| (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 | Q4 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 205.7 | 233.5 | 330.7 | 255.4 | 163.7 | 277.9 | 355.7 | 481.2 | 688.5 | 597.2 | 290.1 | 289.2 | 158.3 | 230.3 | 312.3 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 233.5 | 277.9 | 597.2 | 230.3 | 312.3 | 223.4 | 7.4 | 0.2 | 41.7 | 5.5 | 2.0 | 3.5 | 5.7 | 11.0 | 3.0 | 8.9 | 13.4 | 11.8 |
| Restricted Cash | 76.3 | 73.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | 10.8 | - | - | - | - | 7.5 | 14.1 | 21.0 | 8.6 | 1.2 | 1.0 | 2.9 | - | |
| Cash And Short Term Investments | 233.5 | 277.9 | 597.2 | 230.3 | 323.1 | 223.4 | 7.4 | 0.2 | 41.7 | 13.0 | 16.2 | 24.5 | 14.3 | 12.1 | 4.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 29.8 | 27.1 | 24.7 | 26.9 | 15.4 | - | - | - | - | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | 0.4 | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 2,133.8 | 1,785.1 | 1,063.6 | 814.7 | 306.9 | 14.5 | 5.2 | 0.1 | 4.8 | 0.1 | 5.1 | 5.4 | 5.5 | 5.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 23.4 | 17.6 | 23.2 | 18.4 | 20.0 | 0.7 | 0.7 | 3.8 | 0.4 | 0.3 | 0.7 | 0.4 | 0.8 | 0.6 | 0.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 586.9 | 584.3 | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 4,212.0 | 3,833.9 | 2,687.7 | 1,907.8 | 1,595.1 | 507.0 | 243.5 | 202.9 | 180.4 | 124.8 | - | - | - | 84.9 | 68.8 | 66.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 840.8 | 584.6 | 0.8 | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.2 | - | - | - | ||
| 223.4 |
| 30.1 |
| 9.1 |
| 14.0 |
| 7.4 |
| 15.2 |
| 16.1 |
| 1.0 |
| 0.2 |
| 1.6 |
| 1.7 |
| 5.3 |
| 41.7 |
| 13.1 |
| 11.9 |
| 12.0 |
| 5.5 |
| 2.4 |
| 4.5 |
| 3.8 |
| 2.0 |
| 3.2 |
| 4.9 |
| 4.2 |
| 3.5 |
| Restricted Cash | 76.9 | 76.3 | 75.6 | 74.9 | 74.2 | 73.4 | 72.7 | - | - | - | - | - | 29.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.8 | - | - | - | - | - | - | - | - | - | 1.7 | 4.9 | 4.3 | 0.2 | - | - | - | 7.5 | 12.4 | 11.7 | 12.8 | 14.1 | 15.7 | 15.6 | 17.9 | 21.0 |
| Cash And Short Term Investments | 205.7 | 233.5 | 330.7 | 255.4 | 163.7 | 277.9 | 355.7 | 481.2 | 688.5 | 597.2 | 290.1 | 289.2 | 158.3 | 230.3 | 323.1 | 223.4 | 30.1 | 9.1 | 14.0 | 7.4 | 15.2 | 16.1 | 1.0 | 0.2 | 3.3 | 6.5 | 9.5 | 41.9 | 13.1 | 11.9 | 12.0 | 13.0 | 14.9 | 16.1 | 16.6 | 16.2 | 18.9 | 20.4 | 22.1 | 24.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 66.6 | 29.8 | 26.5 | 25.4 | 19.5 | 27.1 | 15.3 | 13.7 | 14.2 | 24.7 | 12.7 | 13.2 | 19.8 | 26.9 | 15.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.1 | 0.0 | 0.0 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | - | - | - | - | - | - | - |
| Prepaid Expenses | 76.1 | 59.4 | 47.1 | 50.2 | 45.2 | 40.3 | 30.6 | 30.7 | 33.6 | 29.1 | 36.0 | 20.1 | 22.2 | 32.7 | 7.1 | 1.3 | 1.5 | 0.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 462.7 | 448.7 | 528.6 | 516.1 | 449.6 | 599.5 | 716.9 | 743.8 | 785.1 | 1,008.6 | 513.4 | 482.8 | 365.7 | 443.4 | 573.5 | 236.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,148.3 | 2,133.8 | 1,900.4 | 1,867.7 | 1,808.0 | 1,785.1 | 1,644.5 | 1,462.7 | 1,212.0 | 1,063.6 | 966.8 | 944.0 | 897.3 | 814.7 | 306.9 | 14.5 | 11.2 | 6.4 | 6.6 | 5.2 | - | - | - | - | 6.3 | 6.2 | 24.4 | 4.8 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 5.1 | 5.4 | 5.4 | 5.4 | 5.4 |
| Accumulated Depreciation | 562.4 | 605.0 | 539.9 | 566.0 | 500.9 | 446.3 | 471.2 | 422.5 | 390.3 | 359.4 | 299.0 | 244.4 | 180.0 | 122.2 | 30.5 | 4.3 | 2.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,585.9 | 1,528.7 | 1,360.5 | 1,301.7 | 1,307.1 | 1,338.8 | 1,173.3 | 1,040.2 | 821.7 | 704.2 | 667.8 | 699.6 | 717.3 | 692.6 | 276.5 | 10.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 122.5 | 122.5 | 122.5 | 122.5 | 122.2 | 121.9 | 96.8 | - | - | - | - | - | - | - | 335.6 | - | - | - | ||||||||||||||||||||||
| Intangible Assets | 29.2 | 30.2 | 31.1 | 32.1 | 33.0 | 34.1 | 11.3 | 12.8 | 14.2 | 15.7 | 17.2 | 18.6 | 20.1 | 21.5 | 14.2 | 0.3 | 0.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 35.5 | 26.7 | 31.0 | 30.8 | 32.2 | 27.5 | 23.6 | 20.9 | 21.7 | 20.4 | 21.1 | 21.2 | 21.8 | 21.7 | 13.2 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,438.0 | 3,936.8 | 4,478.8 | 4,285.4 | 3,719.0 | 3,935.3 | 2,922.3 | 2,723.6 | 2,611.2 | 2,051.1 | 1,455.4 | 1,358.9 | 1,250.3 | 1,320.0 | 1,530.9 | 280.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 10.7 | 23.4 | 12.7 | 18.1 | 7.9 | 17.6 | 12.5 | 5.1 | 13.5 | 23.2 | 8.9 | 12.6 | 19.7 | 18.4 | 20.0 | 0.7 | 0.8 | 0.9 | 0.6 | 0.7 | 0.8 | 0.8 | 3.5 | 3.8 | 3.4 | 2.7 | 1.5 | 0.4 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.7 | 0.2 | 0.3 | 0.4 | 0.4 |
| Short Term Debt | 254.5 | 253.9 | 253.2 | 252.6 | 0.3 | 0.3 | 0.7 | - | - | 0.3 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 64.7 | 37.1 | 18.2 | 21.6 | 8.8 | 9.6 | 8.8 | 6.4 | 3.7 | 4.1 | 5.8 | 3.1 | 5.3 | 8.4 | 2.8 | 0.1 | 0.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 9.1 | 6.3 | 6.1 | 5.7 | 5.7 | 4.6 | 4.3 | 3.0 | 2.9 | 2.4 | 2.4 | 2.3 | 1.3 | 2.0 | 1.2 | - | ||||||||||||||||||||||||
