3 | 11.5 | 11.0 | ||||||||||||||||||||||||
| Accrued Expenses | 17.3 | 20.2 | 25.8 | 35.9 | 35.3 | 62.0 | 151.1 | 113.6 | 164.3 | 172.9 | 171.0 | 162.8 | 157.0 | 219.8 | 213.8 | 193.1 | 203.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 28.1 | 29.2 | 36.0 | 155.9 | 73.4 | 133.3 | 190.5 | 148.6 | 196.7 | 217.7 | 209.4 | 194.1 | 254.7 | 273.6 | 252.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 0.7 | 58.4 | 62.5 | 66.5 | 70.0 | 73.8 | 76.9 | 79.6 | 81.1 | 83.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 4.1 | 0.3 | 0.6 | 122.2 | 115.3 | 114.7 | 126.2 | 131.2 | 147.1 | 157.6 | 154.2 | 165.4 | 163.1 | 185.7 | 199.8 | 205.4 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.1 | 0.1 | 0.1 | 0.1 | 0.8 | 0.8 | 0.8 | 1.0 | 3.8 | 2.9 | 4.3 | 5.0 | 7.1 | 6.4 | 14.3 | 17.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 118.9 | 115.1 | 119.5 | 359.1 | 340.1 | 398.2 | 466.1 | 483.6 | 552.0 | 585.7 | 575.6 | 575.4 | 567.4 | 611.6 | 562.6 | 563.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 |
| Additional Paid In Capital | 1,679.3 | 1,677.2 | 1,676.0 | 1,673.2 | 1,671.4 | 1,668.6 | 1,668.4 | 1,660.9 | 1,652.2 | 1,643.6 | 1,634.5 | 1,625.1 | 1,589.1 | 1,541.0 | 1,524.2 | 1,509.6 | ||||||||||||||||||||||||
| Retained Earnings | (1,721.2) | (1,706.0) | (1,691.8) | (1,892.5) | (1,884.9) | (1,889.5) | (1,907.5) | (1,890.4) | (1,874.9) | (1,841.9) | (1,785.7) | (1,722.1) | (1,634.4) | (1,557.7) | (1,491.5) | (1,399.9) | (1,327.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.9) | (2.2) | (2.2) | (4.8) | (4.4) | (5.7) | (5.6) | (3.8) | (6.5) | (6.9) | (6.9) | (6.3) | (4.6) | (5.7) | (7.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | ||||||||||||||||||||||
| Total Stockholders Equity | (43.8) | (30.0) | (17.0) | (223.0) | (216.9) | (225.6) | (243.7) | (232.3) | (228.1) | (204.2) | (157.2) | (102.3) | (48.9) | (21.4) | 26.3 | 103.8 | ||||||||||||||||||||||||
| Total Equity | (30.8) | (17.0) | (4.0) | (202.5) | (196.4) | (205.1) | (223.2) | (211.9) | (207.6) | (183.7) | (136.7) | (81.8) | (28.9) | (1.5) | 46.3 | 123.7 | 178.0 | 229.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 73.2 | 69.8 | 97.5 | 6.4 | 75.1 | 63.2 | 54.0 | 60.9 | 81.4 | 113.9 | 154.7 | 217.3 | 175.8 | 219.3 | 222.2 | 280.3 | 269.0 | 248.6 | ||||||||||||||||||||||
| Book Value | (43.8) | (30.0) | (17.0) | (223.0) | (216.9) | (225.6) | (243.7) | (232.3) | (228.1) | (204.2) | (157.2) | (102.3) | (48.9) | (21.4) | 26.3 | 103.8 | 158.0 | 209.1 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 21.7 |
| 8.5 |
| 16.2 |
| 10.2 |
| 11.6 |
| 6.5 |
| 134.0 |
| 133.4 |
| 133.7 |
| 136.6 |
| 7.6 |
| 4.9 |
| 2.9 |
| 18.0 |
| 3.4 |
| 4.8 |
| 2.9 |
