| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 30.4 | 123.7 | 1,508.1 | 2,177.9 | 100.4 | 5.8 | 17.9 | 87.0 | 331.5 | 145.7 | 13.4 | 8.5 | 13.4 | 13.2 |
| Restricted Cash | - | 3.7 | 3.7 | 4.0 | 6.6 | - | 7.4 | 28.0 | 15.4 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 142.7 | 130.8 | 62.2 | - | - | - | - |
| Cash And Short Term Investments | 30.4 | 123.7 | 1,508.1 | 2,177.9 | 100.4 | 5.8 | 17.9 | 229.7 | 462.3 | 207.9 | 13.4 | 8.5 | 13.4 | 13.2 |
| Receivables | ||||||||||||||
| Accounts Receivable | 63.5 | 55.1 | 59.8 | 57.9 | 59.5 | 40.2 | 31.4 | 34.2 | 28.6 | 26.0 | - | 11.8 | - | - |
| Current Assets | ||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 2,669.0 | 2,371.3 | 2,238.1 | 1,741.6 | 1,565.9 | 1,297.8 | 1,083.8 | 916.2 | 691.0 | 534.3 | - | 185.6 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 245.3 | 192.3 | 166.1 | 242.0 | 224.9 | 183.0 | 195.3 | 134.7 | 156.6 | 133.1 | - | 47.4 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | 1.1 | 14.6 | - | 79.5 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| 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 | - | - | 1.2 | 14.8 | 37.4 | 0.9 | 85.5 | - | - | - | - | - | - | - |
| Net debt | ||||||||||||||
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q3 FY 13 | Q2 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 53.8 | 41.2 | 34.6 | 46.1 | 123.7 | 78.3 | 101.8 | 380.7 | 417.0 | 1,516.7 | 1,508.1 | 2,150.5 | 2,085.1 | 2,243.3 | 2,177.9 | |||||||||||||||||||||||||
| 177.8 |
| 169.0 |
| 139.3 |
| 121.4 |
| 97.3 |
| 104.2 |
| 68.6 |
| 117.2 |
| 79.0 |
| 88.0 |
| - |
| 52.6 |
| - |
| - |
| Other Current Assets | 30.6 | 29.2 | 26.2 | 13.3 | - | - | - | - | - | - | - | 5.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | 21.8 | - | 4.9 | - | - | - | - | - | - |
| Total Current Assets | 1,291.3 | 1,101.9 | 2,512.7 | 3,091.4 | 801.5 | 704.0 | 644.9 | 1,138.3 | 1,295.2 | 884.3 | - | 322.9 | - | - |
| Accumulated Depreciation | 785.8 | 685.5 | 602.1 | 513.7 | 488.7 | 344.9 | 283.1 | 234.1 | 175.4 | 143.4 | - | 102.0 | - | - |
| Property,Plant & Equipment Net | 1,883.2 | 1,685.9 | 1,636.0 | 1,227.9 | 1,077.2 | 953.0 | 800.7 | 682.1 | 515.6 | 390.8 | - | 83.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | 33.2 | 22.1 | 18.3 | - | - | - | - |
| Equity Method Investments | 126.9 | 128.7 | 101.5 | 100.8 | 100.6 | - | - | - | - | - | - | - | - | - |
| Goodwill | 140.9 | 141.0 | 141.0 | 141.1 | 141.1 | 124.4 | 141.9 | 173.6 | 124.3 | 124.4 | - | 122.6 | - | - |
| Intangible Assets | 76.1 | 75.9 | 74.6 | 73.2 | 71.7 | 86.0 | 100.7 | 0.0 | 0.0 | 0.4 | - | 174.0 | - | - |
| Operating Lease Right Of Use Assets | 617.1 | 625.8 | 527.2 | 551.0 | 456.2 | 440.5 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 147.7 | 144.0 | 167.0 | 56.8 | 49.9 | 35.6 | 23.3 | 28.5 | 36.7 | 36.6 | - | - | - | - |
| Other Non-Current Assets | 271.4 | 240.7 | 149.2 | 298.1 | 200.2 | 79.6 | 21.3 | 36.2 | 25.5 | 22.9 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,554.7 | 4,143.9 | 5,309.3 | 5,540.5 | 2,898.3 | 2,423.0 | 1,732.9 | 2,192.5 | 2,067.9 | 1,526.0 | - | 586.8 | - | - |
| - |
| - |
| 1.2 |
| 13.6 |
| 22.7 |
| 0.9 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 291.8 | 282.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 100.9 | 85.5 | 80.4 | 73.8 | 71.5 | 66.2 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 50.7 | 43.8 | 76.7 | 96.9 | 84.9 | 64.2 | 47.5 | 26.9 | 27.7 | 35.9 | - | 21.2 | - | - |
| Other Current Liabilities | 99.0 | 96.1 | 103.2 | 146.6 | 142.7 | 109.5 | 51.2 | 43.3 | 65.1 | 35.6 | - | 30.9 | - | - |
| Total Current Liabilities | 905.1 | 872.9 | 886.0 | 1,063.8 | 921.6 | 992.6 | 519.3 | 416.2 | 434.1 | 344.3 | - | 162.0 | - | - |
| 573.5 |
| 576.2 |
| 505.8 |
| 540.5 |
| 448.2 |
| 437.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 10.4 | 8.4 | 6.3 | - | - | - | - | - | - | 0.1 | - | 22.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 11.9 | 10.6 | 8.1 | 8.7 | 31.6 | 5.2 | 3.0 | 2.8 | 1.3 | 1.1 | - | 10.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,718.3 | 4,441.3 | 4,524.6 | 4,370.2 | 2,451.3 | 2,461.7 | 1,740.2 | 1,272.7 | 1,181.8 | 823.1 | - | 336.3 | - | - |
| 362.3 |
| 287.8 |
| 247.1 |
| 620.6 |
| 581.9 |
| - |
| - |
| - |
| - |
| 669.0 |
| - |
| 292.0 |
| - |
| - |
| Retained Earnings | (510.9) | (583.3) | 540.0 | 551.1 | (137.4) | (392.5) | 152.4 | 150.2 | 144.8 | 53.7 | - | (42.7) | - | - |
| Accumulated Other Comprehensive Income | (15.1) | (1.9) | (2.4) | (1.4) | 2.6 | (2.3) | (0.2) | (1.7) | (2.7) | (0.5) | - | 1.2 | - | - |
| Treasury Stock | - | - | - | - | - | 0.2 | 1,000.3 | 19.5 | 19.5 | 19.3 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (163.6) | (297.4) | 784.7 | 1,170.3 | 447.0 | (38.7) | (8.2) | 923.8 | 886.2 | 702.9 | - | 250.5 | 215.8 | 221.1 |
| Total Equity | (163.6) | (297.4) | 784.7 | 1,170.3 | 447.0 | (38.7) | (8.2) | 923.8 | 886.2 | 702.9 | - | 250.5 | 215.8 | 221.1 |
| - |
| - |
| (1,506.9) |
| (2,163.1) |
| (63.1) |
| (4.9) |
| 67.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 386.2 | 229.0 | 1,626.7 | 2,027.7 | (120.1) | (288.6) | 125.6 | 722.1 | 861.1 | 540.0 | - | 160.9 | - | - |
| Book Value | (163.6) | (297.4) | 784.7 | 1,170.3 | 447.0 | (38.7) | (8.2) | 923.8 | 886.2 | 702.9 | - | 250.5 | 215.8 | 221.1 |
| Tangible Book Value | (380.7) | (514.4) | 569.0 | 956.0 | 234.3 | (249.1) | (250.7) | 750.2 | 761.8 | 578.1 | - | (46.1) | - | - |
| 2,199.0 |
| 229.5 |
| 47.7 |
| 89.9 |
| 17.2 |
| 5.8 |
| 11.6 |
| 37.6 |
| 17.9 |
| 22.2 |
| 21.6 |
| 80.2 |
| 87.0 |
| 331.5 |
| 227.0 |
| 103.8 |
| 13.4 |
| 181.5 |
| 10.9 |
| 13.4 |
| 13.4 |
| 15.0 |
| 9.7 |
| 15.6 |
| 10.1 |
| Restricted Cash | - | - | - | - | 3.7 | - | - | 2.0 | 3.5 | 3.5 | 3.7 | 3.9 | 0.6 | 1.5 | 4.0 | 4.8 | 6.0 | - | 6.9 | - | - | - | 65.0 | 7.4 | 13.7 | 14.0 | 19.2 | 28.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 142.7 | 130.8 | 160.7 | 75.5 | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 53.8 | 41.2 | 34.6 | 46.1 | 123.7 | 78.3 | 101.8 | 380.7 | 417.0 | 1,516.7 | 1,508.1 | 2,150.5 | 2,085.1 | 2,243.3 | 2,177.9 | 2,199.0 | 229.5 | 47.7 | 89.9 | 17.2 | 5.8 | 11.6 | 37.6 | 17.9 | 22.2 | 21.6 | 80.2 | 229.7 | 462.3 | 387.6 | 179.3 | 13.4 | 181.5 | 10.9 | 13.4 | 13.4 | 15.0 | 9.7 | 15.6 | 10.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 72.4 | 63.4 | 61.2 | 63.8 | 55.1 | 66.6 | 62.8 | 56.1 | 54.4 | 60.2 | 59.8 | 58.6 | 55.5 | 65.6 | 57.9 | 60.6 | 60.2 | 49.0 | 59.1 | 49.1 | 40.2 | 44.3 | 48.9 | 31.4 | 34.4 | 34.8 | 34.1 | 34.2 | 28.6 | 32.4 | 25.5 | 22.0 | 24.1 | 18.9 | - | - | 22.6 | 17.7 | 19.0 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 195.2 | 184.5 | 148.9 | 162.2 | 169.0 | 157.0 | 149.2 | 129.2 | 143.8 | 129.1 | 139.3 | 234.2 | 251.6 | 272.9 | 121.4 | 120.7 | 105.7 | |||||||||||||||||||||||
| Other Current Assets | 28.3 | 29.4 | 26.7 | 28.5 | 29.2 | 33.1 | 25.2 | 28.6 | 27.1 | 22.2 | 26.2 | 28.1 | - | - | 9.4 | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,123.9 | 1,107.7 | 1,201.7 | 1,279.9 | 1,101.9 | 1,219.3 | 1,116.0 | 1,286.9 | 1,356.5 | 2,475.8 | 2,512.7 | 3,266.5 | 3,251.3 | 3,399.1 | 3,091.4 | 3,013.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 2,371.3 | - | - | - | - | - | - | - | - | - | - | - | - | 1,379.2 | - | - | 1,297.8 | - | - | 1,083.8 | - | - | - | - | - | - | - | 330.8 | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | 685.5 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,219.6 | 2,158.7 | 2,018.2 | 1,905.1 | 1,685.9 | 1,753.7 | 1,693.2 | 1,665.5 | 1,655.3 | 1,640.6 | 1,636.0 | 1,577.9 | 1,554.9 | 1,357.1 | 1,227.9 | 1,196.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 119.3 | 119.8 | 121.6 | 123.0 | 128.7 | 130.8 | 128.9 | 128.1 | 130.2 | 133.0 | 101.5 | 97.0 | 98.1 | 100.6 | 100.8 | 98.0 | 99.1 | |||||||||||||||||||||||
| Goodwill | 144.2 | 144.2 | 143.8 | 141.0 | 141.0 | 141.0 | 141.0 | 141.0 | 141.1 | 141.0 | 141.0 | 141.0 | 141.1 | 141.1 | 141.1 | 141.1 | 141.2 | 124.4 | ||||||||||||||||||||||
| Intangible Assets | 80.0 | 79.8 | 79.7 | 79.1 | 75.9 | 76.2 | 76.1 | 75.7 | 75.5 | 75.1 | 74.6 | 74.3 | 73.8 | 73.5 | 73.2 | 72.9 | 72.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 835.1 | 795.4 | 638.1 | 655.0 | 625.8 | 624.6 | 605.7 | 616.6 | 532.1 | 528.0 | 527.2 | 536.5 | 540.4 | 544.8 | 551.0 | 551.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 128.4 | 128.4 | 148.0 | 147.9 | 144.0 | 144.0 | 144.0 | 126.1 | 123.4 | 150.5 | 167.0 | 63.1 | 63.3 | 63.3 | 56.8 | 49.9 | 49.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 297.3 | 301.8 | 346.1 | 319.3 | 240.7 | 286.7 | 281.7 | 200.7 | 198.7 | 175.7 | 149.2 | 127.5 | 108.6 | 208.6 | 298.1 | 296.2 | 240.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,947.7 | 4,835.7 | 4,697.0 | 4,650.3 | 4,143.9 | 4,376.4 | 4,186.5 | 4,240.6 | 4,212.8 | 5,319.8 | 5,309.3 | 5,883.7 | 5,831.4 | 5,887.9 | 5,540.5 | 5,420.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 203.0 | 197.7 | 189.9 | 214.9 | 192.3 | 293.8 | 208.6 | 179.5 | 150.3 | 156.5 | 166.1 | 180.5 | 186.3 | 254.5 | 242.0 | 205.6 | 231.9 | 180.7 | 187.4 | 151.9 | 183.0 | 145.6 | 176.1 | 195.3 | 130.9 | 160.5 | 124.6 | 134.7 | 175.0 | 188.2 | 146.4 | 116.3 | 143.7 | - | - | - | 122.6 | 74.7 | 80.4 | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | 1.7 | 2.2 | 3.9 | 13.6 | 18.9 | 28.1 | 22.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 382.4 | 338.5 | 351.5 | 346.4 | 282.8 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 110.3 | 110.3 | 105.9 | 93.2 | 85.5 | 86.1 | 85.9 | 89.5 | 83.5 | 81.3 | 80.4 | 77.9 | 75.3 | 74.3 | 73.8 | 74.7 | ||||||||||||||||||||||||
| Accrued Expenses | 65.0 | 54.9 | 61.3 | 61.0 | 43.8 | 50.9 | 56.0 | 43.4 | 51.3 | 50.5 | 76.7 | 71.8 | 72.6 | 54.5 | 96.9 | 76.7 | 49.5 | 64.7 | ||||||||||||||||||||||
| Other Current Liabilities | 92.6 | 95.1 | 116.0 | 96.2 | 96.1 | 84.1 | 85.6 | 101.0 | 100.7 | 101.9 | 103.2 | 104.5 | 115.1 | 107.8 | 146.6 | 131.8 | 101.6 | |||||||||||||||||||||||
| Total Current Liabilities | 996.9 | 930.6 | 953.9 | 934.1 | 872.9 | 1,010.6 | 936.5 | 935.0 | 872.7 | 851.5 | 886.0 | 935.2 | 958.9 | 1,361.5 | 1,063.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | - | - | 31.1 | - | - | - | - | - | 79.5 | 79.5 | 176.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 733.3 | 705.1 | 588.1 | 610.1 | 576.2 | 573.2 | 555.7 | 570.1 | 506.5 | 504.5 | 505.8 | 521.1 | 527.4 | 533.1 | 540.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 17.6 | 17.7 | 11.4 | 11.3 | 8.4 | 8.5 | 8.4 | 6.1 | 6.4 | 6.4 | 6.3 | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 14.4 | 14.0 | 13.9 | 12.9 | 10.6 | 11.7 | 11.2 | 9.3 | 8.1 | 8.2 | 8.1 | 7.2 | 7.8 | 7.7 | 8.7 | 11.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,890.8 | 4,775.1 | 4,737.9 | 4,761.0 | 4,441.3 | 4,611.1 | 4,476.5 | 4,573.8 | 4,497.4 | 4,480.4 | 4,524.6 | 4,589.8 | 4,611.2 | 4,546.1 | 4,370.2 | 4,398.7 | ||||||||||||||||||||||||
| 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 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 425.1 | 410.5 | 387.6 | 375.5 | 287.8 | 321.2 | 300.2 | 270.9 | 261.8 | 257.6 | 247.1 | 313.9 | 334.1 | 575.6 | 620.6 | 602.6 | 597.3 | |||||||||||||||||||||||
| Retained Earnings | (399.8) | (386.1) | (451.1) | (502.8) | (583.3) | (557.9) | (586.9) | (595.1) | (549.7) | 581.9 | 540.0 | 992.7 | 894.0 | 771.7 | 551.1 | 404.1 | (6.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 31.6 | 36.2 | 22.6 | 16.5 | (1.9) | 2.0 | (3.2) | (9.0) | 3.3 | (0.1) | (2.4) | (12.7) | (7.8) | (5.6) | (1.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 56.9 | 60.6 | (40.9) | (110.8) | (297.4) | (234.7) | (289.9) | (333.2) | (284.6) | 839.4 | 784.7 | 1,293.9 | 1,220.2 | 1,341.8 | 1,170.3 | 1,007.8 | ||||||||||||||||||||||||
| Total Equity | 56.9 | 60.6 | (40.9) | (110.8) | (297.4) | (234.7) | (289.9) | (333.2) | (284.6) | 839.4 | 784.7 | 1,293.9 | 1,220.2 | 1,341.8 | 1,170.3 | 1,007.8 | 594.5 | 18.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | 1.7 | 2.2 | 3.9 | 14.8 | 18.9 | 28.1 | 53.1 | 22.5 | 19.6 | 0.9 | 21.5 | 19.4 | 85.5 | 85.5 | 176.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | (2,148.8) | (2,082.9) | (2,239.4) | (2,163.1) | (2,180.1) | (201.5) | 5.4 | ||||||||||||||||||||||
| Working Capital | 127.0 | 177.1 | 247.8 | 345.8 | 229.0 | 208.7 | 179.5 | 351.9 | 483.9 | 1,624.3 | 1,626.7 | 2,331.3 | 2,292.4 | 2,037.5 | 2,027.7 | 1,917.5 | (26.8) | |||||||||||||||||||||||
| Book Value | 56.9 | 60.6 | (40.9) | (110.8) | (297.4) | (234.7) | (289.9) | (333.2) | (284.6) | 839.4 | 784.7 | 1,293.9 | 1,220.2 | 1,341.8 | 1,170.3 | 1,007.8 | 594.5 | 18.7 | ||||||||||||||||||||||
| Tangible Book Value | (167.3) | (163.4) | (264.3) | (330.8) | (514.4) | (452.0) | (507.0) | (550.0) | (501.1) | 623.2 | 569.0 | 1,078.7 | 1,005.3 | 1,127.2 | 956.0 | 793.8 | 381.1 | |||||||||||||||||||||||
| 61.6 |
| 88.9 |
| 65.2 |
| 104.2 |
| 99.3 |
| 118.6 |
| 68.6 |
| 75.0 |
| 77.7 |
| 108.2 |
| 117.2 |
| 79.0 |
| 89.8 |
| 99.9 |
| 103.2 |
| 127.8 |
| 126.9 |
| - |
| - |
| 96.1 |
| 121.3 |
| 91.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.7 |
| 2.5 |
| - |
| - |
| - |
| 21.8 |
| 21.8 |
| 21.8 |
| - |
| - |
| - |
| 8.2 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 989.4 |
| 597.0 |
| 734.9 |
| 625.7 |
| 704.0 |