| Accrued Expenses | 9.3 | 20.9 | 60.1 | 70.0 | 72.3 | 75.7 | 45.4 | 54.3 | 44.1 | 62.4 | 25.2 | 27.3 | 82.7 | 65.5 | 16.1 | 1.6 | 0.4 | 0.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 429.3 | 469.8 | 358.5 | 374.9 | 139.3 | 160.4 | 126.2 | 97.3 | 92.6 | 121.0 | 71.1 | 74.3 | 112.1 | 121.5 | 109.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 587.7 | 586.9 | 586.5 | 585.8 | 585.0 | 584.3 | 5.6 | - | - | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 26.0 | 19.6 | 26.0 | 25.4 | 27.6 | 23.9 | 20.6 | 20.0 | 20.8 | 18.9 | 19.5 | 19.5 | 21.0 | 20.2 | 12.3 | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | 0.2 | 13.0 | 13.6 | 14.2 | 14.7 | 15.3 | 15.8 | 16.3 | 16.9 | 17.4 | 17.9 | 19.8 | 0.7 | 0.7 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.4 | 0.0 | 0.0 | 0.0 | 6.2 | 6.2 | 6.1 | 6.5 | 6.6 | 6.2 | 7.1 | 6.7 | 7.1 | 8.2 | 6.2 | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,043.3 | 1,078.4 | 974.1 | 989.5 | 774.2 | 791.6 | 173.3 | 139.1 | 135.8 | 163.1 | 114.7 | 118.0 | 158.2 | 168.5 | 173.6 | 3.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 4,248.8 | 4,212.0 | 4,167.4 | 4,063.1 | 3,931.4 | 3,833.9 | 3,575.7 | 3,257.0 | 3,063.4 | 2,687.7 | 2,225.7 | 2,080.6 | 1,904.2 | 1,907.8 | 1,595.1 | 507.0 | 294.5 | 259.9 | 254.7 | 243.5 | 242.0 | 238.1 | 203.4 | 202.9 | 201.8 | 196.4 | 193.3 | 180.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,854.1) | (1,353.6) | (662.9) | (767.3) | (986.8) | (690.4) | (826.9) | (672.5) | (588.0) | (799.8) | (885.0) | (839.7) | (812.0) | (756.3) | (237.8) | (229.9) | (233.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | (0.0) | 0.0 | 0.2 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | (0.0) | ||||||||||||||||||||||
| Total Stockholders Equity | 2,394.7 | 2,858.4 | 3,504.8 | 3,295.9 | 2,944.8 | 3,143.7 | 2,749.0 | 2,584.5 | 2,475.4 | 1,888.0 | 1,380.5 | 1,315.4 | 1,166.3 | 1,151.4 | 1,348.4 | 277.1 | ||||||||||||||||||||||||
| Total Equity | 2,394.7 | 2,858.4 | 3,504.8 | 3,295.9 | 2,944.8 | 3,143.7 | 2,749.0 | 2,584.5 | 2,475.4 | 1,888.0 | 1,380.5 | 1,315.4 | 1,166.3 | 1,151.4 | 1,348.4 | 277.1 | 60.7 | 27.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 842.2 | 840.8 | 839.7 | 838.4 | 585.3 | 584.6 | 6.3 | - | - | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 636.5 | 607.3 | 509.0 | 583.0 | 421.6 | 306.8 | (349.5) | - | - | (596.4) | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 33.3 | (21.1) | 170.0 | 141.2 | 310.3 | 439.1 | 590.6 | 646.5 | 692.5 | 887.6 | 442.3 | 408.4 | 253.6 | 321.8 | 463.7 | 233.9 | 39.3 | 15.9 | ||||||||||||||||||||||
| Book Value | 2,394.7 | 2,858.4 | 3,504.8 | 3,295.9 | 2,944.8 | 3,143.7 | 2,749.0 | 2,584.5 | 2,475.4 | 1,888.0 | 1,380.5 | 1,315.4 | 1,166.3 | 1,151.4 | 1,348.4 | 277.1 | 60.7 | 27.8 | ||||||||||||||||||||||
