| (in millions of USD) | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q2 FY 21 | Q4 FY 20 | Q2 FY 20 | Q4 FY 19 | Q2 FY 19 | Q4 FY 18 | Q2 FY 18 | Q4 FY 17 | Q2 FY 17 | Q4 FY 16 | Q2 FY 16 | Q4 FY 15 | Q2 FY 15 | Q4 FY 14 | Q2 FY 14 | Q4 FY 13 | Q2 FY 13 | Q4 FY 12 | Q2 FY 12 | Q4 FY 11 | Q2 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||
| Cash And Equivalents | 488.5 | 425.1 | 227.5 | 269.8 | 450.3 | 225.5 | 183.2 | 77.5 | 117.8 | 83.1 | 204.9 | 218.7 | 257.9 | 226.9 | 181.8 | ||||||||||||||
| 140.6 |
| 208.1 |
| 285.2 |
| 86.0 |
| 39.4 |
| 44.3 |
| 18.3 |
| 13.0 |
| 17.7 |
| 15.1 |
| 7.3 |
| 12.8 |
| 40.1 |
| 29.5 |
| Restricted Cash | 11.8 | 11.2 | 32.2 | 14.6 | 21.0 | 12.3 | 7.3 | 29.1 | 7.4 | 6.3 | 6.4 | 10.4 | 7.2 | 12.1 | 5.1 | 5.1 | 3.8 | 2.8 | 3.4 | 2.4 | 1.9 | 1.9 | 9.3 | 4.1 | 4.2 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 488.5 | 425.1 | 227.5 | 269.8 | 450.3 | 225.5 | 183.2 | 77.5 | 117.8 | 83.1 | 204.9 | 218.7 | 257.9 | 226.9 | 181.8 | 140.6 | 208.1 | 285.2 | 86.0 | 39.4 | 44.3 | 18.3 | 13.0 | 17.7 | 15.1 | 7.3 | 12.8 | 40.1 | 29.5 |
| Receivables | |||||||||||||||||||||||||||||
| Accounts Receivable | 83.6 | 79.3 | 68.6 | 84.0 | 81.1 | 65.6 | 38.1 | 32.2 | 58.8 | 41.8 | 38.4 | 24.7 | 18.5 | 20.4 | 12.6 | 10.6 | 10.9 | 18.3 | 24.8 | 4.2 | 3.2 | 1.7 | 6.0 | 2.2 | 4.8 | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||
| Inventory | 51.5 | 78.6 | 62.4 | 67.2 | 75.1 | 62.4 | 47.3 | 47.2 | 51.2 | 46.7 | 27.4 | 22.3 | 19.3 | 14.2 | 14.5 | 16.9 | 14.2 | 16.7 | 14.4 | 5.2 | 1.7 | 3.7 | 3.6 | 2.9 | 3.9 | - | - | - | - |
| Prepaid Expenses | 12.7 | 18.9 | 19.3 | 25.7 | 28.7 | 21.1 | 17.7 | 15.0 | 17.7 | 14.5 | 6.5 | 4.9 | 4.2 | 4.0 | 5.6 | 7.1 | 8.6 | 5.2 | |||||||||||
| Other Current Assets | 34.5 | 43.6 | 22.8 | 14.9 | 15.2 | 12.5 | 13.0 | 10.4 | 11.4 | 13.8 | 7.0 | 5.6 | 5.2 | 5.9 | 6.4 | 9.0 | 5.3 | ||||||||||||
| Assets Held For Sale | - | 0.0 | 15.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Current Assets | 683.3 | 659.0 | 454.4 | 502.1 | 682.9 | 400.4 | 307.4 | 223.5 | 266.0 | 206.8 | 298.8 | 288.3 | 312.6 | 283.7 | 228.5 | 193.5 | |||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 542.6 | 482.2 | 423.1 | 470.4 | 773.6 | 815.3 | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Property,Plant & Equipment Net | 2,962.2 | 3,235.9 | 2,539.7 | 2,881.6 | 3,013.0 | 3,077.9 | 2,877.1 | 2,940.0 | 2,965.5 | 2,812.4 | 2,716.0 | 1,942.5 | 1,823.7 | 1,843.4 | 1,771.8 | 1,858.4 | |||||||||||||
| Long Term Investments | 0.8 | 1.7 | 1.7 | 1.7 | 1.6 | 1.4 | 1.3 | 1.3 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 0.9 | 0.8 | ||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | 0.2 | 0.0 | - | - | - | - | 0.0 | 0.3 | - | |||||||||||
| Operating Lease Right Of Use Assets | 157.1 | 184.5 | 27.8 | 37.6 | 48.3 | 0.7 | 0.9 | 1.1 | 1.2 | 1.1 | 0.0 | - | - | - | - | - | |||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Non-Current Assets | 0.3 | 0.4 | 0.0 | - | - | 0.1 | 0.0 | 0.1 | 3.7 | 3.8 | 3.7 | - | - | 0.0 | 1.6 | 1.6 | 0.0 | ||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Assets | 3,805.4 | 4,086.4 | 3,028.3 | 3,433.6 | 3,754.7 | 3,489.0 | 3,191.8 | 3,167.0 | 3,238.7 | 3,032.4 | 3,022.1 | 2,243.3 | 2,145.8 | 2,136.5 | 2,011.7 | 2,063.2 | |||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Revenue Current | 20.4 | 17.3 | 16.7 | 16.7 | 25.0 | 21.3 | 11.7 | 11.2 | 7.4 | 15.8 | 10.9 | 6.5 | 7.2 | 1.9 | 2.1 | 2.6 | 2.5 | ||||||||||||
| Operating Lease Liabilities Current | 28.6 | 28.2 | 5.3 | 10.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Accrued Expenses | 38.7 | 62.6 | 31.4 | 34.0 | 30.8 | 26.0 | 20.9 | 22.6 | 46.8 | 26.0 | 16.9 | 11.5 | 10.5 | 9.8 | 11.7 | 11.2 | 14.8 | 14.2 | |||||||||||
| Other Current Liabilities | 2.0 | 2.0 | 0.0 | 1.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Current Liabilities | 383.7 | 399.8 | 359.4 | 282.6 | 290.8 | 356.1 | 266.4 | 324.5 | 310.9 | 251.9 | 222.7 | 181.8 | 219.3 | 41.1 | 28.1 | ||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 761.6 | - | 858.1 | 861.8 | 253.9 | - | 198.5 | - | 242.1 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 128.4 | 156.3 | 22.6 | 27.7 | 48.3 | 0.7 | 0.9 | 1.1 | 1.2 | 1.1 | 0.0 | - | - | - | - | - | |||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Current Liabilities | 0.7 | 0.9 | 1.0 | 0.8 | 1.1 | 1.0 | 1.0 | 0.8 | 0.8 | 0.9 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | |||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Liabilities | 1,356.1 | 1,604.6 | 1,368.2 | 1,414.3 | 1,674.7 | 1,732.1 | 1,642.3 | 1,673.2 | 1,694.6 | 1,556.5 | 1,502.1 | 1,088.8 | 1,057.7 | 1,068.1 | 974.5 | 1,007.6 | |||||||||||||
| Common Equity | |||||||||||||||||||||||||||||
| Common Stock | 1.1 | 1.1 | 0.8 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.7 | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 2.2 | 1.1 | 0.3 | 0.3 | 0.1 | 0.1 | 0.8 | 0.8 | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Retained Earnings | (555.8) | (605.6) | (633.2) | (648.7) | (546.3) | (867.0) | (996.3) | (1,047.3) | (1,001.2) | (1,025.7) | (980.2) | (1,017.5) | (1,036.3) | (1,052.8) | (1,026.5) | (954.0) | (872.3) | ||||||||||||
| Accumulated Other Comprehensive Income | 0.3 | 2.3 | 5.4 | 21.0 | 6.9 | 1.7 | (4.0) | (5.3) | 0.0 | 0.0 | 0.0 | 0.8 | 0.6 | 0.1 | (0.3) | (1.5) | |||||||||||||
| Treasury Stock | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 3.1 | - | - | - | - | - | - | - | |||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Stockholders Equity | 2,449.3 | 2,481.8 | 1,660.1 | 2,019.3 | 2,080.0 | 1,756.8 | 1,549.5 | 1,493.8 | 1,544.0 | 1,475.9 | 1,520.0 | 1,154.5 | 1,088.1 | 1,068.4 | 1,037.2 | 1,055.7 | |||||||||||||
| Total Equity | 2,449.3 | 2,481.8 | 1,660.1 | 2,019.3 | 2,080.0 | 1,756.8 | 1,549.5 | 1,493.8 | 1,544.0 | 1,475.9 | 1,520.0 | 1,154.5 | 1,088.1 | 1,068.4 | 1,037.2 | 1,055.7 | 1,135.4 | 1,485.0 | |||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 761.6 | - | 858.1 | 861.8 | 253.9 | - | 198.5 | - | 242.1 | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 621.0 | - | 572.9 | 775.8 | ||||||||||
| Working Capital | 299.7 | 259.2 | 95.0 | 219.5 | 392.1 | 44.4 | 41.0 | (101.0) | (44.9) | (45.2) | 76.1 | 106.5 | 93.4 | 242.6 | 200.3 | 155.1 | 85.1 | 193.3 | |||||||||||
| Book Value | 2,449.3 | 2,481.8 | 1,660.1 | 2,019.3 | 2,080.0 | 1,756.8 | 1,549.5 | 1,493.8 | 1,544.0 | 1,475.9 | 1,520.0 | 1,154.5 | 1,088.1 | 1,068.4 | 1,037.2 | 1,055.7 | 1,135.4 | 1,485.0 | |||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | 1,475.7 | 1,520.0 | - | - | - | - | 1,055.7 | 1,135.1 | ||||||||||||
| 4.4 |
| 3.1 |
| 2.8 |
| 4.9 |
| 5.9 |
| 3.2 |
| 3.5 |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 252.1 |
| 330.4 |
| 134.4 |
| 56.4 |
| 54.4 |
| 30.7 |
| 38.0 |
| 30.2 |
| 31.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 165.3 |
| 155.5 |
| 147.5 |
| 179.2 |
| 165.4 |
| 176.8 |
| - |
| - |
| - |
| - |
| 1,885.5 |
| 2,110.3 |
| 1,896.5 |
| 459.1 |
| 394.6 |
| 275.6 |
| 291.2 |
| 608.2 |
| 638.5 |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.6 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,148.8 |
| 2,468.3 |
| 2,062.1 |
| 536.0 |
| 468.1 |
| 328.6 |
| 354.7 |
| 681.6 |
| 717.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 2.5 |
| 0.8 |
| 0.8 |
| 1.3 |
| 1.7 |
| 4.2 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.7 |
| 5.6 |
| 3.5 |
| 2.5 |
| 3.4 |
| 3.5 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.4 |
| 166.9 |
| 137.1 |
| 140.2 |
| 46.5 |
| 29.7 |
| 27.8 |
| 42.5 |
| 48.1 |
| 52.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,013.5 |
| 983.3 |
| 907.8 |
| 271.5 |
| 202.0 |
| 209.3 |
| 238.0 |
| 253.7 |
| 283.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (519.3) |
| (414.1) |
| (406.3) |
| (402.4) |
| (402.3) |
| (404.3) |
| (93.0) |
| (86.1) |
| - |
| - |
| - |
| - |
| (1.2) |
| (3.5) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,135.4 |
| 1,485.0 |
| 1,154.3 |
| 264.5 |
| 266.1 |
| 119.3 |
| 116.7 |
| 427.9 |
| 434.2 |
| 485.9 |
| 488.3 |
| 499.3 |
| 560.1 |
| 1,154.3 |
| 264.5 |
| 266.1 |
| 119.3 |
| 116.7 |
| 427.9 |
| 434.2 |
| 485.9 |
| 488.3 |
| 499.3 |
