| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 134.3 | 78.3 | 92.6 | 136.7 | 198.8 | 92.7 | 170.2 | 192.0 | 264.7 | 473.1 | 199.7 | - | - | - | - | - | - | - |
| Restricted Cash | 3.3 | 7.3 | 7.2 | 2.2 | 2.5 | 5.0 | 2.5 | 5.4 | 3.0 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 134.3 | 78.3 | 92.6 | 136.7 | 198.8 | 92.7 | 170.2 | 192.0 | 264.7 | 473.1 | 199.7 | - | - | - | - | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 239.5 | 189.2 | 168.8 | 185.4 | 247.7 | 175.9 | 226.7 | 290.1 | 285.6 | 239.6 | 303.9 | 184.8 | 166.5 | 215.5 | 303.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 197.8 | 182.0 | 171.6 | 159.0 | 152.7 | 145.8 | 474.7 | 438.6 | 429.1 | 413.7 | 421.5 | 366.2 | 416.1 | 433.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 146.8 | 132.9 | 181.2 | 170.3 | 179.0 | 125.9 | 67.1 | 87.0 | 76.5 | 89.4 | 81.6 | 73.3 | 115.2 | 135.3 | 120.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 455.8 | 454.9 | 497.7 | 618.4 | 580.5 | 551.2 | 904.3 | 898.4 | 920.1 | 943.0 | 910.2 | 738.9 | 900.4 | 830.9 | 821.5 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 393.9 | 392.9 | 389.8 | 390.3 | 390.3 | 391.1 | 469.7 | 468.9 | 473.5 | 472.3 | 470.8 | 468.6 | 465.7 | 460.9 | 457.5 | 455.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 455.8 | 454.9 | 518.0 | 618.5 | 688.3 | 553.4 | 949.4 | 898.7 | 920.3 | 953.0 | 910.6 | 741.8 | 904.9 | 837.2 | 828.5 | 885.2 | ||
| (in millions of USD) | Q4 FY 26 | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 FY 13 | Q2 FY 13 | Q1 FY 13 | Q4 FY 12 | Q3 FY 12 | Q2 FY 12 | Q1 FY 12 | Q4 FY 11 | Q3 FY 11 | Q2 FY 11 | Q1 FY 11 | Q4 FY 10 | Q4 FY 09 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | 92.7 | - | - | - | - | 199.7 | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| 279.9 |
| 207.4 |
| - |
| - |
| - |
| Prepaid Expenses | 49.0 | 47.2 | 50.2 | 37.6 | 34.8 | 29.5 | 23.4 | 15.9 | 17.2 | 17.9 | 20.0 | 23.9 | 27.7 | 36.8 | 45.1 | 42.3 | - | - |
| Other Current Assets | 21.8 | 21.9 | 16.3 | 18.2 | 25.5 | 15.6 | 14.7 | 15.0 | 17.6 | 15.4 | 21.1 | 13.2 | 12.1 | 13.6 | 14.6 | 0.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | - | - |
| Total Current Assets | 1,330.5 | 1,158.2 | 1,310.2 | 1,220.6 | 1,327.6 | 1,122.5 | 1,232.4 | 1,238.5 | 1,349.6 | 1,510.1 | 1,490.4 | 1,225.7 | 1,293.1 | 1,464.8 | 1,477.8 | 1,317.3 | - | - |
| 417.2 |
| 380.5 |
| - |
| - |
| Accumulated Depreciation | 54.6 | 43.9 | 37.5 | 25.6 | 15.2 | 5.7 | 178.7 | 162.2 | 174.8 | 157.2 | 144.0 | 128.3 | 155.0 | 162.1 | 157.5 | 143.4 | - | - |
| Property,Plant & Equipment Net | 143.2 | 138.2 | 134.2 | 133.4 | 137.5 | 140.1 | 296.0 | 276.4 | 254.3 | 256.5 | 277.5 | 237.9 | 261.2 | 271.0 | 259.7 | 237.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 105.9 | 96.9 | 101.2 | 100.7 | 94.9 | 96.4 | 67.5 | 69.0 | 67.4 | 51.4 | 57.2 | 53.7 | 50.4 | 24.0 | 23.3 | - | - | - |
| Goodwill | - | - | - | - | 0.0 | 36.9 | 0.0 | 34.3 | 27.5 | 16.5 | 16.5 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | - |
| Intangible Assets | 24.1 | 28.5 | 33.9 | 38.6 | 45.1 | 51.4 | 65.9 | 71.8 | 70.7 | 46.1 | 50.6 | 29.1 | 31.9 | 28.7 | - | - | - | - |
| Operating Lease Right Of Use Assets | 31.7 | 29.7 | 35.6 | 35.9 | 36.0 | 40.3 | 41.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 14.5 | 13.6 | 7.2 | 6.7 | 6.5 | 7.1 | 0.0 | 116.5 | 130.5 | 38.5 | 38.8 | 32.1 | 40.9 | 56.0 | 73.4 | 82.7 | - | - |
| Other Non-Current Assets | 35.4 | 33.1 | 32.6 | 43.8 | 45.4 | 40.4 | 48.4 | 46.2 | 60.2 | 46.5 | 23.6 | 27.6 | 42.3 | 50.2 | 66.1 | 83.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,694.7 | 1,503.8 | 1,657.9 | 1,582.5 | 1,698.5 | 1,539.5 | 1,763.1 | 1,859.3 | 1,966.6 | 1,971.9 | 1,968.2 | 1,622.5 | 1,758.3 | 1,895.4 | 1,949.8 | 1,808.3 | 1,911.2 | - |
| 86.1 |
| - |
| - |
| Short Term Debt | 0.0 | 0.0 | 20.3 | 0.1 | 107.9 | 2.1 | 45.0 | 0.3 | 0.2 | 10.0 | 0.4 | 2.9 | 4.6 | 6.3 | 7.1 | 0.8 | - | - |
| Deferred Revenue Current | 175.0 | 135.6 | 90.7 | 42.5 | 53.0 | 12.1 | 18.8 | 16.4 | 24.1 | 30.9 | 9.9 | 18.9 | 22.1 | 16.8 | 14.9 | 17.6 | - | - |
| Operating Lease Liabilities Current | 9.9 | 8.5 | 8.1 | 8.7 | 8.1 | 9.5 | 11.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 114.8 | 90.9 | 97.0 | 92.7 | 82.2 | 71.7 | 89.9 | 91.3 | 88.4 | 91.3 | 74.4 | 87.8 | 72.6 | 69.5 | 78.7 | 78.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 932.8 | 773.9 | 905.2 | 715.1 | 814.4 | 601.7 | 789.1 | 646.8 | 638.1 | 712.8 | 674.8 | 584.4 | 500.4 | 621.0 | 649.2 | 470.4 | - | - |
| 884.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 21.0 | 19.6 | 26.1 | 25.6 | 28.6 | 29.5 | 27.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 12.0 | 8.8 | 7.9 | 9.9 | 11.7 | 12.9 | 22.9 | 26.8 | 28.9 | 17.6 | 16.9 | 2.5 | 4.7 | 6.4 | 9.5 | 3.8 | - | - |
| Pension Obligations | 59.9 | 57.1 | 53.7 | 52.5 | 60.9 | 67.6 | 74.4 | 73.3 | 75.4 | 81.8 | 81.8 | 103.3 | 81.7 | 102.7 | 121.1 | 119.0 | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | 1,052.4 | 1,018.7 | 855.7 | 999.1 | 948.6 | 970.3 | 1,021.9 | - | - |
| Total Liabilities | 1,513.6 | 1,338.1 | 1,511.1 | 1,440.6 | 1,517.2 | 1,285.5 | 1,839.4 | 1,667.3 | 1,683.8 | 1,765.2 | 1,693.5 | 1,428.4 | 1,511.2 | 1,567.2 | 1,633.0 | 1,492.3 | 1,516.3 | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (225.6) | (240.1) | (255.3) | (258.0) | (218.8) | (136.7) | (488.5) | (223.9) | (156.3) | (208.8) | (145.9) | (211.4) | (182.1) | (67.3) | (91.3) | (120.8) | - | - |
| Accumulated Other Comprehensive Income | 6.1 | 7.3 | 7.8 | 5.5 | 3.8 | (6.7) | (59.1) | (61.3) | (45.3) | (60.0) | (53.8) | (66.4) | (38.3) | (55.2) | (38.7) | (21.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 6.6 | 5.7 | 4.5 | 4.0 | 6.1 | 6.3 | 1.7 | 8.3 | 11.0 | 3.2 | 3.5 | 3.3 | 3.3 | 3.6 | 2.9 | 3.2 | - | - |
| Total Stockholders Equity | 174.5 | 160.1 | 142.3 | 137.9 | 175.3 | 247.7 | (78.0) | 183.7 | 271.9 | 203.5 | 271.1 | 190.8 | 245.3 | 338.4 | 327.5 | 312.8 | 394.9 | 330.8 |
| Total Equity | 181.1 | 165.8 | 146.8 | 141.8 | 181.4 | 253.9 | (76.3) | 192.0 | 282.8 | 206.7 | 274.7 | 194.1 | 247.1 | 328.1 | 316.9 | 316.0 | 394.9 | 330.8 |
| - |
| - |
| Net debt | 321.4 | 376.6 | 425.5 | 481.8 | 489.6 | 460.7 | 779.2 | 706.7 | 655.6 | 479.9 | 710.9 | - | - | - | - | - | - | - |
| Working Capital | 397.7 | 384.2 | 405.0 | 505.5 | 513.3 | 520.8 | 443.3 | 591.7 | 711.5 | 797.3 | 815.5 | 641.3 | 792.7 | 843.8 | 828.7 | 846.9 | - | - |
| Book Value | 174.5 | 160.1 | 142.3 | 137.9 | 175.3 | 247.7 | (78.0) | 183.7 | 271.9 | 203.5 | 271.1 | 190.8 | 245.3 | 338.4 | 327.5 | 312.8 | 394.9 | 330.8 |
| Tangible Book Value | 150.4 | 131.6 | 108.4 | 99.3 | 130.2 | 159.4 | (143.9) | 77.6 | 173.6 | 140.9 | 204.1 | 158.9 | 210.6 | 306.9 | 324.7 | 310.0 | 392.1 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | 5.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | 92.7 | - | - | - | - | 199.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | 175.9 | - | - | - | - | 303.9 | 230.2 | 246.1 | 162.1 | 193.4 | 219.7 | 232.0 | 177.9 | 176.5 | 206.4 | 319.5 | 197.1 | 224.2 | 256.3 | 270.6 | 233.1 | 303.1 | 186.8 | 241.3 | 172.5 | 279.9 | 185.0 | 185.6 | 119.1 | 207.4 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | 29.5 | - | - | - | - | 20.0 | 23.3 | 21.7 | 24.2 | 23.9 | 27.1 | 28.6 | 34.2 | ||||||||||||||||||
| Other Current Assets | - | - | - | - | - | 15.6 | - | - | - | - | 21.1 | 13.5 | 13.8 | 14.8 | 14.6 | 11.8 | 11.2 | |||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Current Assets | - | - | - | - | - | 1,122.5 | - | - | - | - | 1,490.4 | 1,587.1 | 1,569.2 | 1,435.9 | 1,217.1 | 1,580.8 | ||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | 140.1 | - | - | - | - | 277.5 | 228.8 | 232.4 | 235.3 | 237.9 | 240.6 | 255.8 | |||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Goodwill | - | - | - | - | - | 36.9 | - | - | - | - | 16.5 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | |||||||||||||||||
| Intangible Assets | - | - | - | - | - | 51.4 | - | - | - | - | 50.6 | 26.5 | 27.3 | 28.2 | - | 29.9 | 30.8 | 31.4 | ||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | 40.3 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | 7.1 | - | - | - | - | 38.8 | 24.2 | 25.2 | 30.9 | 33.2 | 36.0 | 36.6 | |||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | 40.4 | - | - | - | - | 23.6 | 20.8 | 20.7 | 27.1 | 27.6 | 31.9 | 33.5 | |||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | 200.3 | 144.8 | 144.5 | 157.8 | - | - | - | |||||||||||||||||||
| Total Assets | - | - | - | - | - | 1,539.5 | - | - | - | - | 1,968.2 | 1,960.7 | 1,946.1 | 1,829.0 | 1,626.6 | 1,999.7 | 1,909.9 | |||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | 125.9 | - | - | - | - | 81.6 | 57.5 | 49.2 | 78.1 | 73.3 | 59.7 | 55.4 | 89.1 | 115.2 | 73.9 | 49.3 | 92.5 | 135.3 | 61.2 | 58.9 | 99.1 | 120.1 | 64.4 | 76.5 | 104.5 | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | 2.1 | - | - | - | - | 0.4 | 30.3 | 32.9 | 32.9 | 2.9 | 2.9 | 3.0 | 4.3 | ||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | 12.1 | - | - | - | - | 9.9 | 20.7 | 51.7 | 20.0 | 18.9 | 57.3 | 58.6 | |||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | 9.5 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | 71.7 | - | - | - | - | 74.4 | 109.0 | 93.4 | 95.9 | 87.8 | 107.0 | 96.0 | 105.5 | ||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | 601.7 | - | - | - | - | 674.8 | 776.2 | 788.6 | 660.5 | 584.4 | 766.6 | ||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | 551.2 | - | - | - | - | 910.2 | 909.4 | 893.6 | 882.8 | 738.9 | 923.6 | 755.7 | 825.4 | 900.4 | 721.8 | 721.7 | 861.4 | 830.9 | 986.6 | 962.3 | 984.1 | 821.5 | 873.3 | 877.6 | 737.0 | 884.4 | 762.6 | 742.5 | 765.7 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | 29.5 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | 12.9 | - | - | - | - | 16.9 | 2.3 | 2.7 | 1.5 | 3.5 | 5.2 | 7.1 | |||||||||||||||||||
| Pension Obligations | - | - | - | - | - | 67.6 | - | - | - | - | 81.8 | 91.5 | 95.4 | 101.1 | 91.5 | 75.5 | 77.0 | |||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | 1,018.7 | 1,013.2 | 1,001.5 | 995.9 | 845.0 | 1,015.8 | ||||||||||||||||||||
| Total Liabilities | - | - | - | - | - | 1,285.5 | - | - | - | - | 1,693.5 | 1,789.3 | 1,790.2 | 1,656.4 | 1,432.6 | 1,782.4 | ||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | 391.1 | - | - | - | - | 470.8 | 470.5 | 470.0 | 469.4 | 468.6 | 467.9 | 467.1 | 466.3 | 465.7 | 463.1 | 462.0 | 461.4 | 460.9 | 460.6 | 460.3 | 459.7 | 457.5 | 457.7 | 457.1 | 456.4 | 455.4 | 453.0 | 452.4 | 461.1 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Retained Earnings | - | - | - | - | - | (136.7) | - | - | - | - | (145.9) | (246.7) | (258.4) | (237.3) | (211.4) | (210.6) | (213.9) | |||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | (6.7) | - | - | - | - | (53.8) | (55.8) | (59.1) | (62.9) | (66.4) | (43.3) | ||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Minority Interest | - | - | - | - | - | 6.3 | - | - | - | - | 3.5 | 3.4 | 3.4 | 3.5 | 3.3 | 3.2 | 3.3 | 3.4 | ||||||||||||||||||
| Total Stockholders Equity | 154.2 | 153.1 | 144.2 | 163.3 | 247.3 | 247.7 | 130.6 | 280.8 | 178.0 | 241.7 | 271.1 | 168.0 | 152.5 | 169.2 | 194.0 | 214.1 | 211.7 | |||||||||||||||||||
| Total Equity | 154.2 | 153.1 | 144.2 | 163.3 | 247.3 | 253.9 | 130.6 | 280.8 | 178.0 | 241.7 | 274.7 | 171.4 | 155.9 | 172.6 | 194.1 | 217.3 | 215.0 | 226.2 | ||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | 553.4 | - | - | - | - | 910.6 | 939.7 | 926.5 | 915.7 | 741.8 | 926.5 | 758.8 | 829.8 | 904.9 | 777.9 | 777.8 | 867.8 | 837.2 | 1,037.9 | 1,013.6 | 985.3 | 828.5 | 874.6 | 878.8 | 738.0 | 885.2 | 763.1 | 742.9 | 766.1 | - | - |
| Net debt | - | - | - | - | - | 460.7 | - | - | - | - | 710.9 | - | - | - | - | - | - | - | - | |||||||||||||||||
| Working Capital | - | - | - | - | - | 520.8 | - | - | - | - | 815.5 | 810.9 | 780.6 | 775.4 | 632.7 | 814.2 | 630.9 | 702.4 | ||||||||||||||||||
| Book Value | 154.2 | 153.1 | 144.2 | 163.3 | 247.3 | 247.7 | 130.6 | 280.8 | 178.0 | 241.7 | 271.1 | 168.0 | 152.5 | 169.2 | 194.0 | 214.1 | 211.7 | 222.8 | ||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | 159.4 | - | - | - | - | 204.1 | 138.8 | 122.4 | 138.2 | 191.2 | 181.3 | 178.1 | |||||||||||||||||||
| 27.7 |
| 25.4 |
| 33.0 |
| 39.8 |
| 36.8 |
| 34.5 |
| 37.8 |
| 43.7 |
| 45.1 |
| 39.2 |
| 40.1 |
| 48.7 |
| 42.3 |
| - |
| - |
| 61.1 |
| - |
| - |
| 14.1 |
| 12.1 |
| 14.2 |
| 12.7 |
| 20.5 |
| 16.8 |
| 10.6 |
| 7.4 |
| 13.7 |
| 14.9 |
| 0.8 |
| 0.9 |
| 1.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,473.3 |
| 1,500.7 |
| 1,320.8 |
| 1,543.4 |
| 1,684.8 |
| 1,781.4 |
| 1,464.8 |
| 1,569.7 |
| 1,766.9 |
| 1,636.0 |
| 1,477.8 |
| 1,591.1 |
| 1,639.6 |
| 1,464.5 |
| 1,317.3 |
| 1,312.1 |
| 1,524.2 |
| 1,646.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 258.6 |
| 261.2 |
| 260.9 |
| 265.8 |
| 268.8 |
| 271.0 |
| 265.5 |
| 265.1 |
| 259.4 |
| 259.7 |
| 257.2 |
| 239.5 |
| 237.6 |
| 237.1 |
| 225.7 |
| 214.2 |
| 198.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| 32.6 |
| 26.5 |
| 27.5 |
| - |
| 29.5 |
| 30.7 |
| 31.8 |
| - |
| 37.1 |
| 38.3 |
| 40.0 |
| 41.2 |
| 41.5 |
| 42.9 |
| 43.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.9 |
| 40.9 |
| 46.5 |
| 49.1 |
| 0.0 |
| 56.0 |
| 61.6 |
| 61.0 |
| 68.3 |
| 73.4 |
| 67.3 |
| 71.6 |
| 83.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.0 |
| 42.3 |
| 43.0 |
| 44.4 |
| 46.5 |
| 50.2 |
| 63.8 |
| 62.3 |
| 63.5 |
| 66.1 |
| 58.4 |
| 57.4 |
| 84.2 |
| 83.4 |
| 77.5 |
| 89.3 |
| 105.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 254.7 |
| 254.0 |
| - |
| - |
| 348.3 |
| - |
| - |
| 1,950.3 |
| 1,775.3 |
| 1,979.4 |
| 2,120.6 |
| 2,213.8 |
| 1,911.6 |
| 2,033.6 |
| 2,231.2 |
| 2,106.1 |
| 1,949.8 |
| 2,052.9 |
| 2,092.3 |
| 1,956.7 |
| 1,808.3 |
| 1,856.4 |
| 2,076.5 |
| 2,193.1 |
| 1,911.2 |
| - |
| 4.6 |
| 56.1 |
| 56.2 |
| 6.4 |
| 6.3 |
| 51.3 |
| 51.3 |
| 1.3 |
| 7.1 |
| 1.3 |
| 1.2 |
| 1.0 |
| 0.8 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| 40.9 |
| 22.1 |
| 69.0 |
| 113.5 |
| 68.0 |
| 16.8 |
| 52.5 |
| 55.7 |
| 28.9 |
| 14.9 |
| 113.0 |
| 63.6 |
| 24.2 |
| 17.6 |
| 92.5 |
| 71.1 |
| 92.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.7 |
| 97.7 |
| 91.4 |
| 109.5 |
| 69.5 |
| 92.7 |
| 84.5 |
| 97.6 |
| 78.8 |
| 95.4 |
| 87.5 |
| 93.5 |
| 78.5 |
| 102.1 |
| 98.7 |
| 139.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 842.4 |
| 798.3 |
| 501.4 |
| 867.1 |
| 1,022.6 |
| 931.5 |
| 621.0 |
| 575.2 |
| 818.1 |
| 682.5 |
| 649.2 |
| 732.0 |
| 778.8 |
| 767.2 |
| 470.4 |
| 529.7 |
| 759.0 |
| 882.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| 5.8 |
| 6.8 |
| 6.1 |
| 6.4 |
| 6.4 |
| 7.8 |
| 8.3 |
| 8.2 |
| 9.5 |
| 3.4 |
| 3.4 |
| 3.5 |
| 3.8 |
| 3.7 |
| 3.7 |
| 4.2 |
| - |
| - |
| 80.0 |
| 81.4 |
| 95.5 |
| 97.7 |
| 99.1 |
| 102.7 |
| 113.9 |
| 114.5 |
| 116.8 |
| 121.1 |
| 103.2 |
| 102.8 |
| 113.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 852.5 |
| 925.8 |
| 997.0 |
| 832.8 |
| 834.1 |
| 975.2 |
| 948.6 |
| 1,117.1 |
| 1,093.0 |
| 1,123.0 |
| 970.3 |
| 995.2 |
| 998.4 |
| 869.5 |
| 1,021.9 |
| 907.6 |
| 896.7 |
| 904.1 |
| - |
| - |
| 1,694.9 |
| 1,724.1 |
| 1,526.7 |
| 1,699.9 |
| 1,856.7 |
| 1,906.6 |
| 1,569.5 |
| 1,692.3 |
| 1,911.1 |
| 1,805.5 |
| 1,619.4 |
| 1,727.2 |
| 1,777.3 |
| 1,636.7 |
| 1,492.3 |
| 1,437.3 |
| 1,655.7 |
| 1,786.9 |
| 1,516.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (205.7) |
| (154.0) |
| (136.9) |
| (150.2) |
| (104.2) |
| (67.3) |
| (82.4) |
| (103.7) |
| (122.1) |
| (91.3) |
| (111.4) |
| (123.2) |
| (119.5) |
| (120.8) |
| (17.1) |
| (15.1) |
| (35.4) |
| - |
| - |
| (41.6) |
| (37.7) |
| (38.3) |
| (50.1) |
| (51.5) |
| (53.9) |
| (55.2) |
| (40.2) |
| (39.9) |
| (40.4) |
| (38.7) |
| (23.7) |
| (22.0) |
| (20.2) |
| (21.8) |
| (20.5) |
| (20.5) |
| (24.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 3.4 |
| 3.7 |
| 3.8 |
| 3.6 |
| 3.3 |
| 3.4 |
| 3.4 |
| 2.9 |
| 3.2 |
| 3.1 |
| 3.2 |
| 3.2 |
| 3.8 |
| 4.1 |
| 4.5 |
| - |
| - |
| 222.8 |
| 273.6 |
| 276.1 |
| 260.3 |
| 303.3 |
| 338.4 |
| 338.0 |
| 316.7 |
| 297.2 |
| 327.5 |
| 322.6 |
| 311.9 |
| 316.8 |
| 312.8 |
| 415.3 |
| 416.8 |
| 401.7 |
| 394.9 |
| 330.8 |
| 248.6 |
| 279.5 |
| 264.0 |
| 307.1 |
| 342.0 |
| 341.3 |
| 320.1 |
| 300.6 |
| 330.4 |
| 325.7 |
| 315.0 |
| 320.0 |
| 316.0 |
| 419.1 |
| 420.8 |
| 406.2 |
| 394.9 |
| 330.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 819.4 |
| 676.3 |
| 662.2 |
| 850.0 |
| 843.8 |
| 994.5 |
| 948.8 |
| 953.5 |
| 828.7 |
| 859.1 |
| 860.7 |
| 697.2 |
| 846.9 |
| 782.4 |
| 765.3 |
| 763.7 |
| - |
| - |
| 273.6 |
| 276.1 |
| 260.3 |
| 303.3 |
| 338.4 |
| 338.0 |
| 316.7 |
| 297.2 |
| 327.5 |
| 322.6 |
| 311.9 |
| 316.8 |
| 312.8 |
| 415.3 |
| 416.8 |
| 401.7 |
| 394.9 |
| 330.8 |
| 188.6 |
| 270.8 |
| 240.8 |
| 231.1 |
| 273.1 |
| 335.6 |
| 305.7 |
| 283.2 |
| 262.6 |
| 324.7 |
| 282.7 |
| 270.8 |
| 274.0 |
| 268.8 |
| 373.8 |
| 373.9 |
| 357.9 |
| 392.1 |
| - |