| 3.0 |
| 5.9 |
| 2.9 |
| 4.0 |
| 3.7 |
| - |
| 7.1 |
| 1.3 |
| 2.5 |
| 1.8 |
| 6.0 |
| 2.1 |
| 2.2 |
| 1.7 |
| 3.7 |
| 3.9 |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 524.4 |
| 474.1 |
| 573.4 |
| 564.5 |
| 621.7 |
| 755.1 |
| 737.5 |
| 727.2 |
| 736.4 |
| 702.5 |
| 786.5 |
| 805.8 |
| 579.0 |
| 690.0 |
| 678.8 |
| 720.1 |
| 717.2 |
| 749.0 |
| 741.5 |
| 371.3 |
| 256.6 |
| 266.5 |
| 253.5 |
| 252.3 |
| - |
| 118.2 |
| 116.4 |
| 113.6 |
| 111.2 |
| 107.7 |
| 104.2 |
| 103.2 |
| 100.4 |
| 99.1 |
| 95.9 |
| 93.2 |
| 65.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.3 |
| 29.1 |
| 30.7 |
| 30.9 |
| 33.6 |
| 36.2 |
| 37.0 |
| 40.1 |
| 42.7 |
| 43.2 |
| 44.9 |
| 45.8 |
| 127.2 |
| 127.9 |
| 128.8 |
| 129.9 |
| 129.5 |
| 126.6 |
| 122.6 |
| 122.8 |
| 123.7 |
| 124.8 |
| 126.3 |
| - |
| - |
| 105.8 |
| 93.7 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 61.1 |
| 11.0 |
| 10.9 |
| 132.2 |
| 55.8 |
| 40.6 |
| - |
| - |
| 10.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 3.4 |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.0 |
| 91.1 |
| 94.1 |
| 97.1 |
| 5.1 |
| 2.0 |
| 1.2 |
| 1.4 |
| 1.7 |
| 1.9 |
| 2.2 |
| 0.9 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 5.1 |
| 4.6 |
| 9.1 |
| 1.4 |
| 4.0 |
| 6.9 |
| 8.6 |
| 9.4 |
| 7.1 |
| 4.8 |
| 4.2 |
| 3.4 |
| 3.2 |
| 5.2 |
| 4.9 |
| 4.5 |
| 3.8 |
| 3.3 |
| 3.0 |
| 2.2 |
| 2.0 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 773.8 |
| 850.5 |
| 808.6 |
| 787.3 |
| 826.8 |
| 812.0 |
| 807.7 |
| 824.4 |
| 857.4 |
| 894.0 |
| 915.1 |
| 812.4 |
| 880.6 |
| 855.6 |
| 869.9 |
| 867.6 |
| 898.7 |
| 894.9 |
| 542.6 |
| 441.8 |
| 469.6 |
| 486.2 |
| 499.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.9 |
| 23.3 |
| 25.2 |
| 10.7 |
| 6.5 |
| 7.9 |
| 9.8 |
| 8.5 |
| 0.5 |
| 0.3 |
| 0.1 |
| 12.1 |
| 13.8 |
| 37.7 |
| 37.8 |
| 16.9 |
| 16.7 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 15.0 |
| 11.0 |
| 10.9 |
| 10.8 |
| 10.7 |
| 1.7 |
| 1.2 |
| 0.8 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.0 |
| 0.6 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 172.6 |
| 151.3 |
| 147.8 |
| 119.8 |
| 118.3 |
| 90.6 |
| 50.5 |
| 42.3 |
| 83.8 |
| 70.8 |
| 66.5 |
| 66.3 |
| 66.1 |
| 52.6 |
| 49.5 |
| 62.9 |
| 63.8 |
| 54.1 |
| 48.5 |
| 49.2 |
| 50.9 |
| 51.7 |
| 47.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 240.3 |
| 255.4 |
| 225.5 |
| 209.3 |
| 232.8 |
| 167.0 |
| 163.2 |
| 118.3 |
| 77.6 |
| 66.1 |
| 102.7 |
| 87.3 |
| 82.8 |
| 93.9 |
| 89.0 |
| 100.4 |
| 90.6 |
| 83.3 |
| 86.0 |
| 68.5 |
| 59.8 |
| 60.1 |
| 65.1 |
| 61.7 |
| 66.4 |
| 85.9 |
| 88.8 |
| 91.5 |
| 94.2 |
| 3.4 |
| 0.9 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.9 |
