| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 96.4 | 87.8 | 26.5 | 67.3 | 103.9 | 128.4 | 44.6 | 43.7 | 57.1 | 31.9 | 50.1 | 41.2 |
| Restricted Cash | 1.7 | 2.7 | 0.1 | 0.2 | 2.6 | 7.3 | 0.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 0.0 | 7.3 | 17.2 | 61.8 | - | - |
| Cash And Short Term Investments | 96.4 | 87.8 | 26.5 | 67.3 | 103.9 | 128.4 | 44.6 | 51.0 | 74.3 | 93.8 | 50.1 | 41.2 |
| Receivables | ||||||||||||
| Accounts Receivable | 231.9 | 254.7 | 268.4 | 267.2 | 282.9 | 237.7 | 192.7 | 187.9 | 165.2 | 53.9 | - | - |
| Current Assets | ||||||||||||
| Inventory | 78.8 | 79.2 | 77.5 | 75.4 | 54.0 | 45.8 | 14.8 | 22.6 | 21.3 | 18.3 | - | - |
| Prepaid Expenses | - | - | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 123.8 | 109.7 | 95.5 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 79.8 | 87.8 | 85.2 | 95.8 | 97.1 | 63.4 | 31.4 | 45.3 | 45.9 | 6.5 | - | - |
| Short Term Debt | 8.8 | 6.1 | ||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 324.5 | 330.7 | 197.5 | 306.3 | 350.2 | 369.0 | 46.0 | 0.0 | 20.0 | - | - | - |
| Operating Lease Liabilities Non-Current | 60.2 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | - | - | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 333.3 | 336.9 | 232.6 | 326.3 | 370.3 | 384.6 | 48.5 | 0.0 | 20.0 | - | - | - |
| Net debt | 236.9 | 249.1 | ||||||||||
| (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 | 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 | Q4 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 67.6 | 96.4 | 74.8 | 60.5 | 71.2 | 87.8 | 37.2 | 64.6 | 30.9 | 26.5 | 24.5 | 34.6 | 45.9 | 67.3 | 55.7 | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 45.7 | 39.3 | 46.1 | 68.1 | 37.5 | 28.5 | 27.1 | 17.0 | 21.5 | 12.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 454.5 | 463.7 | 418.7 | 478.0 | 481.0 | 447.6 | 279.3 | 278.4 | 282.2 | 177.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.8 |
| 84.9 |
| 83.7 |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | 48.9 | 29.0 | 27.0 | 24.8 | 11.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | 0.0 | 9.0 | 32.4 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 300.9 | 300.9 | 300.9 | 300.9 | 300.9 | 416.9 | 224.9 | 383.7 | 335.7 | 49.4 | 40.3 | - |
| Intangible Assets | 143.3 | 187.5 | 238.1 | 294.7 | 350.7 | 417.4 | 213.4 | 251.4 | 244.4 | 30.2 | - | - |
| Operating Lease Right Of Use Assets | 46.2 | 34.5 | 39.8 | 44.9 | 53.1 | 69.8 | 36.7 | 0.0 | - | - | - | - |
| Deferred Tax Assets | 174.3 | 89.0 | 69.8 | 53.6 | 47.3 | 10.7 | 5.0 | 9.2 | 8.4 | 1.5 | - | - |
| Other Non-Current Assets | 27.4 | 26.6 | 35.1 | 38.6 | 23.1 | 20.9 | 26.8 | 7.5 | 6.3 | 4.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,212.3 | 1,162.6 | 1,144.2 | 1,255.6 | 1,347.7 | 1,547.3 | 814.9 | 957.2 | 910.9 | 308.1 | - | - |
| 35.1 |
| 20.1 |
| 20.1 |
| 15.5 |
| 2.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 124.4 | 119.3 | 113.4 | 113.9 | 109.1 | 96.8 | 100.4 | 105.1 | 100.6 | 43.5 | - | - |
| Operating Lease Liabilities Current | 11.7 | 9.4 | 15.7 | 15.4 | 17.4 | 17.0 | 7.7 | 0.0 | - | - | - | - |
| Accrued Expenses | 90.8 | 106.3 | 91.7 | 85.3 | 100.8 | 134.9 | 56.7 | 84.3 | 76.4 | 27.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | 17.5 | 3.7 | - | - | - | - | - |
| Total Current Liabilities | 315.5 | 328.9 | 341.1 | 330.5 | 344.5 | 327.6 | 206.7 | 289.7 | 242.8 | 77.1 | - | - |
| 37.4 |
| 38.7 |
| 46.2 |
| 55.2 |
| 72.6 |
| 37.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 31.7 | 21.0 | 19.2 | 19.3 | 20.6 | 26.0 | 20.5 | 17.6 | 14.2 | 7.2 | - | - |
| Deferred Tax Liabilities | 5.7 | 5.9 | 5.6 | 3.8 | 8.1 | 16.8 | 4.6 | 4.7 | 2.8 | 3.0 | - | - |
| Pension Obligations | 8.2 | 8.4 | 7.4 | 6.4 | 11.2 | 10.3 | 9.9 | 6.9 | 7.5 | - | - | - |
| Other Non-Current Liabilities | 23.8 | 26.0 | 30.7 | 31.2 | 42.0 | 48.3 | 16.6 | 30.8 | 13.2 | 1.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 763.3 | 757.9 | 691.4 | 737.1 | 820.6 | 860.4 | 331.7 | 366.9 | 295.5 | 88.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (1,534.5) | (1,574.2) | (1,520.0) | (1,453.7) | (1,355.7) | (1,178.5) | (1,267.1) | (1,137.0) | (1,072.4) | (1,037.2) | - | - |
| Accumulated Other Comprehensive Income | 6.6 | 8.1 | 13.8 | 30.6 | 7.6 | (4.9) | 2.5 | 3.7 | 3.1 | 5.5 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 449.0 | 404.6 | 452.8 | 518.4 | 527.2 | 686.9 | 483.3 | 590.3 | 615.4 | 219.1 | 223.0 | 240.4 |
| Total Equity | 449.0 | 404.6 | 452.8 | 518.4 | 527.2 | 686.9 | 483.3 | 590.3 | 615.4 | 219.1 | 223.0 | 240.4 |
| 206.1 |
| 259.1 |
| 266.4 |
| 256.1 |
| 3.9 |
| (51.0) |
| (54.3) |
| - |
| - |
| - |
| Working Capital | 139.0 | 134.8 | 77.6 | 147.5 | 136.5 | 120.0 | 72.6 | (11.2) | 39.4 | 100.8 | - | - |
| Book Value | 449.0 | 404.6 | 452.8 | 518.4 | 527.2 | 686.9 | 483.3 | 590.3 | 615.4 | 219.1 | 223.0 | 240.4 |
| Tangible Book Value | 4.8 | (83.8) | (86.2) | (77.2) | (124.5) | (147.4) | 45.0 | (44.7) | 35.3 | 139.5 | 182.7 | - |
| 36.2 |
| 92.8 |
| 103.9 |
| 101.2 |
| 112.2 |
| 106.2 |
| - |
| 103.7 |
| 81.0 |
| 44.6 |
| 40.4 |
| 51.2 |
| - |
| 43.7 |
| 36.0 |
| 33.4 |
| 58.6 |
| 57.1 |
| 51.3 |
| 32.6 |
| 31.9 |
| 31.9 |
| 50.1 |
| 41.2 |
| Restricted Cash | 2.0 | 1.7 | 2.0 | 1.8 | 2.6 | 2.7 | 2.9 | 2.9 | - | 0.1 | - | - | 0.2 | 0.2 | 0.3 | 2.0 | 2.6 | 2.6 | 2.5 | 2.6 | - | - | 7.2 | 13.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 7.3 | 7.3 | 21.9 | 23.7 | 17.2 | - | - | - | - | - | - |
| Cash And Short Term Investments | 67.6 | 96.4 | 74.8 | 60.5 | 71.2 | 87.8 | 37.2 | 64.6 | 30.9 | 26.5 | 24.5 | 34.6 | 45.9 | 67.3 | 55.7 | 36.2 | 92.8 | 103.9 | 101.2 | 112.2 | 106.2 | - | 103.7 | 81.0 | 44.6 | 40.4 | 51.2 | - | 51.0 | 43.3 | 55.3 | 82.3 | 74.3 | 51.3 | 32.6 | 31.9 | 31.9 | 50.1 | 41.2 |
| Receivables | |||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 204.1 | 231.9 | 218.3 | 249.4 | 225.5 | 254.7 | 249.2 | 211.0 | 212.5 | 268.4 | 242.2 | 253.0 | 255.1 | 267.2 | 237.8 | 258.1 | 221.0 | 282.9 | 235.7 | 219.9 | 209.2 | - | 207.8 | 204.6 | 192.7 | 163.0 | 155.4 | - | 187.9 | 150.7 | 136.4 | 125.5 | 165.2 | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||||||
| Inventory | 81.5 | 78.8 | 80.0 | 80.3 | 79.6 | 79.2 | 77.3 | 79.2 | 80.8 | 77.5 | 70.2 | 74.4 | 75.6 | 75.4 | 70.3 | 64.6 | 61.6 | 54.0 | 44.8 | 46.6 | 44.9 | - | 51.0 | 58.0 | 14.8 | 14.1 | 16.5 | - | 22.6 | 21.7 | 19.0 | 21.4 | 21.3 | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Current Assets | 53.4 | 45.7 | 43.3 | 42.0 | 46.1 | 39.3 | 50.0 | 46.6 | 44.9 | 46.1 | 53.6 | 58.9 | 52.8 | 68.1 | 58.3 | 54.4 | 44.7 | ||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Current Assets | 408.5 | 454.5 | 418.4 | 433.9 | 425.1 | 463.7 | 416.6 | 404.2 | 369.1 | 418.7 | 390.5 | 420.9 | 429.6 | 478.0 | 422.4 | 415.4 | |||||||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Goodwill | 300.9 | 300.9 | 300.9 | 300.9 | 300.9 | 300.9 | 300.9 | 300.9 | 300.9 | 300.9 | 300.9 | 300.9 | 300.9 | 300.9 | 300.9 | 300.9 | 300.9 | 300.9 | |||||||||||||||||||||
| Intangible Assets | 134.2 | 143.3 | 153.8 | 164.7 | 176.0 | 187.5 | 199.3 | 212.1 | 224.9 | 238.1 | 251.1 | 265.4 | 280.1 | 294.7 | 309.7 | 319.8 | 335.2 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 44.0 | 46.2 | 48.2 | 47.4 | 48.7 | 34.5 | 30.7 | 33.9 | 37.1 | 39.8 | 39.2 | 42.4 | 43.4 | 44.9 | 48.1 | 47.0 | |||||||||||||||||||||||
| Deferred Tax Assets | 181.8 | 174.3 | 91.1 | 99.3 | 93.7 | 89.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 26.2 | 27.4 | 26.4 | 29.2 | 28.4 | 26.6 | 34.0 | 35.6 | 33.3 | 35.1 | 34.3 | 28.3 | 28.4 | 38.6 | 40.1 | 37.6 | 37.0 | ||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Assets | 1,159.7 | 1,212.3 | 1,105.2 | 1,142.2 | 1,137.5 | 1,162.6 | 1,114.8 | 1,105.5 | 1,078.5 | 1,144.2 | 1,121.6 | 1,167.2 | 1,191.7 | 1,255.6 | 1,224.6 | 1,230.7 | |||||||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 77.3 | 79.8 | 76.7 | 88.7 | 80.8 | 87.8 | 78.9 | 64.3 | 66.8 | 85.2 | 73.9 | 93.6 | 84.0 | 95.8 | 73.0 | 102.5 | 97.8 | 97.1 | 63.3 | 57.9 | 58.5 | - | 60.8 | 73.1 | 31.4 | 25.1 | 33.5 | - | 45.3 | 43.2 | 34.2 | 37.1 | 45.9 | - | - | - | - | - | - |
| Short Term Debt | 8.8 | 8.8 | 8.8 | 8.8 | 7.4 | 6.1 | 4.8 | 3.5 | 228.2 | 35.1 | 30.1 | 25.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | |||||||||||||||||||||
| Deferred Revenue Current | 122.6 | 124.4 | 106.7 | 115.2 | 116.6 | 119.3 | 95.8 | 99.5 | 110.6 | 113.4 | 107.5 | 113.9 | 121.8 | 113.9 | 90.1 | 106.5 | 109.1 | ||||||||||||||||||||||