| Tangible Book Value | 2,243.0 | 2,705.7 | 3,351.1 | 3,141.3 | 2,789.7 | 2,987.7 | 2,640.9 | 2,571.7 | 2,461.2 | 1,872.3 | 1,363.3 | 1,296.8 | 1,146.3 | 1,130.0 | 998.6 | 276.7 | 60.3 | |||||||||||||||||||||||
| - |
| 11.8 |
| 13.4 |
| 11.8 |
| 0.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 59.4 | 40.3 | 29.1 | 32.7 | 7.1 | 1.3 | 1.3 | 1.4 | 0.5 | 0.2 | 0.3 | 0.4 | 0.5 | 0.4 | 0.3 | 0.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 448.7 | 599.5 | 1,008.6 | 443.4 | 564.6 | 236.3 | 12.6 | 2.3 | 42.4 | 13.7 | 16.4 | 24.9 | 14.8 | 12.5 | 4.3 | 12.3 | - | - |
| 5.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 605.0 | 446.3 | 359.4 | 122.2 | 30.5 | 4.3 | 0.1 | 0.1 | 0.5 | 0.1 | 3.2 | 3.3 | 3.2 | 3.1 | 2.7 | - | - | - |
| Property,Plant & Equipment Net | 1,528.7 | 1,338.8 | 704.2 | 692.6 | 276.5 | 10.1 | 5.1 | 0.0 | 4.3 | 0.0 | 2.0 | 2.1 | 2.3 | 2.5 | 2.8 | 3.1 | - | - |
| Long Term Investments | - | - | - | - | 0.3 | 0.3 | 9.7 | 9.4 | 3.0 | - | 1.0 | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 122.5 | 121.9 | - | - | 335.6 | - | - | - | 1.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | - | - |
| Intangible Assets | 30.2 | 34.1 | 15.7 | 21.5 | 14.2 | 0.3 | 0.5 | 0.7 | 0.8 | 1.9 | 1.1 | 1.3 | 1.2 | 1.2 | 1.2 | - | - | - |
| Operating Lease Right Of Use Assets | 26.7 | 27.5 | 20.4 | 21.7 | 13.2 | 0.0 | 0.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | 0.7 | 1.9 | 0.9 | 1.5 | 1.7 | 1.6 | 1.6 | 1.6 | 1.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,936.8 | 3,935.3 | 2,051.1 | 1,320.0 | 1,522.0 | 280.1 | 30.4 | 13.9 | 52.3 | 17.0 | 20.9 | 28.7 | 18.6 | 16.6 | 8.7 | 17.2 | - | - |
| 1.1 |
| - |
| - |
| Short Term Debt | 253.9 | 0.3 | 0.3 | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.2 | - | - | - | - | - |
| Deferred Revenue Current | 37.1 | 9.6 | 4.1 | 8.4 | 2.8 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.7 | - | - |
| Operating Lease Liabilities Current | 6.3 | 4.6 | 2.4 | 2.0 | 1.2 | - | 0.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 142.9 | 75.7 | 62.4 | 65.5 | 22.1 | 1.6 | 2.2 | 1.5 | 0.2 | 0.3 | 0.2 | 0.3 | 0.9 | 0.6 | 0.4 | 0.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 469.8 | 160.4 | 121.0 | 121.5 | 109.9 | 2.4 | 3.4 | 6.7 | 1.0 | 1.1 | 1.8 | 1.8 | 2.2 | 4.1 | 2.1 | 2.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 19.6 | 23.9 | 18.9 | 20.2 | 12.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | 13.6 | 15.8 | 17.9 | 19.8 | 0.7 | 0.8 | 0.9 | 1.0 | 1.1 | 1.2 | 1.3 | 1.3 | 1.1 | 0.0 | 0.6 | - | - |