| 560.1 |
| 214.5 |
| - |
| 180.2 |
| - |
| 224.4 |
| - |
| - |
| - |
| - |
| - |
| (5.8) |
| 9.9 |
| 24.7 |
| 2.8 |
| (4.5) |
| (17.9) |
| (20.8) |
| - |
| - |
| - |
| - |
| 1,154.3 |
| 264.5 |
| 266.1 |
| 119.3 |
| 116.7 |
| 427.9 |
| 434.2 |
| 485.9 |
| 488.3 |
| 499.3 |
| 560.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (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 | 488.5 | 425.1 | 227.5 | 269.8 | 450.3 | 183.2 | 117.8 | 204.9 | 257.9 | 181.8 | 208.1 | 86.0 | 53.5 | 21.7 | 32.1 | 12.8 | 40.1 | 29.5 |
| Restricted Cash | 11.8 | 11.2 | 32.2 | 14.6 | 21.0 | 7.3 | 7.4 | 6.4 | 7.2 | 5.1 | 3.8 | 3.4 | 1.9 | 9.3 | 4.2 | 1.6 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 488.5 | 425.1 | 227.5 | 269.8 | 450.3 | 183.2 | 117.8 | 204.9 | 257.9 | 181.8 | 208.1 | 86.0 | 53.5 | 21.7 | 32.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 83.6 | 79.3 | 68.6 | 84.0 | 81.1 | 38.1 | 58.8 | 38.4 | 18.5 | 12.6 | 10.9 | 24.8 | 3.2 | 6.0 | 4.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 51.5 | 78.6 | 62.4 | 67.2 | 75.1 | 47.3 | 51.2 | 27.4 | 19.3 | 14.5 | 14.2 | 14.4 | 1.7 | 3.6 | 3.9 | 1.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | 1,643.3 | 482.2 | 470.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 911.7 | 861.8 | 190.3 | 224.1 | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.1 | 1.1 | 0.8 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.6 | 0.6 | 0.4 | 1.1 | 0.3 | 0.1 | 0.1 | 0.6 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 911.7 | 861.8 | 190.3 | 224.1 | - | - | ||
| - |
| 12.8 |
| 40.1 |
| 29.5 |
| 4.7 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 12.7 | 18.9 | 19.3 | 25.7 | 28.7 | 17.7 | 17.7 | 6.5 | 4.2 | 5.6 | 8.6 | 4.4 | 1.2 | 5.9 | 3.5 | 3.3 | - | - |
| Other Current Assets | 34.5 | 43.6 | 22.8 | 14.9 | 15.2 | 13.0 | 11.4 | 7.0 | 5.2 | 6.4 | 5.3 | 1.4 | 1.6 | - | - | - | - | - |
| Assets Held For Sale | - | 0.0 | 15.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 683.3 | 659.0 | 454.4 | 502.1 | 682.9 | 307.4 | 266.0 | 298.8 | 312.6 | 228.5 | 252.1 | 134.4 | 63.7 | 38.0 | 31.4 | 23.9 | - | - |
| 815.3 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | 201.4 | 155.5 | 179.2 | 176.8 | - | - | - |
| Property,Plant & Equipment Net | 2,962.2 | 3,235.9 | 2,539.7 | 2,881.6 | 3,013.0 | 2,877.1 | 2,965.5 | 2,716.0 | 1,823.7 | 1,771.8 | 1,885.5 | 1,896.5 | 394.6 | 291.2 | 638.5 | 654.3 | - | - |
| Long Term Investments | 0.8 | 1.7 | 1.7 | 1.7 | 1.6 | 1.3 | 1.2 | 1.1 | 1.1 | 1.0 | 0.8 | 0.6 | 0.0 | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | 0.0 | 0.3 | 11.9 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 157.1 | 184.5 | 27.8 | 37.6 | 48.3 | 0.9 | 1.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.3 | 0.4 | 0.0 | - | - | 0.0 | 3.7 | 3.7 | 0.0 | 1.6 | 0.0 | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,805.4 | 4,086.4 | 3,028.3 | 3,433.6 | 3,754.7 | 3,191.8 | 3,238.7 | 3,022.1 | 2,145.8 | 2,011.7 | 2,148.8 | 2,062.1 | 468.1 | 354.7 | 717.9 | 703.3 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 20.4 | 17.3 | 16.7 | 16.7 | 25.0 | 11.7 | 7.4 | 10.9 | 7.2 | 2.1 | 2.5 | 2.5 | 0.8 | 1.7 | 4.5 | 3.7 | - | - |
| Operating Lease Liabilities Current | 28.6 | 28.2 | 5.3 | 10.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 38.7 | 62.6 | 31.4 | 34.0 | 30.8 | 20.9 | 46.8 | 16.9 | 10.5 | 11.7 | 14.8 | 13.7 | 3.5 | 3.4 | 3.9 | 1.9 | - | - |
| Other Current Liabilities | 2.0 | 2.0 | 0.0 | 1.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 383.7 | 399.8 | 359.4 | 282.6 | 290.8 | 266.4 | 310.9 | 222.7 | 219.3 | 28.1 | 166.9 | 140.2 | 29.7 | 42.5 | 52.2 | 43.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 128.4 | 156.3 | 22.6 | 27.7 | 48.3 | 0.9 | 1.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.2 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.7 | 0.9 | 1.0 | 0.8 | 1.1 | 1.0 | 0.8 | 0.7 | 0.6 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,356.1 | 1,604.6 | 1,368.2 | 1,414.3 | 1,674.7 | 1,642.3 | 1,694.6 | 1,502.1 | 1,057.7 | 974.5 | 1,013.5 | 907.8 | 202.0 | 238.0 | 283.7 | 215.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (555.8) | (605.6) | (633.2) | (648.7) | (546.3) | (996.3) | (1,001.2) | (980.2) | (1,036.3) | (1,026.5) | (872.3) | (414.1) | (402.4) | (404.3) | (86.1) | (2.2) | - | - |
| Accumulated Other Comprehensive Income | 0.3 | 2.3 | 5.4 | 21.0 | 6.9 | (4.0) | 0.0 | 0.0 | 0.6 | (0.3) | (1.2) | (0.4) | 0.0 | - | - | - | - | - |
| Treasury Stock | - | - | - | - | 0.0 | 0.1 | 0.1 | 3.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,449.3 | 2,481.8 | 1,660.1 | 2,019.3 | 2,080.0 | 1,549.5 | 1,544.0 | 1,520.0 | 1,088.1 | 1,037.2 | 1,135.4 | 1,154.3 | 266.1 | 116.7 | 434.2 | 488.3 | 499.3 | 560.1 |
| Total Equity | 2,449.3 | 2,481.8 | 1,660.1 | 2,019.3 | 2,080.0 | 1,549.5 | 1,544.0 | 1,520.0 | 1,088.1 | 1,037.2 | 1,135.4 | 1,154.3 | 266.1 | 116.7 | 434.2 | 488.3 | 499.3 | 560.1 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | 703.7 | 775.8 | 136.8 | 202.4 | - | - | - | - |
| Working Capital | 299.7 | 259.2 | 95.0 | 219.5 | 392.1 | 41.0 | (44.9) | 76.1 | 93.4 | 200.3 | 85.1 | (5.8) | 33.9 | (4.5) | (20.8) | (19.3) | - | - |
| Book Value | 2,449.3 | 2,481.8 | 1,660.1 | 2,019.3 | 2,080.0 | 1,549.5 | 1,544.0 | 1,520.0 | 1,088.1 | 1,037.2 | 1,135.4 | 1,154.3 | 266.1 | 116.7 | 434.2 | 488.3 | 499.3 | 560.1 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | 1,037.2 | 1,135.1 | 1,142.4 | - | - | - | - | - | - |