| (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 | Q4 FY 22 | Q3 FY 22 | Q2 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 | 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 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1.0 | 0.9 | 0.3 | 0.0 | 1.1 | 1.9 | 0.0 | 1.2 | 1.4 | 0.3 | 0.1 | 1.7 | 3.7 | 0.9 | 2.2 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2004 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 0.9 | 1.9 | 0.3 | 3.7 | 2.4 | 3.6 | 10.0 | 3.4 | 3.4 | 15.0 | 4.4 | 8.6 | 52.4 | 5.4 | 0.0 | 0.0 | 1.0 | 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 0.9 | 1.9 | 0.3 | 3.7 | 2.4 | 3.6 | 10.0 | 3.4 | 3.4 | 15.0 | 4.4 | 8.6 | 52.4 | 5.4 | 0.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 30.9 | 36.2 | 39.0 | 42.4 | 24.0 | 15.0 | 22.9 | 12.6 | 12.8 | 3.5 | 2.5 | 3.6 | 3.9 | (0.3) | 0.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 5.3 | 4.0 | 6.1 | 9.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,898.6 | 1,817.3 | 1,670.7 | 1,470.0 | 887.4 | 838.9 | 1,086.3 | 642.6 | 435.5 | 253.3 | 271.1 | 167.2 | 58.3 | 23.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 40.2 | 39.3 | 37.6 | 40.5 | 46.2 | 32.5 | 54.6 | 51.9 | 44.5 | 9.1 | 11.0 | 16.2 | 6.2 | 1.2 | 0.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 45.9 | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 45.9 | - | - | - | - | - | ||
| 2.4 |
| 2.0 |
| 2.7 |
| 1.7 |
| 3.6 |
| 17.9 |
| 17.2 |
| 12.5 |
| 10.0 |
| 10.0 |
| 3.8 |
| 13.4 |
| 47.0 |
| 15.0 |
| 40.9 |
| 12.3 |
| 55.4 |
| 71.1 |
| 2.2 |
| 8.3 |
| 3.8 |
| 4.4 |
| 3.1 |
| 5.8 |
| 2.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.0 | 0.9 | 0.3 | 0.0 | 1.1 | 1.9 | 0.0 | 1.2 | 1.4 | 0.3 | 0.1 | 1.7 | 3.7 | 0.9 | 2.2 | 2.4 | 2.0 | 2.7 | 1.7 | 3.6 | 17.9 | 17.2 | 12.5 | 10.0 | 10.0 | 3.8 | 13.4 | 47.0 | 15.0 | 40.9 | 12.3 | 55.4 | 71.1 | 2.2 | 8.3 | 3.8 | 4.4 | 3.1 | 5.8 | 2.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 45.7 | 30.9 | 34.5 | 38.7 | 35.7 | 36.2 | 36.4 | 41.6 | 44.4 | 39.0 | 45.8 | 32.0 | 42.4 | 45.9 | 39.5 | 24.0 | 20.3 | 21.7 | 20.9 | 15.0 | 12.5 | 8.7 | 12.0 | 22.9 | 12.6 | 11.6 | 11.3 | 13.4 | 12.8 | 7.6 | 8.0 | 4.8 | 3.5 | 3.0 | 2.9 | 2.4 | 2.5 | 2.7 | 4.0 | 2.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 6.1 | 5.3 | 5.0 | 5.4 | 3.3 | 4.0 | 4.6 | 5.8 | 6.0 | 6.1 | 5.5 | 7.3 | 9.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 1.4 | 1.8 | 2.3 | 2.7 | 1.2 | 1.8 | 2.1 | 2.6 | 1.4 | 1.9 | 2.0 | 3.1 | 2.1 | 3.2 | 3.2 | 0.9 | 1.3 | 1.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 59.3 | 62.1 | 55.8 | 62.4 | 48.7 | 50.4 | 52.8 | 56.2 | 58.7 | 55.9 | 58.6 | 55.1 | 63.2 | 65.2 | 47.6 | 29.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,768.9 | 1,898.6 | 1,909.7 | 1,957.0 | 1,940.2 | 1,817.3 | 1,777.7 | 1,743.1 | 1,707.6 | 1,670.7 | 1,634.5 | 1,530.4 | 1,470.0 | 1,424.0 | 949.6 | 887.4 | 875.8 | 861.0 | 849.5 | 838.9 | 956.0 | 956.2 | 1,102.3 | 1,086.3 | 642.6 | 599.3 | 548.5 | 485.0 | 435.5 | 376.7 | 338.7 | 284.7 | 253.3 | 237.2 | 232.8 | 253.7 | 271.1 | 268.5 | 259.3 | 177.1 |
| Accumulated Depreciation | 590.5 | 569.2 | 546.6 | 521.7 | 497.0 | 475.2 | 450.9 | 425.4 | 400.9 | 377.3 | 353.1 | 331.2 | 289.9 | 269.5 | 255.3 | 236.0 | 225.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,178.4 | 1,329.5 | 1,363.1 | 1,435.2 | 1,443.3 | 1,342.1 | 1,326.7 | 1,317.7 | 1,306.8 | 1,293.4 | 1,281.4 | 1,199.3 | 1,180.1 | 1,154.4 | 694.4 | 651.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1.1 | 1.3 | 1.4 | 1.6 | 1.8 | 1.9 | 2.1 | 2.2 | 2.4 | 2.5 | 2.6 | 1.6 | 1.7 | 1.1 | 1.1 | 1.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,254.7 | 1,411.9 | 1,434.7 | 1,516.3 | 1,505.6 | 1,408.1 | 1,399.8 | 1,389.8 | 1,384.7 | 1,376.5 | 1,363.3 | 1,282.0 | 1,269.0 | 1,251.3 | 745.2 | 684.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | 90.1 | 90.0 | 99.1 | 104.1 | 110.4 | 90.0 | 111.4 | 86.8 | 64.3 | 46.2 | 45.3 | 44.1 | 41.4 | 32.5 | 24.8 | 19.2 | 39.1 | 54.6 | 51.9 | 42.5 | 36.9 | 24.8 | 44.5 | 21.2 | 24.5 | 18.6 | 9.1 | 7.4 | 3.6 | 7.2 | 11.0 | 7.5 | 7.0 | 6.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | 9.8 | 9.6 | 9.4 | 0.0 | - | - | - | - | 14.8 | 0.0 | 14.8 | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 147.9 | 93.7 | 101.6 | 98.3 | 103.7 | 105.0 | 97.6 | 111.4 | 118.4 | 113.8 | 151.9 | 100.9 | 141.8 | 126.7 | 98.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 50.9 | 45.9 | 40.9 | 40.9 | 10.0 |
| Operating Lease Liabilities Non-Current | 0.7 | 0.8 | 0.9 | 1.1 | 1.2 | 1.4 | 1.6 | 1.7 | 1.9 | 2.1 | 2.2 | 1.3 | 1.5 | 0.9 | 1.0 | 1.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.9 | 1.6 | 0.1 | 0.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 632.7 | 569.9 | 587.0 | 618.4 | 629.6 | 549.5 | 548.5 | 572.3 | 591.7 | 589.9 | 629.9 | 543.2 | 607.9 | 607.3 | 387.2 | 383.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 813.3 | 812.8 | 811.3 | 809.9 | 808.6 | 800.4 | 798.7 | 798.7 | 796.7 | 795.8 | 793.6 | 791.5 | 775.2 | 634.8 | 561.8 | 553.5 | 552.6 | |||||||||||||||||||||||
| Retained Earnings | (191.6) | 29.0 | 36.1 | 87.8 | 67.1 | 58.0 | 52.4 | 18.5 | (3.9) | (9.4) | (60.3) | (52.8) | (114.3) | (128.8) | (203.9) | (252.9) | (277.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 622.0 | 842.0 | 847.7 | 897.9 | 881.7 | 864.4 | 851.3 | 817.4 | 793.0 | 786.6 | 733.5 | 738.8 | 661.1 | 506.2 | 358.0 | 300.6 | 275.6 | |||||||||||||||||||||||
| Total Equity | 622.0 | 842.0 | 847.7 | 897.9 | 881.7 | 864.4 | 851.3 | 817.4 | 793.0 | 786.6 | 733.5 | 738.8 | 661.1 | 506.2 | 358.0 | 300.6 | 275.6 | 260.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 50.9 | 45.9 | 40.9 | 40.9 | 10.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (88.6) | (31.6) | (45.8) | (35.9) | (55.1) | (54.6) | (44.8) | (55.2) | (59.8) | (57.9) | (93.3) | (45.8) | (78.6) | (61.5) | (50.9) | (46.9) | (59.8) | |||||||||||||||||||||||
| Book Value | 622.0 | 842.0 | 847.7 | 897.9 | 881.7 | 864.4 | 851.3 | 817.4 | 793.0 | 786.6 | 733.5 | 738.8 | 661.1 | 506.2 | 358.0 | 300.6 | 275.6 | 260.7 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| 0.0 |
| 1.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1.8 | 1.8 | 1.9 | 2.1 | 0.9 | 0.4 | 4.0 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 62.1 | 50.4 | 55.9 | 63.2 | 29.8 | 20.8 | 38.7 | 16.8 | 29.1 | 75.2 | 8.7 | 15.1 | 56.3 | 5.9 | 0.2 | 0.9 | - | - |
| 6.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 569.2 | 475.2 | 377.3 | 289.9 | 236.0 | 200.1 | 157.1 | 100.6 | 61.9 | 41.3 | 29.9 | 14.7 | 2.9 | (0.6) | (0.1) | - | - | - |
| Property,Plant & Equipment Net | 1,329.5 | 1,342.1 | 1,293.4 | 1,180.1 | 651.4 | 638.8 | 929.2 | 542.0 | 373.6 | 211.9 | 241.3 | 152.6 | 55.4 | 22.6 | 6.5 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1.3 | 1.9 | 2.5 | 1.7 | 1.3 | 1.5 | 1.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 0.0 | 7.8 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,411.9 | 1,408.1 | 1,376.5 | 1,269.0 | 684.2 | 663.5 | 973.0 | 567.1 | 414.1 | 307.6 | 250.9 | 167.6 | 111.7 | 28.5 | 6.7 | 0.9 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | 0.0 | 14.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.6 | 0.6 | 0.6 | 0.4 | 0.3 | 0.9 | 1.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 20.2 | 20.7 | 22.1 | 27.1 | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 101.0 | 105.0 | 113.8 | 141.8 | 76.7 | 36.9 | 59.1 | 51.9 | 48.4 | 9.1 | 11.3 | 16.3 | 7.2 | 1.2 | 0.5 | 0.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.8 | 1.4 | 2.1 | 1.5 | 1.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 0.0 | 6.0 | 0.0 | - | - | 0.0 | 4.9 | 0.7 | 0.6 | 0.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 1.9 | 1.1 | 10.4 | - | - | - |
| Total Liabilities | 575.6 | 549.5 | 589.9 | 607.9 | 383.5 | 368.7 | 449.5 | 104.5 | 57.5 | 17.1 | 64.6 | 25.1 | 9.1 | 2.3 | 0.0 | 0.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 812.8 | 800.4 | 795.8 | 775.2 | 553.5 | 551.0 | 526.3 | 494.9 | 397.9 | 335.2 | 193.3 | 140.5 | 109.0 | 32.2 | 0.2 | 1.7 | - | - |
| Retained Earnings | 23.3 | 58.0 | (9.4) | (114.3) | (252.9) | (256.3) | (2.9) | (32.4) | (41.4) | (44.7) | (7.1) | 2.0 | (6.4) | (6.0) | (4.3) | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 836.3 | 858.6 | 786.6 | 661.1 | 300.6 | 294.8 | 523.5 | 462.6 | 356.6 | 290.5 | 186.2 | 142.5 | 102.6 | 26.2 | (4.1) | 0.9 | - | - |
| Total Equity | 836.3 | 858.6 | 786.6 | 661.1 | 300.6 | 294.8 | 523.5 | 462.6 | 356.6 | 290.5 | 186.2 | 142.5 | 102.6 | 26.2 | (4.1) | 0.9 | - | - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | 41.5 | - | - | - | - | - | - | - |
| Working Capital | (38.9) | (54.6) | (57.9) | (78.6) | (46.9) | (16.1) | (20.4) | (35.1) | (19.3) | 66.1 | (2.6) | (1.2) | 49.1 | 4.7 | (0.3) | 0.9 | - | - |
| Book Value | 836.3 | 858.6 | 786.6 | 661.1 | 300.6 | 294.8 | 523.5 | 462.6 | 356.6 | 290.5 | 186.2 | 142.5 | 102.6 | 26.2 | (4.1) | 0.9 | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.2 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.4 |
| 4.0 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.1 |
| 0.3 |
| 1.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.3 |
| 27.8 |
| 24.8 |
| 20.8 |
| 42.8 |
| 39.8 |
| 64.8 |
| 38.7 |
| 16.8 |
| 17.6 |
| 26.5 |
| 61.3 |
| 29.1 |
| 49.7 |
| 21.4 |
| 60.6 |
| 75.2 |
| 6.2 |
| 12.5 |
| 7.2 |
| 8.7 |
| 8.8 |
| 13.6 |
| 8.9 |
| 216.6 |
| 208.2 |
| 200.1 |
| 188.9 |
| 178.1 |
| 170.8 |
| 157.1 |
| 100.6 |
| 90.1 |
| 79.2 |
| 70.3 |
| 61.9 |
| 54.8 |
| 50.0 |
| 44.8 |
| 41.3 |
| 38.4 |
| 35.8 |
| 33.3 |
| 29.9 |
| 26.2 |
| 21.5 |
| 18.3 |
| 650.1 |
| 644.4 |
| 641.3 |
| 638.8 |
| 767.1 |
| 778.1 |
| 931.6 |
| 929.2 |
| 542.0 |
| 509.1 |
| 469.3 |
| 414.6 |
| 373.6 |
| 321.9 |
| 288.7 |
| 239.9 |
| 211.9 |
| 198.8 |
| 196.9 |
| 220.4 |
| 241.3 |
| 242.3 |
| 237.7 |
| 158.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.4 |
| 2.1 |
| 1.5 |
| 1.0 |
| 1.3 |
| 1.6 |
| 1.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.2 |
| 20.7 |
| - |
| 0.0 |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 678.6 |
| 675.7 |
| 670.3 |
| 663.5 |
| 836.2 |
| 847.2 |
| 1,011.0 |
| 973.0 |
| 567.1 |
| 533.7 |
| 503.5 |
| 484.2 |
| 414.1 |
| 390.1 |
| 329.9 |
| 321.2 |
| 307.6 |
| 227.3 |
| 228.6 |
| 237.3 |
| 250.9 |
| 251.9 |
| 251.3 |
| 167.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.2 |
| 0.7 |
| 0.9 |
| 0.8 |
| 0.9 |
| 1.1 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.7 |
| 85.2 |
| 87.9 |
| 66.9 |
| 36.9 |
| 25.9 |
| 20.4 |
| 40.4 |
| 59.1 |
| 51.9 |
| 48.9 |
| 42.7 |
| 29.6 |
| 48.4 |
| 21.6 |
| 24.5 |
| 18.6 |
| 9.1 |
| 7.4 |
| 3.6 |
| 7.2 |
| 11.3 |
| 7.5 |
| 7.0 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| 0.0 |
| 0.0 |
| 18.5 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.8 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 403.0 |
| 415.0 |
| 394.2 |
| 368.7 |
| 403.4 |
| 413.0 |
| 443.0 |
| 449.5 |
| 104.5 |
| 76.1 |
| 52.6 |
| 39.0 |
| 57.5 |
| 29.8 |
| 33.0 |
| 26.9 |
| 17.1 |
| 15.4 |
| 11.3 |
| 65.7 |
| 64.6 |
| 58.8 |
| 58.9 |
| 25.3 |
| 551.8 |
| 551.4 |
| 551.0 |
| 528.8 |
| 528.2 |
| 527.0 |
| 526.3 |
| 494.9 |
| 482.8 |
| 481.8 |
| 480.8 |
| 397.9 |
| 397.1 |
| 336.8 |
| 336.0 |
| 335.2 |
| 256.1 |
| 255.5 |
| 193.9 |
| 193.3 |
| 192.7 |
| 190.8 |
| 141.2 |
| (291.2) |
| (275.3) |
| (256.3) |
| (96.0) |
| (94.1) |
| 40.9 |
| (2.9) |
| (32.4) |
| (25.3) |
| (31.0) |
| (35.7) |
| (41.4) |
| (36.8) |
| (39.9) |
| (41.8) |
| (44.7) |
| (44.2) |
| (38.3) |
| (22.3) |
| (7.1) |
| 0.4 |
| 1.5 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 260.7 |
| 276.2 |
| 294.8 |
| 432.8 |
| 434.2 |
| 568.0 |
| 523.5 |
| 462.6 |
| 457.6 |
| 450.9 |
| 445.2 |
| 356.6 |
| 360.3 |
| 297.0 |
| 294.3 |
| 290.5 |
| 211.9 |
| 217.3 |
| 171.6 |
| 186.2 |
| 193.1 |
| 192.4 |
| 142.3 |
| 276.2 |
| 294.8 |
| 432.8 |
| 434.2 |
| 568.0 |
| 523.5 |
| 462.6 |
| 457.6 |
| 450.9 |
| 445.2 |
| 356.6 |
| 360.3 |
| 297.0 |
| 294.3 |
| 290.5 |
| 211.9 |
| 217.3 |
| 171.6 |
| 186.2 |
| 193.1 |
| 192.4 |
| 142.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.2) |
| (8.3) |
| 47.1 |
| 41.5 |
| 37.8 |
| 35.1 |
| 7.1 |
| (60.0) |
| (42.2) |
| (16.1) |
| 16.8 |
| 19.4 |
| 24.4 |
| (20.4) |
| (35.1) |
| (31.3) |
| (16.2) |
| 31.7 |
| (19.3) |
| 28.1 |
| (3.1) |
| 42.0 |
| 66.1 |
| (1.3) |
| 8.9 |
| (0.0) |
| (2.6) |
| 1.3 |
| 6.6 |
| 1.9 |
| 276.2 |
| 294.8 |
| 432.8 |
| 434.2 |
| 568.0 |
| 523.5 |
| 462.6 |
| 457.6 |
| 450.9 |
| 445.2 |
| 356.6 |
| 360.3 |
| 297.0 |
| 294.3 |
| 290.5 |
| 211.9 |
| 217.3 |
| 171.6 |
| 186.2 |
| 193.1 |
| 192.4 |
| 142.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |