| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 27.6 | 20.9 | 29.6 | 38.3 | 25.2 | 41.9 | 39.2 | 27.8 | 54.4 | 45.2 | 56.5 | 66.8 | 78.2 | 100.4 | 94.6 | |||||||||||||||||||||||||
| (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 | 20.9 | 41.9 | 45.2 | 100.4 | 178.9 | 131.3 | 80.4 | 140.4 | 49.8 | 22.1 | 69.5 | 6.0 | 10.2 | 21.7 | 16.8 | 10.8 | 21.2 | 19.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 193.5 | 120.5 | 139.5 | 172.9 | 82.6 | 41.9 | 67.4 | 49.5 | - | |
| Cash And Short Term Investments | 20.9 | 41.9 | 45.2 | 100.4 | 178.9 | 131.3 | 80.4 | 140.4 | 243.3 | 142.5 | 209.0 | 179.0 | 92.8 | 63.5 | 84.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 0.4 | 0.5 | 0.9 | 3.7 | 6.0 | 5.2 | 36.9 | 4.7 | 3.3 | 5.0 | 2.5 | 10.4 | 3.2 | 4.1 | 0.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 53.3 | 57.7 | 77.9 | 100.1 | 76.5 | 58.7 | 41.6 | 88.0 | 16.4 | 12.0 | 7.8 | 5.4 | 4.9 | 4.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 14.4 | 15.5 | 15.3 | 22.4 | 9.8 | 12.6 | 6.7 | 3.4 | 0.0 | 2.6 | 3.9 | 5.5 | 3.0 | 3.0 | 4.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 3.5 | 2.1 | 1.8 | 1.7 | 1.5 | 1.4 | 1.2 | 1.0 | 0.9 | 0.7 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 117.7 |
| 120.3 |
| 178.9 |
| 177.0 |
| 169.9 |
| 123.0 |
| 131.3 |
| 259.4 |
| 467.4 |
| 85.7 |
| 80.4 |
| 114.3 |
| 169.2 |
| 81.0 |
| 140.4 |
| 39.3 |
| 59.4 |
| 30.7 |
| 49.8 |
| 29.9 |
| 69.8 |
| 18.5 |
| 22.1 |
| 28.0 |
| 13.0 |
| Restricted Cash | - | - | 0.9 | - | 0.0 | 0.0 | 0.0 | - | 0.9 | 0.0 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 0.0 | 2.0 | 2.0 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 198.8 | 193.5 | 206.8 | 180.1 | 110.8 | 120.5 | 117.6 | 159.3 |
| Cash And Short Term Investments | 27.6 | 20.9 | 29.6 | 38.3 | 25.2 | 41.9 | 39.2 | 27.8 | 54.4 | 45.2 | 56.5 | 66.8 | 78.2 | 100.4 | 94.6 | 117.7 | 120.3 | 178.9 | 177.0 | 169.9 | 123.0 | 131.3 | 259.4 | 467.4 | 85.7 | 80.4 | 114.3 | 169.2 | 81.0 | 140.4 | 39.3 | 59.4 | 229.5 | 243.3 | 236.7 | 249.9 | 129.3 | 142.5 | 145.6 | 172.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 0.9 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | 10.5 | 0.6 | 0.7 | 0.9 | 1.1 | 2.7 | 7.0 | 3.7 | 4.5 | 6.0 | 6.9 | 6.0 | 8.0 | 6.9 | 6.7 | 5.2 | 39.5 | 5.6 | 7.0 | 36.9 | 22.0 | 12.1 | 7.3 | 4.7 | 5.6 | 5.0 | 3.6 | 3.3 | 3.4 | 3.5 | 2.4 | 5.0 | 1.5 | 2.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 3.2 | 4.4 | 8.4 | 6.6 | 7.8 | 5.2 | 8.4 | 11.7 | 12.6 | 12.4 | 13.7 | 12.6 | 13.7 | 18.2 | 18.0 | 21.1 | 15.0 | 15.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 37.1 | 35.8 | 44.1 | 49.9 | 37.6 | 51.7 | 58.1 | 40.1 | 68.6 | 94.3 | 147.6 | 159.6 | 227.1 | 300.3 | 336.6 | 343.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 10.3 | 11.0 | 14.8 | 15.7 | 16.9 | 17.9 | 19.1 | 20.6 | 22.0 | 26.9 | 28.4 | 60.7 | 59.9 | 63.5 | 56.0 | 53.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 37.6 | 34.5 | 36.7 | 38.9 | 39.7 | 40.5 | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 51.6 | 50.7 | 46.4 | 49.5 | 52.7 | 53.8 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.9 | 3.1 | 14.4 | 15.1 | 16.0 | 16.9 | 17.8 | 18.7 | 20.9 | 26.0 | 27.2 | 46.8 | 48.7 | 62.0 | 65.0 | 68.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | - | - | - | - | 15.0 | 17.4 | 16.2 | 17.0 | 17.2 | 16.1 | 16.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 60.0 | 59.7 | 88.6 | 97.6 | 86.2 | 101.6 | 111.3 | 93.0 | 129.0 | 165.3 | 219.7 | 325.1 | 440.6 | 562.5 | 593.9 | 617.1 | 654.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 19.3 | 14.4 | 15.6 | 10.7 | 18.2 | 15.5 | 19.8 | 17.6 | 15.5 | 15.3 | 15.5 | 14.8 | 19.9 | 22.4 | 17.4 | 13.1 | 11.1 | 9.8 | 8.0 | 10.1 | 11.6 | 12.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 0.4 | 0.9 | 7.6 | 7.6 | 7.6 | 7.6 | 0.8 | - | - | 0.0 | 1.5 | 6.9 | 9.6 | 51.8 | 71.9 | 78.8 | 80.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 15.1 | 9.4 | 9.9 | 13.9 | 9.8 | 8.2 | 11.6 | 15.8 | 18.5 | 23.6 | 14.2 | 19.0 | 15.4 | 16.0 | 14.0 | 14.2 | 14.1 | 11.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 53.1 | 42.5 | 50.1 | 47.7 | 49.6 | 45.8 | 43.2 | 39.0 | 40.2 | 47.7 | 48.5 | 53.8 | 57.8 | 111.7 | 122.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 19.3 | 25.1 | 25.4 | 23.5 | 24.9 | 26.3 | 27.7 | 29.1 | 30.8 | 33.5 | 35.0 | 36.4 | 37.7 | 39.0 | 39.7 | 41.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | - | - | - | - | 0.0 | 0.0 | 1.8 | 109.4 | 115.6 | 129.9 | 150.7 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | 6.4 | 6.3 | 5.7 | 6.1 | 6.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.6 | 0.6 | 1.0 | 1.0 | 0.9 | 0.9 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.2 | 1.2 | 1.3 | 1.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 78.9 | 74.0 | 82.4 | 78.0 | 81.3 | 78.9 | 72.1 | 69.3 | 72.3 | 82.4 | 84.8 | 91.4 | 105.0 | 267.6 | 284.8 | 298.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 4.1 | 3.5 | 3.2 | 2.7 | 2.3 | 2.1 | 2.1 | 2.1 | 2.0 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.6 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.2 | 1.2 | 1.2 | 1.2 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,658.2) | (1,627.2) | (1,589.8) | (1,554.9) | (1,534.9) | (1,504.3) | (1,480.9) | (1,491.6) | (1,455.5) | (1,406.4) | (1,346.1) | (1,241.9) | (1,127.4) | (1,148.5) | (1,096.6) | (1,043.4) | (1,000.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.5) | (1.5) | (1.4) | (1.5) | (5.5) | (7.5) | (4.2) | (5.9) | (5.8) | (4.6) | (6.6) | (5.9) | (5.8) | (8.4) | (19.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (19.0) | (14.3) | 6.2 | 19.6 | 4.9 | 22.8 | 39.1 | 23.7 | 56.7 | 82.9 | 134.9 | 233.6 | 335.6 | 295.0 | 309.2 | 318.3 | 334.5 | |||||||||||||||||||||||
| Total Equity | (19.0) | (14.3) | 6.2 | 19.6 | 4.9 | 22.8 | 39.1 | 23.7 | 56.7 | 82.9 | 134.9 | 233.6 | 335.6 | 295.0 | 309.2 | 318.3 | 334.5 | 375.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (16.0) | (6.6) | (6.0) | 2.2 | (12.0) | 5.9 | 15.0 | 1.1 | 28.4 | 46.6 | 99.1 | 105.8 | 169.2 | 188.6 | 214.3 | 223.1 | 221.5 | 270.9 | ||||||||||||||||||||||
| Book Value | (19.0) | (14.3) | 6.2 | 19.6 | 4.9 | 22.8 | 39.1 | 23.7 | 56.7 | 82.9 | 134.9 | 233.6 | 335.6 | 295.0 | 309.2 | 318.3 | 334.5 | 375.3 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | 134.9 | 233.6 | 284.1 | 206.7 | 228.2 | 232.1 | 242.9 | |||||||||||||||||||||||
| - |
| 60.3 |
| 21.2 |
| 19.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 4.4 | 5.2 | 9.3 | 18.2 | 15.9 | 12.0 | 5.4 | 5.3 | 1.5 | 1.8 | 0.8 | 0.6 | 0.5 | 0.3 | 0.3 | 0.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 35.8 | 51.7 | 94.3 | 300.3 | 398.8 | 659.7 | 405.5 | 410.5 | 248.4 | 149.6 | 212.6 | 190.9 | 97.3 | 68.4 | 85.7 | 61.3 | - | - |
| 4.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 42.2 | 39.8 | 51.0 | 36.5 | 25.0 | 17.4 | 11.7 | 9.3 | 7.0 | 5.6 | 4.8 | 3.9 | 3.5 | 3.0 | 2.7 | - | - | - |
| Property,Plant & Equipment Net | 11.0 | 17.9 | 26.9 | 63.5 | 51.5 | 41.3 | 29.9 | 78.7 | 31.1 | 6.6 | 2.9 | 1.5 | 1.4 | 1.5 | 1.6 | 1.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 38.7 | 12.6 | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | 0.0 | 0.0 | 37.6 | 39.7 | 42.8 | 39.3 | 40.0 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | - | - | - | - | - |
| Intangible Assets | - | 0.0 | 0.0 | 50.7 | 53.8 | 58.1 | 53.2 | 54.2 | 0.0 | - | - | 1.9 | 1.9 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 3.1 | 16.9 | 26.0 | 62.0 | 73.2 | 71.0 | 77.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.9 | 0.9 | 1.3 | 17.0 | 15.3 | 13.6 | 9.1 | 3.4 | 1.2 | 0.2 | 0.2 | 0.1 | 0.0 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 59.7 | 101.6 | 165.3 | 562.5 | 721.9 | 938.6 | 637.5 | 590.4 | 286.7 | 157.9 | 217.2 | 243.2 | 140.8 | 82.5 | 87.3 | 63.0 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 0.9 | 7.6 | 0.0 | 51.8 | 85.7 | 91.6 | 38.7 | 47.6 | 28.3 | 4.1 | 9.1 | 9.1 | 2.3 | 2.3 | 0.0 | 0.1 | - | - |
| Operating Lease Liabilities Current | 1.7 | 4.3 | 4.6 | 4.1 | 4.0 | 3.7 | 3.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 9.4 | 8.2 | 23.6 | 16.0 | 11.6 | 18.6 | 10.9 | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 42.5 | 45.8 | 47.7 | 111.7 | 127.9 | 143.5 | 69.9 | 78.5 | 44.9 | 13.3 | 20.1 | 20.9 | 10.1 | 8.8 | 7.2 | 7.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 25.1 | 26.3 | 33.5 | 39.0 | 44.1 | 38.4 | 41.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 5.9 | 5.9 | 0.0 | 109.4 | 166.8 | 245.0 | 81.4 | 108.3 | 29.2 | 4.5 | 4.7 | 13.1 | 6.7 | 8.8 | - | - | - | - |
| Deferred Tax Liabilities | - | - | 0.0 | 6.3 | 6.6 | 7.2 | 6.6 | 6.7 | - | - | - | 0.7 | 0.7 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.6 | 0.9 | 1.2 | 1.2 | 1.2 | 7.0 | 5.7 | 2.0 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 74.0 | 78.9 | 82.4 | 267.6 | 346.6 | 441.2 | 204.8 | 223.1 | 98.8 | 21.7 | 24.8 | 36.6 | 19.1 | 17.6 | 7.2 | 7.1 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 423.2 | 339.8 | 332.8 | 273.0 | - | - |
| Retained Earnings | (1,627.2) | (1,504.3) | (1,406.4) | (1,148.5) | (956.3) | (778.0) | (657.0) | (562.7) | (495.5) | (440.9) | (369.3) | (328.6) | (302.1) | (275.5) | (253.2) | (217.5) | - | - |
| Accumulated Other Comprehensive Income | (1.5) | (7.5) | (4.6) | (8.4) | (4.0) | 5.4 | (2.4) | (1.4) | (0.3) | 0.0 | - | (0.0) | 0.0 | 0.0 | 0.0 | (0.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | 0.0 | (0.9) | 0.2 | 0.7 | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (14.3) | 22.8 | 82.9 | 295.0 | 375.3 | 498.2 | 432.6 | 366.5 | 187.9 | 136.2 | 192.4 | 206.6 | 121.7 | 64.9 | 80.1 | 55.9 | 71.8 | 55.4 |
| Total Equity | (14.3) | 22.8 | 82.9 | 295.0 | 375.3 | 497.4 | 432.7 | 367.3 | 187.9 | 136.2 | 192.4 | 206.6 | 121.7 | 64.9 | 80.1 | 55.9 | 71.8 | 55.4 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | (6.6) | 5.9 | 46.6 | 188.6 | 270.9 | 516.1 | 335.6 | 332.0 | 203.5 | 136.3 | 192.5 | 170.0 | 87.1 | 59.6 | 78.5 | 54.2 | - | - |
| Book Value | (14.3) | 22.8 | 82.9 | 295.0 | 375.3 | 498.2 | 432.6 | 366.5 | 187.9 | 136.2 | 192.4 | 206.6 | 121.7 | 64.9 | 80.1 | 55.9 | 71.8 | 55.4 |
| Tangible Book Value | - | 22.8 | 82.9 | 206.7 | 281.9 | 397.3 | 340.1 | 272.2 | 186.3 | 134.6 | 190.9 | 203.2 | 118.3 | - | - | - | - | - |
| 15.4 |
| 16.7 |
| 12.1 |
| 12.0 |
| 11.2 |
| 8.4 |
| 4.9 |
| 5.4 |
| 4.7 |
| 5.8 |
| 3.7 |
| 5.3 |
| 3.4 |
| 5.1 |
| 2.8 |
| 1.5 |
| 1.7 |
| 2.0 |
| 1.7 |
| 1.8 |
| 1.5 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 340.1 |
| 398.8 |
| 447.4 |
| 554.1 |
| 606.9 |
| 659.7 |
| 700.3 |
| 679.4 |
| 370.9 |
| 405.5 |
| 384.2 |
| 461.8 |
| 362.6 |
| 410.5 |
| 468.2 |
| 550.0 |
| 236.3 |
| 248.4 |
| 242.3 |
| 255.7 |
| 133.8 |
| 149.6 |
| 148.8 |
| 176.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.6 |
| 51.5 |
| 50.8 |
| 49.6 |
| 45.2 |
| 41.3 |
| 35.3 |
| 33.9 |
| 31.3 |
| 29.9 |
| 26.5 |
| 21.0 |
| 18.3 |
| 78.7 |
| 50.5 |
| 37.2 |
| 33.6 |
| 31.1 |
| 8.5 |
| 8.3 |
| 7.3 |
| 6.6 |
| 4.9 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.5 |
| 41.0 |
| 42.8 |
| 41.0 |
| 39.3 |
| 38.6 |
| 39.3 |
| 38.3 |
| 39.8 |
| 39.3 |
| 40.0 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 54.9 |
| 56.3 |
| 55.6 |
| 58.1 |
| 55.6 |
| 53.2 |
| 52.1 |
| 53.2 |
| 51.7 |
| 53.9 |
| 53.2 |
| 54.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.9 |
| 73.2 |
| 66.2 |
| 68.3 |
| 70.3 |
| 71.0 |
| 71.6 |
| 73.5 |
| 75.4 |
| 77.3 |
| 77.5 |
| 79.4 |
| 28.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.3 |
| 15.4 |
| 14.9 |
| 14.1 |
| 13.6 |
| 12.7 |
| 13.8 |
| 9.5 |
| 9.1 |
| 7.7 |
| 7.6 |
| 4.1 |
| 3.4 |
| 6.4 |
| - |
| - |
| 1.2 |
| 1.0 |
| 1.0 |
| 1.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 721.9 |
| 772.4 |
| 835.4 |
| 877.1 |
| 938.6 |
| 963.7 |
| 894.7 |
| 584.3 |
| 637.5 |
| 640.2 |
| 673.5 |
| 542.7 |
| 590.4 |
| 606.6 |
| 627.7 |
| 281.2 |
| 286.7 |
| 269.8 |
| 283.0 |
| 146.8 |
| 157.9 |
| 165.0 |
| 180.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.7 |
| 90.5 |
| 94.0 |
| 94.4 |
| 91.6 |
| 87.8 |
| 61.4 |
| 36.6 |
| 38.7 |
| 47.6 |
| 50.8 |
| 54.8 |
| 47.6 |
| 51.1 |
| 57.2 |
| 35.2 |
| 28.3 |
| 28.4 |
| 29.5 |
| 3.6 |
| 4.1 |
| 4.7 |
| 5.2 |
| - |
| - |
| - |
| 4.0 |
| 3.9 |
| - |
| 3.4 |
| 3.4 |
| 3.3 |
| - |
| 3.0 |
| 2.5 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.8 |
| 15.4 |
| 13.8 |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 120.0 |
| 118.5 |
| 127.9 |
| 131.9 |
| 136.9 |
| 132.8 |
| 143.5 |
| 123.6 |
| 93.9 |
| 62.1 |
| 69.9 |
| 80.6 |
| 82.0 |
| 91.1 |
| 78.5 |
| 74.1 |
| 75.9 |
| 49.4 |
| 44.9 |
| 42.9 |
| 41.7 |
| 13.1 |
| 13.3 |
| 13.9 |
| 14.5 |
| 42.8 |
| 44.1 |
| 36.1 |
| 37.3 |
| 38.5 |
| 38.4 |
| 38.3 |
| 39.2 |
| 40.2 |
| 41.2 |
| 40.6 |
| 41.6 |
| 13.3 |
| 27.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 166.8 |
| 183.9 |
| 201.3 |
| 222.3 |
| 245.0 |
| 267.9 |
| 237.6 |
| 75.3 |
| 81.4 |
| 87.8 |
| 94.2 |
| 100.6 |
| 108.3 |
| 123.9 |
| 137.7 |
| 24.0 |
| 29.2 |
| 36.3 |
| 43.4 |
| 4.1 |
| 4.5 |
| 5.0 |
| 6.2 |
| 6.6 |
| 6.8 |
| 7.0 |
| 6.9 |
| 7.2 |
| 6.9 |
| 6.6 |
| 6.4 |
| 6.6 |
| 6.4 |
| 6.7 |
| 6.6 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.2 |
| 7.6 |
| 7.4 |
| 7.2 |
| 7.0 |
| 6.2 |
| 6.1 |
| 5.9 |
| 5.7 |
| 5.5 |
| 3.3 |
| 1.9 |
| 2.0 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 319.8 |
| 346.6 |
| 366.4 |
| 389.9 |
| 407.7 |
| 441.2 |
| 442.8 |
| 383.5 |
| 189.9 |
| 204.8 |
| 220.9 |
| 227.7 |
| 213.5 |
| 223.1 |
| 226.7 |
| 239.9 |
| 98.8 |
| 98.8 |
| 83.1 |
| 89.0 |
| 21.1 |
| 21.7 |
| 21.1 |
| 20.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (956.3) |
| (918.8) |
| (871.1) |
| (823.9) |
| (778.0) |
| (737.4) |
| (735.8) |
| (699.9) |
| (657.0) |
| (661.5) |
| (634.2) |
| (603.9) |
| (562.7) |
| (544.0) |
| (531.2) |
| (514.5) |
| (495.5) |
| (482.4) |
| (470.0) |
| (457.5) |
| (440.9) |
| (431.3) |
| (412.3) |
| (13.2) |
| (7.0) |
| (4.0) |
| (0.6) |
| 2.0 |
| 0.7 |
| 5.4 |
| 1.6 |
| (1.7) |
| (3.8) |
| (2.4) |
| (4.9) |
| (0.8) |
| (2.7) |
| (1.4) |
| (0.2) |
| (0.2) |
| (0.4) |
| (0.3) |
| (0.1) |
| (0.1) |
| (0.1) |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| (0.9) |
| (0.9) |
| (0.5) |
| (0.3) |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.6 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 375.3 |
| 406.0 |
| 445.5 |
| 470.4 |
| 498.2 |
| 521.4 |
| 511.5 |
| 394.3 |
| 432.6 |
| 419.1 |
| 445.1 |
| 328.5 |
| 366.5 |
| 379.9 |
| 387.9 |
| 182.4 |
| 187.9 |
| 186.7 |
| 194.0 |
| 125.7 |
| 136.2 |
| 143.8 |
| 160.0 |
| 406.0 |
| 445.5 |
| 469.4 |
| 497.4 |
| 520.9 |
| 511.2 |
| 394.4 |
| 432.7 |
| 419.3 |
| 445.7 |
| 329.2 |
| 367.3 |
| 379.9 |
| 387.9 |
| 182.4 |
| 187.9 |
| 186.7 |
| 194.0 |
| 125.7 |
| 136.2 |
| 143.8 |
| 160.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 315.5 |
| 417.1 |
| 474.1 |
| 516.1 |
| 576.7 |
| 585.5 |
| 308.9 |
| 335.6 |
| 303.6 |
| 379.8 |
| 271.5 |
| 332.0 |
| 394.1 |
| 474.1 |
| 186.9 |
| 203.5 |
| 199.4 |
| 214.0 |
| 120.7 |
| 136.3 |
| 135.0 |
| 161.7 |
| 406.0 |
| 445.5 |
| 470.4 |
| 498.2 |
| 521.4 |
| 511.5 |
| 394.3 |
| 432.6 |
| 419.1 |
| 445.1 |
| 328.5 |
| 366.5 |
| 379.9 |
| 387.9 |
| 182.4 |
| 187.9 |
| 186.7 |
| 194.0 |
| 125.7 |
| 136.2 |
| 143.8 |
| 160.0 |
| 281.9 |
| 310.6 |
| 347.7 |
| 373.8 |
| 397.3 |
| 424.9 |
| 418.9 |
| 303.6 |
| 340.1 |
| 329.1 |
| 351.4 |
| 236.0 |
| 272.2 |
| 378.3 |
| 386.3 |
| 180.8 |
| 186.3 |
| 185.1 |
| 192.5 |
| 124.1 |
| 134.6 |
| 142.3 |
| 158.4 |