| 657.6 |
| 822.1 |
| 644.9 |
| 689.0 |
| 742.1 |
| 914.7 |
| 1,138.3 |
| 1,313.7 |
| 1,297.7 |
| 934.4 |
| 613.8 |
| 901.9 |
| 661.7 |
| - |
| - |
| 577.4 |
| 551.4 |
| 460.3 |
| - |
| 411.6 |
| - |
| - |
| 344.9 |
| - |
| - |
| 283.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,103.7 |
| 967.6 |
| 1,051.8 |
| 953.7 |
| 953.0 |
| 950.6 |
| 954.1 |
| 800.7 |
| 778.3 |
| 744.5 |
| 702.7 |
| 682.1 |
| 515.6 |
| 556.6 |
| 458.1 |
| 214.9 |
| 261.9 |
| 241.1 |
| - |
| - |
| 154.0 |
| 123.1 |
| 93.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.2 |
| 22.1 |
| 2.0 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.3 |
| 124.3 |
| 124.4 |
| 124.4 |
| 124.3 |
| 141.9 |
| 175.6 |
| 175.6 |
| 174.2 |
| 173.6 |
| 124.3 |
| 124.4 |
| 124.5 |
| 122.4 |
| 124.6 |
| 124.6 |
| - |
| - |
| 122.5 |
| 122.6 |
| 122.6 |
| - |
| 86.0 |
| 71.7 |
| 65.6 |
| 86.0 |
| 86.0 |
| 86.0 |
| 100.7 |
| 100.7 |
| 100.8 |
| 100.7 |
| 100.8 |
| 48.5 |
| 48.4 |
| 48.5 |
| 0.8 |
| 172.9 |
| 172.9 |
| - |
| - |
| 47.4 |
| 171.4 |
| 172.6 |
| - |
| 541.8 |
| 410.9 |
| 405.8 |
| 392.9 |
| 440.5 |
| 421.0 |
| 432.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.0 |
| 38.8 |
| 38.9 |
| 35.6 |
| - |
| 35.8 |
| 23.3 |
| 29.2 |
| 29.4 |
| 28.8 |
| 28.5 |
| 36.7 |
| 3.6 |
| 8.7 |
| 17.0 |
| 18.1 |
| 17.0 |
| - |
| - |
| 20.0 |
| 6.9 |
| - |
| - |
| 214.8 |
| 240.9 |
| 228.8 |
| 79.6 |
| 112.3 |
| 91.3 |
| 21.3 |
| 28.8 |
| 27.1 |
| 27.3 |
| 36.2 |
| 25.5 |
| 26.3 |
| 18.9 |
| 8.3 |
| 11.5 |
| 6.9 |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,237.3 |
| 2,445.7 |
| 2,679.3 |
| 2,429.9 |
| 2,423.0 |
| 2,387.8 |
| 2,545.8 |
| 1,732.9 |
| 1,801.6 |
| 1,819.4 |
| 1,948.4 |
| 2,192.5 |
| 2,086.4 |
| 2,059.1 |
| 1,602.3 |
| 1,025.1 |
| 1,366.7 |
| 1,100.0 |
| - |
| - |
| 929.4 |
| 859.6 |
| 742.2 |
| - |
| 22.5 |
| 19.6 |
| 0.9 |
| 21.5 |
| 19.4 |
| 6.0 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.4 |
| 58.9 |
| 64.9 |
| 62.0 |
| 66.2 |
| 57.2 |
| 56.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.6 |
| 62.0 |
| 64.2 |
| 48.0 |
| 35.7 |
| 47.5 |
| 43.7 |
| 34.3 |
| 32.3 |
| 26.9 |
| 27.7 |
| 33.3 |
| 34.1 |
| 29.5 |
| 24.1 |
| - |
| - |
| - |
| 22.5 |
| 22.4 |
| 14.5 |
| - |
| 140.7 |
| 174.2 |
| 137.3 |
| 109.5 |
| 131.9 |
| 143.7 |
| 51.2 |
| 50.6 |
| 47.6 |
| 42.3 |
| 43.3 |
| 65.1 |
| 39.3 |
| 36.1 |
| 56.9 |
| 43.0 |
| 33.2 |
| - |
| - |
| 38.7 |
| 32.7 |
| 31.3 |
| - |
| 1,096.3 |
| 1,016.2 |
| 982.9 |
| 882.6 |
| 968.9 |
| 992.6 |
| 925.0 |
| 1,011.6 |
| 519.3 |
| 469.8 |
| 495.7 |
| 443.9 |
| 416.2 |
| 452.6 |
| 429.1 |
| 353.1 |
| 317.4 |
| 362.7 |
| 302.7 |
| - |
| - |
| 297.0 |
| 255.2 |
| 229.6 |
| - |
