| (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 | 30.1 | 30.4 | 12.0 | 39.1 | 135.5 | 99.8 | 98.3 | 101.8 | 29.8 | 40.4 | 41.2 | 49.0 | 92.3 | 149.4 | 214.9 | 95.5 | 82.6 | ||
| Restricted Cash | - | - | - | - | - | - | 0.0 | 104.2 | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 30.1 | 30.4 | 12.0 | 39.1 | 135.5 | 99.8 | 98.3 | 101.8 | 29.8 | 40.4 | 41.2 | 49.0 | 92.3 | 149.4 | 214.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 28.7 | 31.5 | 41.1 | 42.7 | 24.5 | 12.3 | 30.9 | 32.1 | 47.0 | 43.2 | 43.6 | 66.5 | 33.7 | 35.1 | 30.9 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | 7.6 | 6.9 | 7.8 | 5.8 | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | 84.2 | 79.2 | 92.0 | 89.8 | 55.3 | 55.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 1.2 | 0.9 | 0.9 | 2.0 | 2.0 | 1.4 | 1.2 | 2.4 | 7.0 | 6.2 | 5.0 | 22.5 | - | - | - | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 18.9 | 127.9 | 124.3 | 129.2 | 394.4 | 432.4 | 470.4 | 557.6 | 729.6 | 990.2 | 1,186.7 | 1,374.3 | 1,084.2 | 897.0 | 836.3 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 33.1 | 142.1 | 155.1 | 168.3 | 433.5 | 471.5 | 516.2 | 672.8 | 809.3 | 1,130.3 | 1,267.4 | 1,455.3 | 1,165.2 | 984.3 | 867.1 | 692.6 | |||
| (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 | Q4 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 31.5 | 30.1 | 31.0 | 30.3 | 30.9 | 30.4 | 30.9 | 32.3 | 11.0 | 12.0 | 18.4 | 10.7 | 17.7 | 39.1 | 60.9 | |||||||||||||||||||||||||
| 89.9 |
| 58.3 |
| - |
| - |
| - |
| 95.5 |
| 82.6 |
| 89.9 |
| 58.3 |
| 26.2 |
| 27.1 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 2.1 | 2.0 | 2.2 | 1.8 | 2.7 | 5.1 | 1.2 | 3.5 | 5.8 | 7.3 | 4.3 | 4.3 | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | 4.3 | 1.7 | 1.0 | 0.8 | 0.9 | 0.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 60.9 | 63.9 | 55.3 | 83.6 | 162.8 | 117.2 | 132.1 | 242.5 | 91.4 | 105.4 | 121.1 | 136.1 | 135.6 | 196.2 | 256.8 | 130.5 | 115.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | 38.8 | 30.3 | 32.0 | 30.1 | 28.8 | 22.9 | 21.1 | 25.8 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | 46.2 | 49.4 | 60.7 | 60.1 | 26.4 | 32.4 | 46.2 | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 250.2 | 257.4 | 276.5 | 306.5 | 276.0 | 262.5 | 263.1 | 247.1 | 245.4 | 255.9 | 261.9 | 264.0 | 269.3 | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | 0.0 | 52.0 | - | - | - | - | - | - | - |
| Intangible Assets | 11.9 | 12.9 | 13.7 | 14.7 | 16.1 | 17.5 | 17.7 | 42.5 | 49.6 | 3.2 | 3.9 | 60.7 | 67.0 | 70.8 | 75.2 | 161.9 | 164.6 | - | - |