| Deferred Tax Liabilities | 55.8 | 214.6 | 70.4 | 107.3 | - | - | - | 0.1 | 0.7 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.0 | 6.2 | 6.2 | 8.2 | 6.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,078.4 | 791.6 | 163.1 | 168.5 | 173.6 | 3.1 | 4.1 | 9.4 | 2.7 | 2.1 | 4.8 | 5.0 | 5.7 | 5.9 | 4.9 | 5.9 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,353.6) | (690.4) | (799.8) | (756.3) | (246.8) | (229.9) | (217.2) | (197.2) | (139.3) | (109.9) | (105.6) | (96.8) | (86.4) | (74.2) | (65.0) | (54.8) | - | - |
| Accumulated Other Comprehensive Income | - | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | (0.0) | (1.3) | 0.8 | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,858.4 | 3,143.7 | 1,888.0 | 1,151.4 | 1,348.4 | 275.6 | 26.2 | 5.8 | 48.9 | 14.9 | 16.1 | 23.7 | 12.9 | 10.7 | 3.8 | 11.2 | 12.8 | 17.9 |
| Total Equity | 2,858.4 | 3,143.7 | 1,888.0 | 1,151.4 | 1,348.4 | 275.6 | 26.2 | 4.5 | 49.6 | 14.9 | 16.1 | 23.7 | 12.9 | 10.7 | 3.8 | 11.2 | 12.8 | 17.9 |
| - |
| - |
| Net debt | 607.3 | 306.8 | (596.4) | - | - | - | - | - | - | - | (16.0) | (24.4) | (14.1) | - | - | - | - | - |
| Working Capital | (21.1) | 439.1 | 887.6 | 321.8 | 454.7 | 233.9 | 9.3 | (4.3) | 41.4 | 12.7 | 14.6 | 23.1 | 12.5 | 8.4 | 2.2 | 9.6 | - | - |
| Book Value | 2,858.4 | 3,143.7 | 1,888.0 | 1,151.4 | 1,348.4 | 275.6 | 26.2 | 5.8 | 48.9 | 14.9 | 16.1 | 23.7 | 12.9 | 10.7 | 3.8 | 11.2 | 12.8 | 17.9 |
| Tangible Book Value | 2,705.7 | 2,987.7 | 1,872.3 | 1,130.0 | 998.6 | 275.3 | 25.8 | 5.1 | 46.9 | 12.7 | 14.5 | 21.9 | 11.3 | 9.1 | 2.2 | - | - | - |
| 0.8 |
| 1.3 |
| 2.0 |
| 0.3 |
| 0.8 |
| 1.4 |
| 2.0 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.2 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.6 |
| 17.2 |
| 20.0 |
| 12.6 |
| 20.3 |
| 18.4 |
| 2.9 |
| 2.3 |
| 6.9 |
| 9.4 |
| 13.6 |
| 42.4 |
| 13.4 |
| 12.0 |
| 12.3 |
| 13.7 |
| 15.6 |
| 16.3 |
| 16.8 |
| 16.4 |
| 19.4 |
| 20.6 |
| 22.4 |
| 24.9 |
| 1.5 |
| 0.7 |
| 0.1 |
| - |
| - |
| - |
| - |
| 1.4 |
| 0.8 |
| 1.9 |
| 0.5 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 3.2 |
| 3.4 |
| 3.4 |
| 3.3 |
| 3.3 |
| 8.6 |
| 4.9 |
| 5.9 |
| 5.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 4.9 |
| 5.4 |
| 22.5 |
| 4.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.1 |
| 0.3 |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.5 |
| 9.4 |
| 9.4 |
| 9.4 |
| 9.4 |
| 9.4 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 2.0 |
| 1.5 |
| 1.5 |
| 0.8 |
| - |
| - |
| - |
| - |
| 2.3 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| - |
| - |
| 0.3 |
| 0.4 |
| 0.9 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.6 |
| 29.9 |
| 37.1 |
| 30.4 |
| 33.0 |
| 31.0 |
| 15.4 |
| 13.9 |
| 25.7 |
| 28.4 |
| 49.6 |
| 52.3 |
| 17.3 |
| 12.9 |
| 13.3 |
| 17.0 |
| 19.3 |
| 17.6 |
| 18.5 |
| 20.9 |
| 23.1 |
| 24.3 |
| 26.1 |
| 28.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| 0.3 |
| 0.4 |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.2 |
| 2.0 |
| 2.0 |
| 2.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 0.7 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 1.3 |
| 1.3 |
| 3.1 |
| 3.4 |
| 3.8 |
| 3.8 |
| 21.5 |
| 6.7 |
| 8.0 |
| 6.6 |
| 4.7 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.9 |
| 1.1 |
| 1.2 |
| 0.5 |
| 0.7 |
| 1.8 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.8 |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.3 |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.1 |
| 3.8 |
| 4.1 |
| 4.8 |
| 4.8 |
| 24.2 |
| 9.4 |
| 9.2 |
| 7.7 |
| 6.3 |
| 2.7 |
| 1.9 |
| 1.9 |
| 1.9 |
| 2.1 |
| 2.3 |
| 1.6 |
| 1.8 |
| 4.8 |
| 4.2 |
| 4.1 |
| 4.2 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (232.1) |
| (221.5) |
| (217.2) |
| (213.8) |
| (212.0) |
| (210.7) |
| (197.2) |
| (185.8) |
| (179.6) |
| (155.6) |
| (139.3) |
| (120.8) |
| (115.5) |
| (114.2) |
| (109.9) |
| (107.6) |
| (105.9) |
| (105.0) |
| (105.6) |
| (102.6) |
| (101.0) |
| (99.0) |
| (96.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| (1.5) |
| (1.3) |
| (0.0) |
| 0.2 |
| 0.6 |
| 0.8 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.7 |
| 27.8 |
| 33.2 |
| 26.2 |
| 28.2 |
| 26.1 |
| (7.3) |
| 5.8 |
| 16.6 |
| 20.5 |
| 42.7 |
| 48.9 |
| 15.5 |
| 11.0 |
| 11.4 |
| 14.9 |
| 17.0 |
| 16.0 |
| 16.7 |
| 16.1 |
| 18.9 |
| 20.2 |
| 21.9 |
| 23.7 |
| 33.2 |
| 26.2 |
| 28.2 |
| 26.1 |
| (8.8) |
| 4.5 |
| 16.5 |
| 20.7 |
| 43.2 |
| 49.6 |
| 15.5 |
| 11.0 |
| 11.4 |
| 14.9 |
| 17.1 |
| 16.0 |
| 16.7 |
| 16.1 |
| 18.9 |
| 20.2 |
| 21.9 |
| 23.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| 9.3 |
| 16.5 |
| 14.6 |
| (18.6) |
| (4.3) |
| (1.2) |
| 2.9 |
| 8.9 |
| 41.4 |
| 12.6 |
| 11.1 |
| 11.5 |
| 12.7 |
| 14.4 |
| 15.8 |
| 16.2 |
| 14.6 |
| 18.3 |
| 19.6 |
| 21.3 |
| 23.1 |
| 33.2 |
| 26.2 |
| 28.2 |
| 26.1 |
| (7.3) |
| 5.8 |
| 16.6 |
| 20.5 |
| 42.7 |
| 48.9 |
| 15.5 |
| 11.0 |
| 11.4 |
| 14.9 |
| 17.0 |
| 16.0 |
| 16.7 |
| 16.1 |
| 18.9 |
| 20.2 |
| 21.9 |
| 23.7 |
| 27.4 |
| 32.8 |
| 25.8 |
| 27.5 |
| 25.4 |
| (8.0) |
| 5.1 |
| 13.4 |
| 17.8 |
| 40.0 |
| 46.9 |
| 15.0 |
| 10.6 |
| 11.0 |
| 14.5 |
| 14.4 |
| 14.7 |
| 15.3 |
| 14.5 |
| 17.2 |
| 18.5 |
| 20.2 |
| 22.0 |