| 538.9 |
| 532.1 |
| 409.9 |
| 405.4 |
| 395.6 |
| 437.6 |
| 415.8 |
| 428.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.8 |
| 28.5 |
| 3.1 |
| 3.0 |
| 5.2 |
| 3.5 |
| 4.7 |
| 3.0 |
| 5.8 |
| 6.1 |
| 6.1 |
| 6.0 |
| 1.3 |
| 1.2 |
| 1.0 |
| 6.1 |
| 73.3 |
| 67.5 |
| - |
| - |
| 14.0 |
| 4.5 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,642.9 |
| 2,427.0 |
| 2,382.4 |
| 2,410.8 |
| 2,461.7 |
| 2,565.7 |
| 2,793.2 |
| 1,740.2 |
| 1,826.8 |
| 1,866.2 |
| 1,325.6 |
| 1,272.7 |
| 1,200.2 |
| 1,219.8 |
| 883.8 |
| 479.8 |
| 752.5 |
| 557.7 |
| - |
| - |
| 430.0 |
| 404.6 |
| 475.0 |
| - |
| 430.7 |
| 566.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 584.6 |
| 641.1 |
| 595.4 |
| - |
| - |
| 571.7 |
| 509.5 |
| 293.1 |
| - |
| (409.3) |
| (267.6) |
| (412.5) |
| (392.5) |
| (530.2) |
| (356.8) |
| 152.4 |
| 152.1 |
| 139.0 |
| 146.8 |
| 150.2 |
| 144.8 |
| 111.5 |
| 60.9 |
| (37.3) |
| (8.2) |
| (35.5) |
| - |
| - |
| (73.5) |
| (55.6) |
| (27.1) |
| - |
| 1.2 |
| 3.9 |
| (2.8) |
| (1.9) |
| (5.1) |
| (2.3) |
| (2.8) |
| (3.3) |
| (0.2) |
| (1.5) |
| (0.8) |
| (2.9) |
| (1.7) |
| (2.7) |
| (1.4) |
| (0.3) |
| 0.6 |
| 0.7 |
| 0.7 |
| - |
| - |
| 1.1 |
| 1.2 |
| 1.3 |
| - |
| - |
| 0.1 |
| 0.2 |
| - |
| 250.3 |
| 1,000.3 |
| 1,019.8 |
| 1,019.8 |
| 319.7 |
| 19.5 |
| 19.5 |
| 19.5 |
| 19.3 |
| 2.7 |
| 19.3 |
| 18.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 594.5 |
| 18.7 |
| 296.9 |
| 19.1 |
| (38.7) |
| (177.9) |
| (247.4) |
| (8.2) |
| (25.3) |
| (46.8) |
| 622.8 |
| 919.9 |
| 886.2 |
| 839.3 |
| 718.5 |
| 545.3 |
| 614.3 |
| 542.2 |
| - |
| - |
| 499.4 |
| 455.1 |
| 267.2 |
| - |
| 296.9 |
| 19.1 |
| (38.7) |
| (177.9) |
| (247.4) |
| (8.2) |
| (25.3) |
| (46.8) |
| 622.8 |
| 919.9 |
| 886.2 |
| 839.3 |
| 718.5 |
| 545.3 |
| 614.3 |
| 542.2 |
| - |
| - |
| 499.4 |
| 455.1 |
| 267.2 |
| - |
| (67.4) |
| 2.4 |
| (4.9) |
| 10.0 |
| (18.2) |
| 67.6 |
| 63.3 |
| 154.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (386.0) |
| (147.7) |
| (343.2) |
| (288.6) |
| (267.3) |
| (189.5) |
| 125.6 |
| 219.2 |
| 246.4 |
| 470.7 |
| 722.1 |
| 861.1 |
| 868.6 |
| 581.3 |
| 296.4 |
| 539.2 |
| 359.0 |
| - |
| - |
| 280.4 |
| 296.3 |
| 230.8 |
| - |
| 296.9 |
| 19.1 |
| (38.7) |
| (177.9) |
| (247.4) |
| (8.2) |
| (25.3) |
| (46.8) |
| 622.8 |
| 919.9 |
| 886.2 |
| 839.3 |
| 718.5 |
| 545.3 |
| 614.3 |
| 542.2 |
| - |
| - |
| 499.4 |
| 455.1 |
| 267.2 |
| - |
| (191.7) |
| 89.9 |
| (170.7) |
| (249.1) |
| (388.3) |
| (457.7) |
| (250.7) |
| (301.6) |
| (323.1) |
| 347.9 |
| 645.5 |
| 713.3 |
| 666.5 |
| 545.5 |
| 422.1 |
| 316.7 |
| 244.7 |
| - |
| - |
| 329.4 |
| 161.1 |
| (28.0) |
| - |