| 1.1 |
| 0.3 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 184.9 |
| 186.8 |
| 162.4 |
| 152.9 |
| 151.5 |
| 138.5 |
| 138.0 |
| 138.2 |
| 139.4 |
| 99.4 |
| 98.7 |
| 102.9 |
| 135.2 |
| 136.1 |
| 136.9 |
| 137.4 |
| 138.0 |
| 138.2 |
| 110.8 |
| 109.6 |
| 108.1 |
| 106.7 |
| 104.6 |
| 97.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.3 |
| 26.0 |
| 24.3 |
| 30.7 |
| 38.3 |
| 38.8 |
| 37.6 |
| 127.2 |
| 89.1 |
| 64.3 |
| 36.0 |
| 19.1 |
| 10.0 |
| 10.0 |
| 10.3 |
| 9.3 |
| 8.6 |
| 8.0 |
| 6.7 |
| 6.2 |
| 5.8 |
| 6.2 |
| 4.8 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 567.9 |
| 544.7 |
| 505.5 |
| 528.8 |
| 397.0 |
| 385.4 |
| 341.1 |
| 392.5 |
| 346.7 |
| 322.0 |
| 280.2 |
| 266.8 |
| 303.9 |
| 352.1 |
| 365.1 |
| 355.1 |
| 348.8 |
| 350.9 |
| 304.1 |
| 293.3 |
| 290.8 |
| 294.4 |
| 288.6 |
| 286.8 |
| 1,490.9 |
| 1,476.4 |
| 1,459.0 |
| 1,444.0 |
| 1,420.5 |
| 1,399.8 |
| 1,370.4 |
| 1,344.9 |
| 1,319.4 |
| 1,300.7 |
| 1,280.4 |
| 1,265.8 |
| 1,242.5 |
| 1,226.5 |
| 1,209.8 |
| - |
| - |
| 1,160.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,264.0) |
| (1,130.0) |
| (1,179.8) |
| (1,045.8) |
| (974.0) |
| (915.4) |
| (948.4) |
| (863.1) |
| (784.7) |
| (686.6) |
| (637.2) |
| (753.2) |
| (715.8) |
| (736.8) |
| (694.2) |
| (670.8) |
| (630.7) |
| (573.8) |
| (536.1) |
| (502.9) |
| (469.7) |
| (435.7) |
| (411.6) |
| (6.9) |
| (6.5) |
| (4.2) |
| (4.2) |
| (4.6) |
| (4.6) |
| (4.5) |
| (4.3) |
| (1.6) |
| 1.2 |
| (0.7) |
| (0.2) |
| (0.5) |
| (0.9) |
| (2.3) |
| (2.6) |
| (2.6) |
| (3.6) |
| (1.8) |
| (1.6) |
| (1.4) |
| (1.0) |
| (1.0) |
| (1.3) |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 19.3 |
| 158.0 |
| 209.1 |
| 325.8 |
| 260.6 |
| 371.0 |
| 422.2 |
| 451.7 |
| 395.9 |
| 458.4 |
| 516.1 |
| 594.4 |
| 629.0 |
| 489.2 |
| 509.2 |
| 471.3 |
| 495.5 |
| 499.5 |
| 528.5 |
| 571.5 |
| 230.1 |
| 131.7 |
| 155.8 |
| 178.3 |
| 193.1 |
| 345.1 |
| 279.9 |
| 390.3 |
| 441.4 |
| 470.9 |
| 415.1 |
| 477.6 |
| 535.4 |
| 613.7 |
| 648.3 |
| 508.5 |
| 528.5 |
| 490.6 |
| 514.8 |
| 518.8 |
| 547.7 |
| 590.8 |
| 249.4 |
| 151.0 |
| 175.1 |
| 197.6 |
| 212.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 364.1 |
| 331.7 |
| 454.6 |
| 591.9 |
| 619.1 |
| 649.6 |
| 670.3 |
| 599.7 |
| 699.2 |
| 723.0 |
| 485.1 |
| 601.0 |
| 578.4 |
| 629.5 |
| 633.8 |
| 663.0 |
| 673.0 |
| 311.6 |
| 196.5 |
| 201.4 |
| 191.7 |
| 185.9 |
| 325.8 |
| 260.6 |
| 371.0 |
| 422.2 |
| 451.7 |
| 395.9 |
| 458.4 |
| 516.1 |
| 594.4 |
| 629.0 |
| 489.2 |
| 509.2 |
| 471.3 |
| 495.5 |
| 499.5 |
| 528.5 |
| 571.5 |
| 230.1 |
| 131.7 |
| 155.8 |
| 178.3 |
| 193.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |