| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 367.6 | 358.6 | 229.7 | 199.6 | 322.8 | 407.7 | 100.1 | 108.3 | 58.0 | 54.9 | 67.0 | 68.0 | 18.7 | 9.1 | 15.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | 2.3 | 1.3 | 2.1 | 0.8 | 0.1 | - | - |
| Short Term Investments | 65.1 | 88.1 | 94.4 | 233.8 | 104.9 | 131.4 | 32.3 | 69.0 | 41.7 | 42.2 | 43.6 | 21.0 | 0.0 | - | - |
| Cash And Short Term Investments | 432.7 | 446.6 | 324.0 | 433.4 | 427.7 | 539.1 | 132.4 | 177.3 | 99.6 | 97.1 | 110.6 | 88.9 | 18.7 | 9.1 | 15.4 |
| Receivables | |||||||||||||||
| Accounts Receivable | 51.7 | 42.1 | 42.9 | 46.7 | 47.0 | 36.4 | 22.4 | 19.7 | 13.2 | 12.2 | 9.0 | 5.0 | 9.1 | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 128.9 | 122.1 | 118.2 | 117.3 | 110.2 | 84.4 | 73.9 | 66.5 | 58.4 | 42.7 | 38.1 | 26.3 | 19.5 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 20.5 | 9.4 | 19.4 | 10.1 | 10.6 | 7.9 | 11.0 | 9.2 | 7.6 | 4.2 | 3.5 | 2.0 | 4.1 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 6.3 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | |||||||||||||||
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 6.3 | - | - |
| 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 | 342.3 | 367.6 | 472.4 | 414.3 | 383.9 | 358.6 | 320.3 | 303.8 | 274.5 | 229.7 | 156.0 | 118.2 | 121.3 | 199.6 | 192.6 | |||||||||||||||||||||||||
| 28.2 |
| 23.5 |
| 11.6 |
| 10.8 |
| 10.5 |
| 8.9 |
| 6.4 |
| 4.0 |
| 3.1 |
| 3.2 |
| 3.1 |
| 2.7 |
| 1.1 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 556.1 | 558.7 | 428.0 | 531.1 | 522.5 | 616.2 | 186.3 | 218.3 | 131.1 | 125.7 | 133.2 | 104.5 | 33.9 | - | - |
| - |
| Accumulated Depreciation | 101.1 | 90.6 | 77.1 | 60.6 | 43.6 | 34.8 | 34.6 | 31.5 | 23.8 | 15.2 | 13.7 | 7.8 | 4.6 | - | - |
| Property,Plant & Equipment Net | 27.8 | 31.5 | 41.2 | 56.7 | 66.6 | 49.6 | 39.3 | 35.0 | 34.5 | 27.5 | 24.4 | 18.5 | 14.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 0.7 | 0.3 | 0.1 | 0.2 | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 512.9 | 512.9 | 512.9 | 512.9 | 512.9 | 462.3 | 462.0 | 107.9 | 12.9 | 12.9 | 12.9 | 0.0 | - | - | - |
| Intangible Assets | 78.4 | 94.6 | 121.6 | 145.7 | 162.5 | 184.9 | 223.9 | 63.3 | 12.0 | 15.2 | 17.2 | 0.0 | - | - | - |
| Operating Lease Right Of Use Assets | 27.2 | 30.4 | 35.5 | 39.8 | 52.3 | 34.7 | 35.4 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.1 | 2.7 | 2.6 | 2.3 | 2.3 | 2.4 | 2.3 | 2.2 | 1.0 | 0.5 | 0.6 | 1.2 | 2.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,276.3 | 1,294.8 | 1,201.4 | 1,349.7 | 1,385.0 | 1,416.7 | 1,009.4 | 463.7 | 212.8 | 201.0 | 204.5 | 136.8 | 61.1 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 155.0 | 137.7 | 118.7 | 117.5 | 98.7 | 81.9 | 57.9 | 42.5 | 38.4 | 30.1 | 23.1 | 17.3 | 12.7 | - | - |
| Operating Lease Liabilities Current | 8.9 | 10.3 | 10.4 | 9.4 | 9.0 | 6.8 | 9.1 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 24.6 | 18.2 | 16.5 | 20.7 | 18.3 | 22.4 | 16.3 | 9.3 | 10.6 | 8.8 | 11.3 | 8.8 | 7.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 544.1 | 398.9 | 191.6 | 192.0 | 168.4 | 145.8 | 133.0 | 73.7 | 68.1 | 59.2 | 45.7 | 32.4 | 29.2 | - | - |
| Operating Lease Liabilities Non-Current |
| 33.8 |
| 38.3 |
| 45.6 |
| 53.0 |
| 61.4 |
| 36.7 |
| 36.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 26.8 | 27.3 | 17.4 | 21.7 | 29.2 | 29.2 | 33.0 | 23.1 | 28.3 | 31.7 | 29.2 | 19.4 | 14.8 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 9.7 | 10.4 | 8.0 | 6.2 | 4.3 | 4.1 | 3.2 | 17.2 | 0.4 | 0.4 | 4.3 | 1.2 | 0.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 614.5 | 777.0 | 752.9 | 930.7 | 814.7 | 773.3 | 630.0 | 304.8 | 106.2 | 100.7 | 86.5 | 57.9 | 55.4 | - | - |
| 1,276.0 |
| 1,183.9 |
| 1,075.3 |
| 982.3 |
| 1,064.4 |
| 1,024.6 |
| 622.7 |
| 331.4 |
| 259.7 |
| 226.5 |
| 207.5 |
| 143.3 |
| 6.7 |
| - |
| - |
| Retained Earnings | (612.2) | (664.2) | (625.7) | (560.3) | (493.9) | (381.2) | (243.3) | (172.4) | (152.1) | (125.8) | (89.4) | (64.4) | (44.7) | - | - |
| Accumulated Other Comprehensive Income | (2.0) | (1.9) | (1.1) | (3.0) | (0.1) | (0.0) | 0.0 | (0.0) | (0.1) | (0.1) | (0.1) | (0.0) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | 0.0 | 0.9 | 0.4 | 0.0 | 0.0 | 0.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 661.8 | 517.8 | 448.5 | 419.0 | 570.3 | 643.4 | 379.4 | 158.9 | 106.6 | 100.2 | 118.0 | 78.9 | (36.3) | (19.0) | (11.3) |
| Total Equity | 661.8 | 517.8 | 448.5 | 419.0 | 570.3 | 643.4 | 379.4 | 158.9 | 106.6 | 100.2 | 118.0 | 78.9 | (36.3) | (19.0) | (11.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (88.9) |
| (12.4) |
| - |
| - |
| Working Capital | 12.0 | 159.8 | 236.4 | 339.0 | 354.1 | 470.4 | 53.4 | 144.6 | 63.0 | 66.5 | 87.5 | 72.1 | 4.7 | - | - |
| Book Value | 661.8 | 517.8 | 448.5 | 419.0 | 570.3 | 643.4 | 379.4 | 158.9 | 106.6 | 100.2 | 118.0 | 78.9 | (36.3) | (19.0) | (11.3) |
| Tangible Book Value | 70.6 | (89.7) | (186.0) | (239.5) | (105.0) | (3.8) | (306.5) | (12.3) | 81.7 | 72.2 | 87.9 | 78.9 | - | - | - |
| 211.1 |
| 225.5 |
| 322.8 |
| 294.8 |
| 317.9 |
| 370.7 |
| 407.7 |
| 365.2 |
| 376.3 |
| 83.1 |
| 100.1 |
| 601.2 |
| 582.9 |
| 110.5 |
| 108.3 |
| 211.8 |
| 176.7 |
| 255.4 |
| 58.0 |
| 40.1 |
| 34.5 |
| 42.8 |
| 54.9 |
| 51.6 |
| 52.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.9 | 2.9 | 1.3 | 1.3 | 2.2 | 2.2 |
| Short Term Investments | 36.6 | 65.1 | 96.3 | 117.8 | 102.1 | 88.1 | 87.6 | 68.2 | 63.9 | 94.4 | 134.8 | 161.8 | 150.5 | 233.8 | 203.1 | 188.2 | 188.1 | 104.9 | 99.8 | 93.3 | 157.9 | 131.4 | 30.9 | 12.7 | 29.8 | 32.3 | 35.7 | 34.8 | 54.0 | 69.0 | 86.2 | 102.0 | 38.7 | 41.7 | 48.7 | 44.2 | 39.4 | 42.2 | 40.7 | 43.1 |
| Cash And Short Term Investments | 378.9 | 432.7 | 568.7 | 532.1 | 486.0 | 446.6 | 407.9 | 372.1 | 338.5 | 324.0 | 290.8 | 280.0 | 271.7 | 433.4 | 395.7 | 399.3 | 413.7 | 427.7 | 394.6 | 411.3 | 528.6 | 539.1 | 396.1 | 388.9 | 112.8 | 132.4 | 636.9 | 617.7 | 164.5 | 177.3 | 298.0 | 278.7 | 294.1 | 99.6 | 88.9 | 78.7 | 82.2 | 97.1 | 92.3 | 95.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 74.2 | 51.7 | 69.9 | 60.3 | 62.6 | 42.1 | 57.9 | 59.4 | 54.3 | 42.9 | 44.5 | 38.7 | 39.8 | 46.7 | 52.6 | 46.1 | 36.6 | 47.0 | 53.5 | 38.7 | 36.1 | 36.4 | 42.1 | 33.6 | 26.6 | 22.4 | 24.3 | 26.6 | 19.5 | 19.7 | 23.1 | 27.0 | 16.9 | 13.2 | 15.8 | 15.0 | 8.4 | 12.2 | 16.2 | 10.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 22.0 | 28.2 | 20.4 | 20.3 | 21.7 | 23.5 | 17.6 | 12.5 | 15.5 | 11.6 | 14.6 | 11.9 | 15.5 | 10.8 | 13.5 | 13.7 | 22.9 | 10.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 524.6 | 556.1 | 707.3 | 659.7 | 618.8 | 558.7 | 526.3 | 491.4 | 458.5 | 428.0 | 396.7 | 379.2 | 375.1 | 531.1 | 499.3 | 496.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 27.9 | 27.8 | 24.6 | 27.1 | 28.0 | 31.5 | 34.2 | 35.5 | 37.9 | 41.2 | 44.8 | 48.5 | 53.0 | 56.7 | 59.1 | 62.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | |||||||||||||||||||||||
| Goodwill | 512.9 | 512.9 | 512.9 | 512.9 | 512.9 | 512.9 | 512.9 | 512.9 | 512.9 | 512.9 | 512.9 | 512.9 | 512.9 | 512.9 | 512.9 | 512.9 | 512.9 | 512.9 | ||||||||||||||||||||||
| Intangible Assets | 75.8 | 78.4 | 82.3 | 86.8 | 90.5 | 94.6 | 101.1 | 108.4 | 115.2 | 121.6 | 128.4 | 134.7 | 140.0 | 145.7 | 146.2 | 150.9 | 156.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 25.8 | 27.2 | 28.7 | 29.5 | 28.9 | 30.4 | 31.1 | 33.4 | 35.0 | 35.5 | 34.1 | 35.6 | 37.3 | 39.8 | 43.5 | 48.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3.1 | 3.1 | 2.5 | 2.3 | 2.6 | 2.7 | 3.5 | 3.0 | 3.2 | 2.6 | 3.4 | 2.0 | 2.1 | 2.3 | 1.9 | 2.0 | 2.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,246.3 | 1,276.3 | 1,426.7 | 1,385.4 | 1,349.9 | 1,294.8 | 1,272.8 | 1,249.0 | 1,228.4 | 1,201.4 | 1,179.2 | 1,172.7 | 1,184.4 | 1,349.7 | 1,333.4 | 1,343.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 10.3 | 20.5 | 8.1 | 6.1 | 14.6 | 9.4 | 13.2 | 14.2 | 12.6 | 19.4 | 15.1 | 14.1 | 13.9 | 10.1 | 11.7 | 12.9 | 13.4 | 10.6 | 5.4 | 11.4 | 14.3 | 7.9 | 15.4 | 7.0 | 12.8 | 11.0 | 8.6 | 8.4 | 10.3 | 9.2 | 7.9 | 6.6 | 6.4 | 7.6 | 6.3 | 5.3 | 5.8 | 4.2 | 5.1 | 5.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 196.8 | 155.0 | 170.3 | 179.4 | 174.1 | 137.7 | 141.3 | 134.4 | 132.4 | 118.7 | 115.8 | 111.5 | 122.1 | 117.5 | 101.1 | 95.8 | 103.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 8.6 | 8.9 | 9.1 | 9.4 | 10.1 | 10.3 | 10.8 | 10.9 | 10.6 | 10.4 | 9.1 | 9.2 | 9.2 | 9.4 | 9.4 | 9.3 | ||||||||||||||||||||||||
| Accrued Expenses | 25.6 | 24.6 | 26.8 | 20.1 | 24.3 | 18.2 | 19.6 | 20.3 | 23.2 | 16.5 | 17.6 | 15.9 | 20.0 | 20.7 | 15.1 | 14.7 | 15.5 | 18.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 562.5 | 544.1 | 731.7 | 732.3 | 432.2 | 398.9 | 210.8 | 201.2 | 192.7 | 191.6 | 176.1 | 168.9 | 176.9 | 192.0 | 166.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 31.6 | 33.8 | 36.1 | 36.5 | 36.0 | 38.3 | 39.4 | 41.8 | 44.4 | 45.6 | 46.9 | 48.7 | 50.9 | 53.0 | 55.3 | 56.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 30.6 | 26.8 | 28.6 | 25.3 | 27.0 | 27.3 | 25.3 | 24.3 | 26.9 | 17.4 | 17.9 | 19.7 | 23.3 | 21.7 | 20.8 | 24.3 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 10.0 | 9.7 | 7.5 | 7.0 | 6.8 | 10.4 | 10.3 | 9.6 | 8.5 | 8.0 | 7.3 | 4.5 | 5.2 | 6.2 | 3.6 | 5.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 634.7 | 614.5 | 803.8 | 801.1 | 804.4 | 777.0 | 777.7 | 768.4 | 763.4 | 752.9 | 738.2 | 731.3 | 745.3 | 930.7 | 903.1 | 902.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,199.9 | 1,276.0 | 1,257.4 | 1,233.5 | 1,206.6 | 1,183.9 | 1,160.1 | 1,134.5 | 1,105.8 | 1,075.3 | 1,050.6 | 1,027.8 | 1,001.9 | 982.3 | 961.8 | 943.6 | ||||||||||||||||||||||||
| Retained Earnings | (585.6) | (612.2) | (632.7) | (647.7) | (659.5) | (664.2) | (664.4) | (652.6) | (639.5) | (625.7) | (607.6) | (584.4) | (560.8) | (560.3) | (527.9) | (500.1) | (474.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.6) | (2.0) | (1.9) | (1.4) | (1.7) | (1.9) | (0.6) | (1.2) | (1.3) | (1.1) | (2.0) | (1.9) | (2.0) | (3.0) | (3.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 611.7 | 661.8 | 622.9 | 584.3 | 545.5 | 517.8 | 495.1 | 480.7 | 465.0 | 448.5 | 441.0 | 441.4 | 439.1 | 419.0 | 430.3 | 440.9 | 446.2 | |||||||||||||||||||||||
| Total Equity | 611.7 | 661.8 | 622.9 | 584.3 | 545.5 | 517.8 | 495.1 | 480.7 | 465.0 | 448.5 | 441.0 | 441.4 | 439.1 | 419.0 | 430.3 | 440.9 | 446.2 | 570.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (37.9) | 12.0 | (24.4) | (72.5) | 186.6 | 159.8 | 315.5 | 290.2 | 265.8 | 236.4 | 220.6 | 210.3 | 198.2 | 339.0 | 333.1 | 335.9 | 339.7 | 354.1 | ||||||||||||||||||||||
| Book Value | 611.7 | 661.8 | 622.9 | 584.3 | 545.5 | 517.8 | 495.1 | 480.7 | 465.0 | 448.5 | 441.0 | 441.4 | 439.1 | 419.0 | 430.3 | 440.9 | 446.2 | 570.3 | ||||||||||||||||||||||
| Tangible Book Value | 23.0 | 70.6 | 27.7 | (15.3) | (57.9) | (89.7) | (118.9) | (140.6) | (163.1) | (186.0) | (200.2) | (206.2) | (213.7) | (239.5) | (228.7) | (222.8) | (223.0) | |||||||||||||||||||||||
| 21.1 |
| 9.4 |
| 17.0 |
| 8.9 |
| 9.0 |
| 8.9 |
| 9.3 |
| 6.4 |
| 6.1 |
| 5.5 |
| 6.5 |
| 4.0 |
| 4.8 |
| 4.7 |
| 4.7 |
| 3.1 |
| 5.1 |
| 4.1 |
| 6.0 |
| 3.2 |
| 5.3 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 511.6 |
| 522.5 |
| 504.1 |
| 495.4 |
| 616.9 |
| 616.2 |
| 480.6 |
| 464.5 |
| 178.8 |
| 186.3 |
| 688.8 |
| 669.9 |
| 209.2 |
| 218.3 |
| 342.8 |
| 327.4 |
| 330.5 |
| 131.1 |
| 125.6 |
| 112.2 |
| 109.6 |
| 125.7 |
| 127.4 |
| 124.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.3 |
| 66.6 |
| 66.9 |
| 65.4 |
| 61.6 |
| 49.6 |
| 51.6 |
| 50.3 |
| 48.7 |
| 39.3 |
| 39.9 |
| 39.7 |
| 40.7 |
| 35.0 |
| 35.1 |
| 36.7 |
| 36.6 |
| 34.5 |
| 32.1 |
| 31.6 |
| 31.7 |
| 27.5 |
| 29.0 |
| 27.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 512.9 |
| 512.9 |
| 462.3 |
| 462.3 |
| 462.3 |
| 462.3 |
| 462.3 |
| 462.0 |
| 107.9 |
| 107.9 |
| 107.9 |
| 107.9 |
| 12.9 |
| 12.9 |
| 12.9 |
| 12.9 |
| 12.9 |
| 12.9 |
| 12.9 |
| 12.9 |
| 12.9 |
| 12.9 |
| 162.5 |
| 171.0 |
| 179.8 |
| 175.9 |
| 184.9 |
| 194.3 |
| 204.0 |
| 214.0 |
| 223.9 |
| 54.2 |
| 57.2 |
| 60.3 |
| 63.3 |
| 7.7 |
| 9.1 |
| 10.6 |
| 12.0 |
| 13.5 |
| 14.7 |
| 15.9 |
| 15.2 |
| 15.6 |
| 16.1 |
| 50.5 |
| 52.3 |
| 54.0 |
| 57.3 |
| 33.1 |
| 34.7 |
| 31.1 |
| 33.3 |
| 33.2 |
| 35.4 |
| 29.2 |
| 24.4 |
| 25.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.1 |
| 2.2 |
| 2.4 |
| 2.4 |
| 2.8 |
| 2.2 |
| 1.3 |
| 2.3 |
| 3.5 |
| 3.5 |
| 2.7 |
| 2.2 |
| 1.8 |
| 1.2 |
| 1.1 |
| 1.0 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,364.1 |
| 1,385.0 |
| 1,379.6 |
| 1,383.6 |
| 1,420.5 |
| 1,416.7 |
| 1,293.5 |
| 1,281.6 |
| 1,002.5 |
| 1,009.4 |
| 977.7 |
| 951.8 |
| 490.4 |
| 463.7 |
| 435.1 |
| 418.8 |
| 421.9 |
| 212.8 |
| 205.5 |
| 193.4 |
| 191.6 |
| 201.0 |
| 205.3 |
| 200.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.7 |
| 100.1 |
| 89.2 |
| 88.9 |
| 81.9 |
| 77.9 |
| 68.2 |
| 64.2 |
| 57.9 |
| 52.0 |
| 46.0 |
| 45.2 |
| 42.5 |
| 34.8 |
| 33.2 |
| 38.3 |
| 38.4 |
| 40.5 |
| 32.1 |
| 28.8 |
| 30.1 |
| 32.3 |
| 25.8 |
| 9.2 |
| 9.0 |
| 8.7 |
| 7.8 |
| 6.6 |
| 6.8 |
| 8.4 |
| 8.8 |
| 9.0 |
| 9.1 |
| 7.5 |
| 6.7 |
| 6.9 |
| - |
| 0.2 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.6 |
| 24.8 |
| 27.0 |
| 22.4 |
| 21.2 |
| 15.6 |
| 19.1 |
| 16.3 |
| 12.4 |
| 10.1 |
| 11.4 |
| 9.3 |
| 7.6 |
| 7.7 |
| 10.8 |
| 10.6 |
| 5.9 |
| 5.9 |
| 9.6 |
| 8.8 |
| 9.1 |
| 10.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 160.3 |
| 171.8 |
| 168.4 |
| 163.9 |
| 153.0 |
| 153.4 |
| 145.8 |
| 145.1 |
| 119.8 |
| 140.5 |
| 133.0 |
| 116.2 |
| 99.7 |
| 100.4 |
| 73.7 |
| 61.0 |
| 54.6 |
| 61.8 |
| 68.1 |
| 64.3 |
| 52.0 |
| 51.6 |
| 59.2 |
| 60.5 |
| 52.4 |
| 59.0 |
| 61.4 |
| 63.7 |
| 66.3 |
| 35.1 |
| 36.7 |
| 31.8 |
| 33.7 |
| 33.7 |
| 36.1 |
| 30.3 |
| 26.5 |
| 27.6 |
| - |
| 0.4 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.2 |
| 29.2 |
| 20.6 |
| 24.7 |
| 30.6 |
| 29.2 |
| 32.1 |
| 33.1 |
| 33.4 |
| 33.0 |
| 25.4 |
| 25.3 |
| 24.2 |
| 23.1 |
| 25.4 |
| 19.2 |
| 20.6 |
| 28.3 |
| 28.3 |
| 30.5 |
| 29.9 |
| 31.7 |
| 32.3 |
| 31.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 4.3 |
| 5.0 |
| 4.2 |
| 3.9 |
| 4.1 |
| 5.8 |
| 11.6 |
| 3.7 |
| 3.2 |
| 4.6 |
| 0.5 |
| 0.5 |
| 17.2 |
| 0.6 |
| 0.8 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 917.9 |
| 814.7 |
| 797.9 |
| 786.1 |
| 787.5 |
| 773.3 |
| 656.3 |
| 634.1 |
| 641.6 |
| 630.0 |
| 595.8 |
| 565.9 |
| 338.0 |
| 304.8 |
| 275.1 |
| 260.5 |
| 267.0 |
| 106.2 |
| 102.8 |
| 93.1 |
| 91.2 |
| 100.7 |
| 102.8 |
| 93.4 |
| 922.4 |
| 1,064.4 |
| 1,050.2 |
| 1,034.5 |
| 1,039.8 |
| 1,024.6 |
| 980.7 |
| 964.2 |
| 638.7 |
| 622.7 |
| 609.3 |
| 594.8 |
| 344.0 |
| 331.4 |
| 320.6 |
| 310.2 |
| 298.1 |
| 259.7 |
| 249.9 |
| 241.8 |
| 233.9 |
| 226.5 |
| 221.0 |
| 215.8 |
| (493.9) |
| (468.6) |
| (437.0) |
| (406.8) |
| (381.2) |
| (343.4) |
| (316.6) |
| (277.7) |
| (243.3) |
| (227.6) |
| (209.1) |
| (191.7) |
| (172.4) |
| (160.6) |
| (151.7) |
| (143.1) |
| (152.1) |
| (146.6) |
| (140.8) |
| (133.0) |
| (125.8) |
| (118.3) |
| (108.8) |
| (2.6) |
| (1.3) |
| (0.1) |
| 0.1 |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.2) |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.1 |
| (0.0) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.9 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 570.3 |
| 581.7 |
| 597.5 |
| 633.0 |
| 643.4 |
| 637.3 |
| 647.5 |
| 360.9 |
| 379.4 |
| 381.8 |
| 385.9 |
| 152.4 |
| 158.9 |
| 160.0 |
| 158.3 |
| 154.9 |
| 106.6 |
| 102.6 |
| 100.3 |
| 100.4 |
| 100.2 |
| 102.5 |
| 106.9 |
| 581.7 |
| 597.5 |
| 633.0 |
| 643.4 |
| 637.3 |
| 647.5 |
| 360.9 |
| 379.4 |
| 381.8 |
| 385.9 |
| 152.4 |
| 158.9 |
| 160.0 |
| 158.3 |
| 154.9 |
| 106.6 |
| 102.6 |
| 100.3 |
| 100.4 |
| 100.2 |
| 102.5 |
| 106.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 340.1 |
| 342.3 |
| 463.5 |
| 470.4 |
| 335.5 |
| 344.7 |
| 38.3 |
| 53.4 |
| 572.7 |
| 570.2 |
| 108.8 |
| 144.6 |
| 281.8 |
| 272.8 |
| 268.7 |
| 63.0 |
| 61.4 |
| 60.3 |
| 58.0 |
| 66.5 |
| 66.9 |
| 71.7 |
| 581.7 |
| 597.5 |
| 633.0 |
| 643.4 |
| 637.3 |
| 647.5 |
| 360.9 |
| 379.4 |
| 381.8 |
| 385.9 |
| 152.4 |
| 158.9 |
| 160.0 |
| 158.3 |
| 154.9 |
| 106.6 |
| 102.6 |
| 100.3 |
| 100.4 |
| 100.2 |
| 102.5 |
| 106.9 |
| (105.0) |
| (102.1) |
| (95.2) |
| (5.2) |
| (3.8) |
| (19.4) |
| (18.8) |
| (315.4) |
| (306.5) |
| 219.8 |
| 220.8 |
| (15.7) |
| (12.3) |
| 139.4 |
| 136.4 |
| 131.4 |
| 81.7 |
| 76.2 |
| 72.8 |
| 71.6 |
| 72.2 |
| 74.0 |
| 77.9 |