| Operating Lease Right Of Use Assets | 4.1 | 4.2 | 4.3 | - | 3.5 | 3.5 | 3.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 13.9 | 11.6 | 7.5 | 7.1 | 5.8 | 7.1 | 7.0 | 3.5 | 6.5 | 6.6 | 1.2 | 14.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 748.4 | 772.9 | 797.9 | 877.1 | 953.8 | 921.9 | 1,085.9 | 1,341.6 | 1,389.2 | 1,448.6 | 1,670.0 | 2,444.7 | 1,991.9 | 1,764.7 | 1,665.6 | 1,664.0 | 1,523.6 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 14.2 | 14.2 | 30.8 | 39.1 | 39.1 | 39.1 | 45.8 | 115.2 | 79.7 | 140.0 | 80.7 | 81.0 | 81.0 | 87.2 | 30.8 | 31.5 | 32.2 | - | - |
| Deferred Revenue Current | 6.7 | 4.3 | 4.6 | 6.3 | 11.8 | 11.5 | 4.6 | 3.5 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 10.9 | 12.1 | 13.0 | 11.9 | 10.3 | 7.7 | 8.8 | 12.3 | 16.9 | 26.0 | 45.0 | 43.5 | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 33.0 | 31.9 | 49.8 | 60.2 | 64.4 | 61.4 | 62.7 | 148.7 | 120.5 | 189.2 | 136.4 | 147.9 | 123.4 | 117.8 | 59.5 | 56.9 | 57.4 | - | - |
| 661.1 |
| 626.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 58.1 | 55.8 | 38.4 | 40.2 | 50.0 | 50.1 | 47.2 | 49.0 | 100.6 | 44.9 | 80.8 | 73.2 | 142.6 | 123.5 | 113.3 | 109.5 | 67.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.9 | 6.2 | 7.2 | 5.5 | 5.0 | 5.1 | 4.9 | 1.2 | 2.8 | 4.6 | 5.2 | 22.1 | 14.3 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 115.8 | 221.8 | 219.6 | 235.1 | 513.9 | 549.0 | 585.3 | 756.5 | 953.9 | 1,300.5 | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (4.0) | (1.7) | (3.1) | 18.7 | 3.2 | 0.3 | (2.6) | (3.5) | (3.3) | (1.7) | (2.2) | (0.5) | (0.4) | (0.4) | (0.5) | (0.5) | (0.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | (0.7) | 0.3 | 2.8 | 5.6 | 5.1 | 0.0 | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 658.8 |
| - |
| - |
| Net debt | 2.9 | 111.6 | 143.1 | 129.2 | 298.0 | 371.7 | 417.9 | 570.9 | 779.5 | 1,089.9 | 1,226.2 | 1,406.3 | 1,072.9 | 834.8 | 652.1 | 597.1 | 576.2 | - | - |
| Working Capital | 27.9 | 32.0 | 5.5 | 23.4 | 98.4 | 55.8 | 69.4 | 93.8 | (29.2) | (83.8) | (15.3) | (11.8) | 12.2 | 78.4 | 197.3 | 73.6 | 57.7 | - | - |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 59.4 |
| 135.5 |
| 99.8 |
| 115.6 |
| 110.8 |
| 100.5 |
| 98.3 |
| 99.6 |
| 70.9 |
| 112.4 |
| 101.8 |
| 63.4 |
| 53.0 |
| - |
| 29.8 |
| 121.2 |
| 40.8 |
| 112.9 |
| 40.4 |
| 92.4 |
| 21.4 |
| 50.6 |
| 41.2 |
| 49.7 |
| 8.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.5 | 14.9 | 17.3 | 104.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 31.5 | 30.1 | 31.0 | 30.3 | 30.9 | 30.4 | 30.9 | 32.3 | 11.0 | 12.0 | 18.4 | 10.7 | 17.7 | 39.1 | 60.9 | 59.4 | 135.5 | 99.8 | 115.6 | 110.8 | 100.5 | 98.3 | 99.6 | 70.9 | 112.4 | 101.8 | 63.4 | 53.0 | - | 29.8 | 121.2 | 40.8 | 112.9 | 40.4 | 92.4 | 21.4 | 50.6 | 41.2 | 49.7 | 8.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 26.8 | 28.7 | 30.4 | 29.0 | 31.4 | 31.5 | 36.9 | 30.6 | 33.9 | 41.1 | 38.6 | 37.1 | 36.5 | 42.7 | 34.7 | 37.3 | 24.5 | 12.3 | 17.5 | 22.0 | 34.1 | 30.9 | 27.4 | 28.6 | 37.0 | 32.1 | 55.7 | 59.2 | 50.5 | 47.0 | 48.8 | 54.0 | 44.5 | 43.2 | 44.1 | 40.8 | 48.2 | 43.6 | 54.9 | 54.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.6 | 8.0 | - | 7.6 | 7.7 | 7.8 | 7.6 | 6.9 | 7.2 | 7.8 | 7.4 | 7.8 | 6.8 | 7.1 |
| Prepaid Expenses | 1.4 | 2.1 | 0.5 | 1.3 | 2.1 | 2.0 | 1.5 | 3.1 | 3.5 | 2.2 | 2.6 | 2.9 | 3.2 | 1.8 | 1.2 | 3.2 | 2.7 | 5.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | 0.1 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 59.7 | 60.9 | 61.9 | 60.7 | 64.4 | 63.9 | 69.3 | 66.1 | 48.4 | 55.3 | 59.6 | 50.7 | 57.4 | 83.6 | 96.9 | 99.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 92.9 | 89.7 | - | 84.2 | 83.8 | 83.3 | 81.2 | 79.2 | 77.4 | 79.0 | 77.6 | 92.0 | 105.2 | 108.2 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 281.5 | 250.2 | 253.7 | 258.5 | 261.3 | 257.4 | 267.8 | 265.9 | 268.6 | 276.5 | 282.5 | 290.9 | 295.4 | 306.5 | 284.8 | 280.3 | 276.0 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 10.4 | 11.9 | 12.3 | 12.4 | 12.6 | 12.9 | 13.1 | 13.1 | 13.3 | 13.7 | 14.0 | 14.4 | 14.6 | 14.7 | 15.2 | 15.6 | 16.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 15.6 | 13.9 | 10.5 | 10.7 | 10.2 | 11.6 | 9.2 | 8.4 | 8.0 | 7.5 | 7.6 | 7.8 | 7.6 | 7.1 | 7.2 | 4.7 | 5.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 771.7 | 748.4 | 753.6 | 762.0 | 748.4 | 772.9 | 772.9 | 789.6 | 772.9 | 797.9 | 815.2 | 820.3 | 835.7 | 877.1 | 879.0 | 883.1 | 953.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2.4 | 1.2 | 0.9 | 0.9 | 1.5 | 0.9 | 1.0 | 0.9 | 1.5 | 0.9 | 1.1 | 1.5 | 1.5 | 2.0 | 2.2 | 2.0 | 2.0 | 1.4 | 1.4 | 1.2 | 1.3 | 1.2 | 1.6 | 1.2 | 1.8 | 2.4 | 7.5 | 7.8 | - | 7.0 | 5.8 | 5.3 | 6.5 | 6.2 | 6.2 | 5.3 | 7.6 | 5.0 | 11.4 | 16.7 |
| Short Term Debt | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 | 30.8 | 36.8 | 36.7 | 39.1 | 39.1 | 90.0 | 39.1 | 39.1 | 39.1 | ||||||||||||||||||||||
| Deferred Revenue Current | 7.0 | 6.7 | 5.0 | 4.7 | 4.9 | 4.3 | 5.8 | 4.4 | 5.6 | 4.6 | 6.4 | 6.8 | 7.5 | 6.3 | 8.9 | 11.5 | 11.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 4.6 | 10.9 | 8.3 | 7.6 | 5.1 | 12.1 | 7.9 | 7.2 | 5.1 | 13.0 | 6.5 | 5.7 | 3.5 | 11.9 | 5.9 | 5.5 | 10.3 | 7.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 28.6 | 33.0 | 28.9 | 27.6 | 26.3 | 31.9 | 29.7 | 27.1 | 27.4 | 49.8 | 52.1 | 51.4 | 52.7 | 60.2 | 111.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 46.1 | 18.9 | 55.1 | 87.1 | 124.6 | 127.9 | 183.1 | 196.1 | 174.6 | 124.3 | 170.7 | 145.7 | 133.8 | 129.2 | 148.7 | 259.3 | 394.4 | 432.4 | 452.4 | 452.1 | 454.1 | 470.4 | 490.4 | 498.0 | 541.7 | 557.6 | 716.5 | 723.1 | - | 729.6 | 762.4 | 700.3 | 707.4 | 990.2 | 1,042.0 | 1,050.6 | 1,147.0 | 1,186.7 | 1,323.7 | 1,256.2 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 59.1 | 58.1 | 52.5 | 51.3 | 52.0 | 55.8 | 53.9 | 40.4 | 38.3 | 38.4 | 35.1 | 36.8 | 38.8 | 40.2 | 35.9 | 40.8 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5.3 | 5.9 | 5.7 | 5.5 | 5.3 | 6.2 | 5.9 | 6.6 | 6.3 | 7.2 | 6.8 | 6.5 | 6.1 | 5.5 | 5.2 | 5.