| Operating Lease Liabilities Current | 11.6 | 11.7 | 11.6 | 10.8 | 10.3 | 9.4 | 10.6 | 12.3 | 14.2 | 15.7 | 14.9 | 15.3 | 15.0 | 15.4 | 15.6 | 16.1 | |||||||||||||||||||||||
| Accrued Expenses | 77.9 | 90.8 | 88.1 | 90.1 | 89.9 | 106.3 | 102.9 | 92.8 | 84.5 | 91.7 | 89.1 | 97.6 | 102.0 | 85.3 | 99.3 | 100.0 | 94.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Liabilities | 298.8 | 315.5 | 291.9 | 313.6 | 305.2 | 328.9 | 293.1 | 272.6 | 504.3 | 341.1 | 325.5 | 345.6 | 342.8 | 330.5 | 298.1 | ||||||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 323.0 | 324.5 | 326.1 | 327.6 | 329.2 | 330.7 | 332.4 | 334.0 | 0.0 | 197.5 | 206.9 | 216.3 | 225.8 | 306.3 | 310.8 | 315.3 | 330.4 | 350.2 | 354.8 | 359.3 | 363.9 | - | 373.0 | 377.3 | 46.0 | 46.6 | 47.2 | - | 0.0 | 58.0 | 20.0 | 20.0 | 20.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 57.0 | 60.2 | 61.8 | 62.1 | 61.1 | 37.4 | 33.2 | 34.9 | 36.8 | 38.7 | 38.3 | 41.8 | 43.4 | 46.2 | 49.1 | 48.1 | |||||||||||||||||||||||
| Deferred Revenue Non-Current | 32.4 | 31.7 | 29.7 | 31.7 | 23.5 | 21.0 | 16.8 | 16.6 | 14.0 | 19.2 | 17.9 | 20.0 | 18.4 | 19.3 | 22.2 | 19.6 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 5.7 | 5.7 | 5.9 | 5.9 | 5.9 | 5.9 | 5.6 | 5.6 | 5.6 | 5.6 | 3.7 | 3.8 | 3.8 | 3.8 | 11.7 | 8.1 | 8.1 | ||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Liabilities | 23.6 | 23.8 | 24.6 | 24.5 | 24.5 | 26.0 | 32.5 | 30.6 | 31.0 | 30.7 | 30.5 | 30.6 | 31.3 | 31.2 | 43.6 | 43.2 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Liabilities | 740.6 | 763.3 | 745.2 | 771.7 | 755.7 | 757.9 | 719.2 | 700.4 | 653.8 | 691.4 | 677.7 | 712.9 | 718.7 | 737.1 | 735.5 | 779.3 | |||||||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Retained Earnings | (1,569.0) | (1,534.5) | (1,623.6) | (1,611.5) | (1,600.4) | (1,574.2) | (1,580.5) | (1,567.1) | (1,550.3) | (1,520.0) | (1,527.0) | (1,513.5) | (1,492.0) | (1,453.7) | (1,474.2) | (1,455.8) | (1,425.6) | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 6.1 | 6.6 | 7.7 | 7.9 | 8.0 | 8.1 | 8.1 | 7.8 | 12.4 | 13.8 | 16.4 | 17.7 | 19.4 | 30.6 | 26.9 | 25.2 | |||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Stockholders Equity | 419.1 | 449.0 | 360.1 | 370.4 | 381.8 | 404.6 | 395.5 | 405.0 | 424.7 | 452.8 | 443.9 | 454.2 | 472.9 | 518.4 | 489.2 | 451.3 | 474.4 | ||||||||||||||||||||||
| Total Equity | 419.1 | 449.0 | 360.1 | 370.4 | 381.8 | 404.6 | 395.5 | 405.0 | 424.7 | 452.8 | 443.9 | 454.2 | 472.9 | 518.4 | 489.2 | 451.3 | 474.4 | 527.2 | |||||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||||
| Total Debt | 331.7 | 333.3 | 334.8 | 336.4 | 336.6 | 336.9 | 337.2 | 337.5 | 228.2 | 232.6 | 237.0 | 241.4 | 245.8 | 326.3 | 330.8 | 335.3 | 350.4 | 370.3 | 374.8 | 379.4 | 383.9 | 3.5 | 386.9 | 392.2 | 48.5 | 49.1 | 49.7 | - | 0.0 | 58.0 | 20.0 | 20.0 | 20.0 | - | - | - | - | - | - |
| Net debt | 264.2 | 236.9 | 260.0 | 275.9 | 265.4 | 249.1 | 300.0 | 272.9 | 197.2 | 206.1 | 212.5 | 206.8 | 200.0 | 259.1 | 275.2 | 299.1 | 257.6 | 266.4 | |||||||||||||||||||||
| Working Capital | 109.7 | 139.0 | 126.6 | 120.3 | 119.9 | 134.8 | 123.5 | 131.6 | (135.2) | 77.6 | 65.0 | 75.4 | 86.8 | 147.5 | 124.3 | 70.4 | 84.5 | 136.5 | |||||||||||||||||||||
| Book Value | 419.1 | 449.0 | 360.1 | 370.4 | 381.8 | 404.6 | 395.5 | 405.0 | 424.7 | 452.8 | 443.9 | 454.2 | 472.9 | 518.4 | 489.2 | 451.3 | 474.4 | 527.2 | |||||||||||||||||||||
| Tangible Book Value | (16.0) | 4.8 | (94.6) | (95.2) | (95.1) | (83.8) | (104.7) | (107.9) | (101.1) | (86.2) | (108.0) | (112.0) | (108.0) | (77.2) | (121.4) | (169.3) | (161.7) | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.5 |
| 34.4 |
| 31.7 |
| 34.0 |
| - |
| 33.2 |
| 52.1 |
| 27.1 |
| 29.9 |
| 27.5 |
| - |
| 17.0 |
| 19.8 |
| 22.0 |
| 22.2 |
| 21.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 422.7 |
| 481.0 |
| 418.7 |
| 413.0 |
| 396.9 |
| - |
| 402.8 |
| 408.8 |
| 279.3 |
| 247.3 |
| 250.6 |
| - |
| 278.4 |
| 235.5 |
| 232.8 |
| 251.4 |
| 282.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.0 |
| 27.0 |
| 28.3 |
| - |
| 27.0 |
| 26.0 |
| 23.8 |
| 24.0 |
| 24.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 2.2 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 416.9 |
| 416.9 |
| 416.9 |
| - |
| 416.9 |
| 416.9 |
| 224.9 |
| 389.2 |
| 389.2 |
| - |
| 383.7 |
| 382.5 |
| 335.7 |
| 335.7 |
| 335.7 |
| 49.9 |
| 49.9 |
| 49.9 |
| 49.4 |
| 40.3 |
| - |
| 350.7 |
| 367.1 |
| 384.4 |
| 401.5 |
| - |
| 432.9 |
| 449.3 |
| 213.4 |
| 225.8 |
| 238.0 |
| - |
| 251.4 |
| 263.4 |
| 220.1 |
| 232.1 |
| 244.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.5 |
| 53.1 |
| 54.4 |
| 57.9 |
| 62.6 |
| - |
| 61.6 |
| 63.9 |
| 36.7 |
| 37.1 |
| 40.0 |
| 43.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| 6.4 |
| 5.0 |
| 5.5 |
| 5.8 |
| - |
| 9.2 |
| 8.2 |
| - |
| - |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.1 |
| 19.8 |
| 20.7 |
| 22.0 |
| - |
| 34.6 |
| 34.7 |
| 26.8 |
| 25.2 |
| 25.0 |
| - |
| 7.5 |
| 8.5 |
| 7.6 |
| 7.4 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,264.2 |
| 1,347.7 |
| 1,386.6 |
| 1,459.0 |
| 1,452.8 |
| - |
| 1,406.1 |
| 1,428.1 |
| 814.9 |
| 957.1 |
| 976.9 |
| - |
| 957.2 |
| 924.1 |
| 827.7 |
| 861.1 |
| 910.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 20.1 |
| 20.1 |
| 20.1 |
| 3.5 |
| 13.9 |
| 14.9 |
| 2.5 |
| 2.5 |
| 2.5 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.1 |
| 89.6 |
| 101.5 |
| 102.1 |
| - |
| 93.4 |
| 105.7 |
| 100.4 |
| 83.4 |
| 96.9 |
| - |
| 105.1 |
| 82.5 |
| 87.9 |
| 103.2 |
| 100.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.6 |
| 17.4 |
| 17.8 |
| 18.0 |
| 17.6 |
| - |
| 17.8 |
| 18.3 |
| 7.7 |
| 7.6 |
| 7.8 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.8 |
| 94.0 |
| 89.8 |
| 98.2 |
| - |
| 133.9 |
| 130.7 |
| 56.7 |
| 52.7 |
| 54.7 |
| - |
| 84.3 |
| 74.6 |
| 61.0 |
| 62.7 |
| 76.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 345.1 |
| 338.2 |
| 344.5 |
| 284.7 |
| 287.2 |
| 296.5 |
| - |
| 319.8 |
| 342.6 |
| 206.7 |
| 205.3 |
| 230.4 |
| - |
| 289.7 |
| 258.3 |
| 203.1 |
| 223.0 |
| 242.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 51.6 |
| 55.2 |
| 58.6 |
| 62.6 |
| 68.1 |
| - |
| 51.3 |
| 53.1 |
| 37.2 |
| 37.6 |
| 40.2 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.3 |
| 20.6 |
| 21.6 |
| 22.0 |
| 23.1 |
| - |
| 21.3 |
| 23.8 |
| 20.5 |
| 18.7 |
| 15.1 |
| - |
| 17.6 |
| 16.0 |
| 17.5 |
| 14.2 |
| 14.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.1 |
| 13.5 |
| 18.0 |
| 17.3 |
| - |
| 17.5 |
| 17.7 |
| 4.6 |
| 4.9 |
| 5.0 |
| - |
| 4.7 |
| 3.9 |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.2 |
| 42.0 |
| 39.9 |
| 40.5 |
| 41.2 |
| - |
| 67.7 |
| 68.7 |
| 16.6 |
| 13.1 |
| 12.3 |
| - |
| 30.8 |
| 32.0 |
| 13.7 |
| 13.2 |
| 13.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 789.7 |
| 820.6 |
| 773.1 |
| 789.7 |
| 810.1 |
| - |
| 850.6 |
| 883.3 |
| 331.7 |
| 326.1 |
| 350.4 |
| - |
| 366.9 |
| 333.7 |
| 260.5 |
| 276.0 |
| 295.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,355.7) |
| (1,259.4) |
| (1,199.9) |
| (1,223.2) |
| - |
| (1,302.2) |
| (1,308.5) |
| (1,267.1) |
| (1,116.7) |
| (1,118.4) |
| - |
| (1,137.0) |
| (1,135.0) |
| (1,124.8) |
| (1,105.4) |
| (1,072.4) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 22.4 |
| 7.6 |
| 2.2 |
| 1.1 |
| 1.8 |
| - |
| (9.3) |
| (10.1) |
| 2.5 |
| 4.6 |
| 4.3 |
| - |
| 3.7 |
| 3.2 |
| 3.1 |
| 3.2 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 527.2 |
| 613.5 |
| 669.3 |
| 642.7 |
| - |
| 555.4 |
| 544.8 |
| 483.3 |
| 631.0 |
| 626.6 |
| - |
| 590.3 |
| 590.4 |
| 567.3 |
| 585.0 |
| 615.4 |
| 0.0 |
| - |
| - |
| - |
| 223.0 |
| 240.4 |
| 613.5 |
| 669.3 |
| 642.7 |
| - |
| 555.4 |
| 544.8 |
| 483.3 |
| 631.0 |
| 626.6 |
| - |
| 590.3 |
| 590.4 |
| 567.3 |
| 585.0 |
| 615.4 |
| 0.0 |
| - |
| - |
| - |
| 223.0 |
| 240.4 |
| 273.6 |
| 267.2 |
| 277.7 |
| - |
| 283.2 |
| 311.2 |
| 3.9 |
| 8.7 |
| (1.5) |
| - |
| (51.0) |
| 14.7 |
| (35.3) |
| (62.3) |
| (54.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| 133.9 |
| 125.8 |
| 100.4 |
| - |
| 83.1 |
| 66.2 |
| 72.6 |
| 42.1 |
| 20.2 |
| - |
| (11.2) |
| (22.8) |
| 29.7 |
| 28.4 |
| 39.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 613.5 |
| 669.3 |
| 642.7 |
| - |
| 555.4 |
| 544.8 |
| 483.3 |
| 631.0 |
| 626.6 |
| - |
| 590.3 |
| 590.4 |
| 567.3 |
| 585.0 |
| 615.4 |
| 0.0 |
| - |
| - |
| - |
| 223.0 |
| 240.4 |
| (124.5) |
| (170.5) |
| (132.0) |
| (175.7) |
| - |
| (294.4) |
| (321.4) |
| 45.0 |
| 16.1 |
| (0.6) |
| - |
| (44.7) |
| (55.5) |
| 11.4 |
| 17.2 |
| 35.3 |
| (49.9) |
| - |
| - |
| - |
| 182.7 |
| - |