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 139.1 | 115.8 | 142.3 | 171.5 | 208.1 | 221.8 | 272.7 | 270.3 | 246.7 | 219.6 | 264.7 | 240.4 | 231.5 | 235.1 | 301.0 | 364.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4.1) | (4.0) | (2.2) | 0.2 | 0.6 | (1.7) | (1.0) | (1.0) | (2.3) | (3.1) | 2.2 | 0.0 | (0.9) | 18.7 | 2.0 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 60.3 | 33.1 | 69.4 | 101.3 | 138.8 | 142.1 | 197.4 | 210.3 | 188.8 | 155.1 | 207.5 | 182.4 | 172.9 | 168.3 | 238.7 | 298.4 | 433.5 | 471.5 | 491.5 | 497.9 | 499.9 | 516.2 | 536.2 | 544.1 | 587.7 | 672.8 | 791.7 | 798.3 | - | 809.3 | 936.6 | 874.2 | 970.9 | 1,130.3 | 1,200.6 | 1,208.6 | 1,301.4 | 1,267.4 | 1,404.7 | 1,412.2 |
| Net debt | 28.8 | 2.9 | 38.4 | 71.0 | 107.9 | 111.6 | 166.5 | 178.0 | 177.8 | 143.1 | 189.1 | 171.7 | 155.2 | 129.2 | 177.8 | 239.0 | 298.0 | 371.7 | ||||||||||||||||||||||
| Working Capital | 31.1 | 27.9 | 33.0 | 33.1 | 38.1 | 32.0 | 39.5 | 38.9 | 20.9 | 5.5 | 7.5 | (0.7) | 4.7 | 23.4 | (14.3) | 40.8 | 98.4 | 55.8 | ||||||||||||||||||||||
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 4.0 |
| 4.9 |
| 1.2 |
| 1.2 |
| 3.1 |
| 6.0 |
| 4.1 |
| 3.5 |
| 4.7 |
| 4.4 |
| - |
| 5.8 |
| 7.5 |
| 3.2 |
| 4.1 |
| 7.3 |
| 3.7 |
| 4.8 |
| 3.8 |
| 4.3 |
| 2.7 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.5 |
| 0.0 |
| 5.5 |
| - |
| - |
| 0.0 |
| - |
| - |
| 162.8 |
| 117.2 |
| 137.0 |
| 137.8 |
| 135.8 |
| 132.1 |
| 143.7 |
| 121.3 |
| 171.9 |
| 242.5 |
| 134.4 |
| 125.9 |
| - |
| 91.4 |
| 186.5 |
| 107.1 |
| 195.3 |
| 105.4 |
| 161.0 |
| 196.6 |
| 119.0 |
| 121.1 |
| 133.0 |
| 99.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.0 |
| 43.2 |
| - |
| 38.8 |
| 36.9 |
| 34.6 |
| 33.2 |
| 30.3 |
| 26.6 |
| 24.3 |
| 21.4 |
| 32.0 |
| 35.0 |
| 31.6 |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.9 |
| 1.0 |
| 48.1 |
| 47.9 |
| - |
| 46.2 |
| 47.6 |
| 48.8 |
| 48.6 |
| 49.4 |
| 52.5 |
| 55.8 |
| 57.4 |
| 60.7 |
| 71.2 |
| 77.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 262.5 |
| 256.8 |
| 252.4 |
| 261.2 |
| 263.1 |
| 258.1 |
| 251.1 |
| 249.9 |
| 247.1 |
| 242.9 |
| 245.5 |
| - |
| 245.4 |
| 245.4 |
| 248.9 |
| 252.8 |
| 255.9 |
| 257.7 |
| 259.8 |
| 258.9 |
| 261.9 |
| 262.3 |
| 263.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 4.8 |
| 17.5 |
| 17.6 |
| 17.6 |
| 17.6 |
| 17.7 |
| 40.5 |
| 41.0 |
| 41.8 |
| 42.5 |
| 47.0 |
| 47.9 |
| - |
| 49.6 |
| 50.4 |
| 51.2 |
| 3.1 |
| 3.2 |
| 3.2 |
| 3.5 |
| 3.7 |
| 3.9 |
| 58.3 |
| 59.2 |
| - |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| 7.4 |
| 8.6 |
| 6.8 |
| 7.0 |
| 6.3 |
| 6.8 |
| 5.7 |
| 2.5 |
| 6.2 |
| 6.2 |
| - |
| 6.5 |
| 7.7 |
| 9.2 |
| 9.3 |
| 6.6 |
| 1.9 |
| 0.9 |
| 1.2 |
| 1.2 |
| 16.9 |
| 17.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 921.9 |
| 942.6 |
| 943.6 |
| 1,083.4 |
| 1,085.9 |
| 1,243.9 |
| 1,219.4 |
| 1,272.2 |
| 1,341.6 |
| 1,411.9 |
| 1,411.5 |
| - |
| 1,389.2 |
| 1,495.5 |
| 1,429.1 |
| 1,509.3 |
| 1,448.6 |
| 1,521.4 |
| 1,585.1 |
| 1,624.9 |
| 1,670.0 |
| 1,766.4 |
| 2,385.1 |
| 39.1 |
| 45.8 |
| 45.8 |
| 45.8 |
| 45.8 |
| 46.0 |
| 46.0 |
| 115.2 |
| 75.2 |
| 75.2 |
| - |
| 79.7 |
| 174.1 |
| 173.9 |
| 263.5 |
| 140.0 |
| 158.6 |
| 158.0 |
| 154.4 |
| 80.7 |
| 81.0 |
| 156.0 |
| 11.5 |
| 11.0 |
| 8.9 |
| 6.0 |
| 4.6 |
| 5.0 |
| 6.6 |
| 4.6 |
| 3.5 |
| 1.4 |
| 1.9 |
| 2.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| 6.0 |
| 6.0 |
| 8.8 |
| 7.3 |
| 6.9 |
| 6.2 |
| 12.3 |
| 14.0 |
| 12.8 |
| - |
| 16.9 |
| 28.7 |
| 37.2 |
| 33.5 |
| 41.6 |
| 44.8 |
| 33.8 |
| 40.0 |
| 45.0 |
| 54.9 |
| 45.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.1 |
| 64.4 |
| 61.4 |
| 67.6 |
| 63.9 |
| 68.4 |
| 62.7 |
| 74.3 |
| 68.5 |
| 63.7 |
| 148.7 |
| 104.2 |
| 114.6 |
| - |
| 120.5 |
| 209.7 |
| 217.4 |
| 305.0 |
| 189.2 |
| 211.3 |
| 277.8 |
| 203.3 |
| 136.4 |
| 149.8 |
| 219.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.0 |
| 50.1 |
| 51.0 |
| 53.4 |
| 54.1 |
| 47.2 |
| 43.6 |
| 43.3 |
| 52.5 |
| 49.0 |
| 40.9 |
| 40.2 |
| 11.9 |
| 100.6 |
| 106.4 |
| 110.9 |
| 46.0 |
| 44.9 |
| 40.1 |
| 42.6 |
| 76.8 |
| 80.8 |
| 79.2 |
| 80.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 5.1 |
| 5.0 |
| 4.9 |
| 4.8 |
| 4.9 |
| 4.8 |
| 4.7 |
| 4.7 |
| 1.2 |
| 2.0 |
| 2.4 |
| - |
| 2.8 |
| 2.7 |
| 2.7 |
| 3.1 |
| 4.6 |
| 4.4 |
| 3.7 |
| 5.8 |
| 5.2 |
| 9.8 |
| 9.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 513.9 |
| 549.0 |
| 576.0 |
| 574.4 |
| 581.4 |
| 585.3 |
| 613.1 |
| 614.6 |
| 662.5 |
| 756.5 |
| 863.6 |
| 879.5 |
| - |
| 953.9 |
| 1,081.3 |
| 1,031.2 |
| 1,130.3 |
| 1,300.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 3.2 |
| 0.3 |
| 0.2 |
| (2.3) |
| (3.6) |
| (2.6) |
| (3.8) |
| (3.3) |
| (2.5) |
| (3.5) |
| (4.1) |
| (4.9) |
| - |
| (3.3) |
| (3.1) |
| (2.8) |
| (2.8) |
| (1.7) |
| (2.8) |
| (2.2) |
| (2.7) |
| (2.2) |
| (2.4) |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 375.9 |
| 387.1 |
| 399.4 |
| 417.9 |
| 436.5 |
| 473.2 |
| 475.3 |
| 570.9 |
| 728.3 |
| 745.4 |
| - |
| 779.5 |
| 815.3 |
| 833.4 |
| 858.0 |
| 1,089.9 |
| 1,108.2 |
| 1,187.2 |
| 1,250.8 |
| 1,226.2 |
| 1,355.0 |
| 1,403.4 |
| 69.4 |
| 73.9 |
| 67.3 |
| 69.4 |
| 69.5 |
| 52.7 |
| 108.2 |
| 93.8 |
| 30.1 |
| 11.2 |
| - |
| (29.2) |
| (23.3) |
| (110.3) |
| (109.8) |
| (83.8) |
| (50.3) |
| (81.2) |
| (84.3) |
| (15.3) |
| (16.8) |
| (119.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |