| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 287.0 | 360.0 | 287.0 | 354.0 | 612.0 | 301.0 | 213.0 | 228.0 | 336.0 | 184.0 | 166.0 | 134.0 | 94.4 | 63.7 | 31.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | 15.0 | 15.0 | 14.6 | 14.5 | 15.3 | - | - |
| Short Term Investments | - | 0.0 | 65.0 | 76.0 | 135.0 | 57.0 | 68.0 | 54.0 | 0.0 | - | - | - | - | - | - |
| Cash And Short Term Investments | 287.0 | 360.0 | 352.0 | 430.0 | 747.0 | 358.0 | 281.0 | 282.0 | 336.0 | 184.0 | 166.0 | 134.0 | 94.4 | 63.7 | 31.6 |
| Receivables | |||||||||||||||
| Accounts Receivable | 20.0 | 32.0 | 18.0 | 19.0 | 15.0 | 18.0 | 9.0 | 11.0 | 21.0 | - | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 40.0 | 50.0 | 72.0 | 77.0 | 74.0 | 273.0 | 245.0 | 209.0 | 174.0 | 143.0 | 110.0 | 92.2 | 74.1 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | 45.0 | 23.0 | 12.9 | 12.3 | 7.3 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 895.0 | 908.0 | 984.0 | 496.0 | 495.0 | 348.0 | 369.0 | 391.0 | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | 494.4 | 442.7 | 74.2 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 895.0 | 908.0 | 984.0 | 496.0 | 495.0 | 370.0 | 391.0 | 413.0 | 40.0 | - | - | - | - | - | - |
| Net debt | |||||||||||||||
| (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 | 340.0 | 287.0 | 321.0 | 407.0 | 349.0 | 360.0 | 251.0 | 177.0 | 298.0 | 287.0 | 170.0 | 482.0 | 707.0 | 354.0 | 454.0 | |||||||||||||||||||||||||
| 82.0 |
| 64.0 |
| 67.0 |
| 71.0 |
| 67.0 |
| 63.0 |
| 52.0 |
| 48.0 |
| 38.0 |
| 11.0 |
| 8.6 |
| 9.3 |
| 7.8 |
| - |
| - |
| Other Current Assets | 47.0 | 46.0 | 44.0 | 46.0 | 41.0 | 87.0 | 64.0 | 59.0 | 2.0 | 2.0 | 1.4 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,868.0 | 3,180.0 | 2,578.0 | 2,326.0 | 2,439.0 | 2,160.0 | 1,871.0 | 1,646.0 | 1,991.0 | 1,535.0 | 1,568.2 | 1,824.3 | 898.5 | - | - |
| - |
| Accumulated Depreciation | 29.0 | 37.0 | 55.0 | 50.0 | 50.0 | 194.0 | 160.0 | 130.0 | 104.0 | 84.0 | 72.1 | 59.9 | 48.4 | - | - |
| Property,Plant & Equipment Net | 11.0 | 10.0 | 17.0 | 24.0 | 24.0 | 79.0 | 85.0 | 79.0 | 70.0 | 59.0 | 37.8 | 32.3 | 25.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 461.0 | 461.0 | 462.0 | 462.0 | 294.0 | 294.0 | 289.0 | 289.0 | 289.0 | 289.0 | 289.2 | 288.9 | 288.9 | - | - |
| Intangible Assets | 153.0 | 156.0 | 172.0 | 163.0 | 61.0 | 18.0 | 15.0 | 21.0 | 26.0 | 31.0 | 46.8 | 81.7 | 134.0 | - | - |
| Operating Lease Right Of Use Assets | 36.0 | 24.0 | 24.0 | 31.0 | 42.0 | 51.0 | 55.0 | 53.0 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 2.0 | 0.0 | 0.0 | 0.0 | 1.0 | - | - |
| Other Non-Current Assets | 140.0 | 143.0 | 139.0 | 133.0 | 115.0 | 93.0 | 96.0 | 78.0 | 55.0 | 18.0 | 19.5 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,797.0 | 4,119.0 | 3,693.0 | 3,443.0 | 3,309.0 | 3,043.0 | 2,748.0 | 2,435.0 | 2,593.0 | 2,095.0 | 2,092.4 | 2,340.6 | 1,434.7 | - | - |
| Short Term Debt | - | - | - | - | 0.0 | 22.0 | 22.0 | 22.0 | 40.0 | - | - | - | - | - | - |
| Deferred Revenue Current | 57.0 | 76.0 | 65.0 | 106.0 | 97.0 | 134.0 | 44.0 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 10.0 | 13.0 | 14.0 | 15.0 | 11.0 | 11.0 | 17.0 | 16.0 | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | 0.0 | 12.0 | 11.4 | 10.3 | 9.1 | - | - |
| Total Current Liabilities | 2,637.0 | 2,981.0 | 2,463.0 | 1,988.0 | 1,739.0 | 1,870.0 | 1,643.0 | 1,425.0 | 1,757.0 | 1,379.0 | 1,455.7 | 1,703.0 | 833.5 | - | - |
| Operating Lease Liabilities Non-Current |
| 37.0 |
| 26.0 |
| 30.0 |
| 41.0 |
| 41.0 |
| 49.0 |
| 48.0 |
| 37.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 55.0 | 11.0 | 13.0 | 8.0 | 11.0 | 22.0 | 61.0 | 68.0 | 68.0 | 92.0 | 54.6 | 58.5 | 8.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 13.0 | 14.0 | 5.0 | 7.0 | 7.0 | 9.0 | 8.0 | 18.0 | 14.0 | 8.0 | 7.5 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,743.0 | 4,050.0 | 3,615.0 | 2,668.0 | 2,428.0 | 2,436.0 | 2,273.0 | 2,060.0 | 2,387.0 | 2,060.0 | 2,084.4 | 2,366.3 | 1,705.1 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (1,081.0) | (984.0) | (896.0) | (119.0) | 74.0 | (144.0) | (219.0) | (266.0) | (377.0) | (500.0) | (485.6) | (468.1) | (467.2) | - | - |
| Accumulated Other Comprehensive Income | 0.0 | (3.0) | (2.0) | (5.0) | (1.0) | 4.0 | 0.0 | - | - | (0.6) | (0.7) | (0.3) | (0.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 54.0 | 69.0 | 78.0 | 775.0 | 881.0 | 607.0 | 475.0 | 375.0 | 206.0 | 35.0 | 8.0 | (25.0) | (393.2) | (65.6) | (29.3) |
| Total Equity | 54.0 | 69.0 | 78.0 | 775.0 | 881.0 | 607.0 | 475.0 | 375.0 | 206.0 | 35.0 | 8.0 | (25.0) | (393.2) | (65.6) | (29.3) |
| 608.0 |
| 548.0 |
| 632.0 |
| 66.0 |
| (252.0) |
| 12.0 |
| 110.0 |
| 131.0 |
| (296.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 231.0 | 199.0 | 115.0 | 338.0 | 700.0 | 290.0 | 228.0 | 221.0 | 234.0 | 156.0 | 112.4 | 121.3 | 65.1 | - | - |
| Book Value | 54.0 | 69.0 | 78.0 | 775.0 | 881.0 | 607.0 | 475.0 | 375.0 | 206.0 | 35.0 | 8.0 | (25.0) | (393.2) | (65.6) | (29.3) |
| Tangible Book Value | (560.0) | (548.0) | (556.0) | 150.0 | 526.0 | 295.0 | 171.0 | 65.0 | (109.0) | (285.0) | (328.0) | (395.6) | (816.1) | - | - |
| 336.0 |
| 235.0 |
| 612.0 |
| 525.0 |
| 464.0 |
| 500.0 |
| 301.0 |
| 563.0 |
| 637.0 |
| 521.0 |
| - |
| 216.0 |
| 219.0 |
| 251.0 |
| 228.0 |
| 237.0 |
| 202.0 |
| 330.0 |
| 336.0 |
| 263.5 |
| 233.9 |
| 216.1 |
| 184.0 |
| 160.6 |
| 166.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.4 | 14.6 | 14.6 | 14.6 | 68.4 | 14.6 |
| Short Term Investments | - | - | - | - | - | - | 50.0 | 72.0 | 85.0 | 65.0 | 75.0 | 69.0 | 89.0 | 76.0 | 95.0 | 120.0 | 154.0 | 135.0 | 155.0 | 131.0 | 71.0 | 57.0 | 61.0 | 76.0 | 65.0 | - | 67.0 | 76.0 | 56.0 | 54.0 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 340.0 | 287.0 | 321.0 | 407.0 | 349.0 | 360.0 | 301.0 | 249.0 | 383.0 | 352.0 | 245.0 | 551.0 | 796.0 | 430.0 | 549.0 | 456.0 | 389.0 | 747.0 | 680.0 | 595.0 | 571.0 | 358.0 | 624.0 | 713.0 | 586.0 | - | 283.0 | 295.0 | 307.0 | 282.0 | 237.0 | 202.0 | 330.0 | 336.0 | 263.5 | 233.9 | 216.1 | 184.0 | 160.6 | 166.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 7.0 | 20.0 | 10.0 | 12.0 | 21.0 | 32.0 | 15.0 | 15.0 | 11.0 | 18.0 | 21.0 | 18.0 | 15.0 | 19.0 | 9.0 | 9.0 | 10.0 | 15.0 | 8.0 | 8.0 | 5.0 | 18.0 | 6.0 | 5.0 | 9.0 | - | 9.0 | 10.0 | 12.0 | 11.0 | 5.0 | 7.0 | 8.0 | 20.0 | 5.9 | 7.6 | 11.5 | 4.9 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 64.0 | 82.0 | 53.0 | 50.0 | 60.0 | 64.0 | 64.0 | 76.0 | 79.0 | 67.0 | 75.0 | 72.0 | 85.0 | 71.0 | 63.0 | 62.0 | 55.0 | 67.0 | ||||||||||||||||||||||
| Other Current Assets | 51.0 | 47.0 | 49.0 | 45.0 | 44.0 | 46.0 | 51.0 | 48.0 | 50.0 | 44.0 | 49.0 | 45.0 | 44.0 | 46.0 | 144.0 | 93.0 | 106.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,484.0 | 2,868.0 | 2,498.0 | 2,762.0 | 2,857.0 | 3,180.0 | 2,605.0 | 2,566.0 | 2,840.0 | 2,578.0 | 1,853.0 | 2,177.0 | 2,629.0 | 2,326.0 | 1,965.0 | 1,957.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 22.0 | 11.0 | 11.0 | 10.0 | 9.0 | 10.0 | 14.0 | 14.0 | 15.0 | 17.0 | 16.0 | 29.0 | 31.0 | 24.0 | 90.0 | 84.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 461.0 | 461.0 | 461.0 | 461.0 | 461.0 | 461.0 | 462.0 | 462.0 | 462.0 | 462.0 | 462.0 | 462.0 | 462.0 | 462.0 | 462.0 | 430.0 | 433.0 | 294.0 | ||||||||||||||||||||||
| Intangible Assets | 155.0 | 153.0 | 151.0 | 148.0 | 146.0 | 156.0 | 179.0 | 176.0 | 174.0 | 172.0 | 169.0 | 156.0 | 155.0 | 163.0 | 103.0 | 95.0 | 100.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 38.0 | 36.0 | 37.0 | 39.0 | 22.0 | 24.0 | 30.0 | 21.0 | 22.0 | 24.0 | 24.0 | 27.0 | 29.0 | 31.0 | 38.0 | 45.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 138.0 | 140.0 | 142.0 | 144.0 | 146.0 | 143.0 | 141.0 | 145.0 | 142.0 | 139.0 | 145.0 | 136.0 | 133.0 | 133.0 | 128.0 | 125.0 | 120.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,420.0 | 3,797.0 | 3,425.0 | 3,688.0 | 3,775.0 | 4,119.0 | 3,729.0 | 3,703.0 | 3,968.0 | 3,693.0 | 2,966.0 | 3,290.0 | 3,736.0 | 3,443.0 | 3,079.0 | 3,044.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.0 | 26.6 | 22.6 | 22.5 | 18.5 | 16.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 49.0 | 57.0 | 43.0 | 41.0 | 49.0 | 76.0 | 39.0 | 70.0 | 51.0 | 65.0 | 73.0 | 78.0 | 131.0 | 106.0 | 54.0 | 74.0 | 124.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 11.0 | 10.0 | 10.0 | 3.0 | 12.0 | 13.0 | 15.0 | 13.0 | 14.0 | 14.0 | 15.0 | 15.0 | 16.0 | 15.0 | 15.0 | 15.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,226.0 | 2,637.0 | 2,249.0 | 2,508.0 | 2,646.0 | 2,981.0 | 2,440.0 | 2,463.0 | 2,669.0 | 2,463.0 | 1,703.0 | 1,707.0 | 2,235.0 | 1,988.0 | 1,521.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 896.0 | 895.0 | 895.0 | 894.0 | 909.0 | 908.0 | 993.0 | 984.0 | 984.0 | 984.0 | 1,091.0 | 496.0 | 496.0 | 496.0 | 496.0 | 495.0 | 495.0 | 495.0 | 495.0 | 495.0 | 494.0 | 348.0 | 353.0 | 358.0 | 364.0 | - | 375.0 | 380.0 | 385.0 | 391.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 39.0 | 37.0 | 38.0 | 48.0 | 24.0 | 26.0 | 30.0 | 24.0 | 27.0 | 30.0 | 30.0 | 33.0 | 36.0 | 41.0 | 41.0 | 45.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 54.0 | 55.0 | 9.0 | 10.0 | 10.0 | 11.0 | 18.0 | 13.0 | 13.0 | 13.0 | 5.0 | 7.0 | 9.0 | 8.0 | 29.0 | 22.0 | 26.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 13.0 | 13.0 | 14.0 | 12.0 | 12.0 | 14.0 | 12.0 | 12.0 | 12.0 | 5.0 | 5.0 | 10.0 | 8.0 | 7.0 | 7.0 | 9.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,337.0 | 3,743.0 | 3,315.0 | 3,581.0 | 3,712.0 | 4,050.0 | 3,600.0 | 3,603.0 | 3,825.0 | 3,615.0 | 2,956.0 | 2,375.0 | 2,911.0 | 2,668.0 | 2,223.0 | 2,281.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 522.9 | 513.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,066.0) | (1,081.0) | (1,002.0) | (988.0) | (1,006.0) | (984.0) | (910.0) | (916.0) | (848.0) | (896.0) | (935.0) | (13.0) | (83.0) | (119.0) | (17.0) | (86.0) | (133.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.0) | 0.0 | 0.0 | 0.0 | (1.0) | (3.0) | 2.0 | (5.0) | (5.0) | (2.0) | (8.0) | (6.0) | (2.0) | (5.0) | (5.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 83.0 | 54.0 | 110.0 | 107.0 | 63.0 | 69.0 | 129.0 | 100.0 | 143.0 | 78.0 | 10.0 | 915.0 | 825.0 | 775.0 | 856.0 | 763.0 | 695.0 | |||||||||||||||||||||||
| Total Equity | 83.0 | 54.0 | 110.0 | 107.0 | 63.0 | 69.0 | 129.0 | 100.0 | 143.0 | 78.0 | 10.0 | 915.0 | 825.0 | 775.0 | 856.0 | 763.0 | 695.0 | 881.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 896.0 | 895.0 | 895.0 | 894.0 | 909.0 | 908.0 | 993.0 | 984.0 | 984.0 | 984.0 | 1,091.0 | 496.0 | 496.0 | 496.0 | 496.0 | 495.0 | 495.0 | 495.0 | 495.0 | 495.0 | 494.0 | 370.0 | 375.0 | 380.0 | 386.0 | - | 397.0 | 402.0 | 407.0 | 413.0 | - | - | - | - | - | - | - | - | - | - |
| Net debt | 556.0 | 608.0 | 574.0 | 487.0 | 560.0 | 548.0 | 692.0 | 735.0 | 601.0 | 632.0 | 846.0 | (55.0) | (300.0) | 66.0 | (53.0) | 39.0 | 106.0 | (252.0) | ||||||||||||||||||||||
| Working Capital | 258.0 | 231.0 | 249.0 | 254.0 | 211.0 | 199.0 | 165.0 | 103.0 | 171.0 | 115.0 | 150.0 | 470.0 | 394.0 | 338.0 | 444.0 | 374.0 | 305.0 | 700.0 | ||||||||||||||||||||||
| Book Value | 83.0 | 54.0 | 110.0 | 107.0 | 63.0 | 69.0 | 129.0 | 100.0 | 143.0 | 78.0 | 10.0 | 915.0 | 825.0 | 775.0 | 856.0 | 763.0 | 695.0 | 881.0 | ||||||||||||||||||||||
| Tangible Book Value | (533.0) | (560.0) | (502.0) | (502.0) | (544.0) | (548.0) | (512.0) | (538.0) | (493.0) | (556.0) | (621.0) | 297.0 | 208.0 | 150.0 | 291.0 | 238.0 | 162.0 | |||||||||||||||||||||||
| 73.0 |
| 68.0 |
| 58.0 |
| 63.0 |
| 53.0 |
| 50.0 |
| 55.0 |
| - |
| 63.0 |
| 64.0 |
| 58.0 |
| 48.0 |
| 38.0 |
| 37.0 |
| 22.0 |
| 15.0 |
| 11.0 |
| 13.0 |
| 9.1 |
| 10.8 |
| 13.0 |
| 12.9 |
| 91.0 |
| 95.0 |
| 109.0 |
| 105.0 |
| 87.0 |
| 89.0 |
| 80.0 |
| 83.0 |
| - |
| 69.0 |
| 73.0 |
| 81.0 |
| 59.0 |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.2 |
| 2.0 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,093.0 |
| 2,439.0 |
| 2,201.0 |
| 2,084.0 |
| 2,160.0 |
| 2,160.0 |
| 1,979.0 |
| 1,935.0 |
| 1,892.0 |
| - |
| 1,375.0 |
| 1,455.0 |
| 1,494.0 |
| 1,646.0 |
| 1,337.0 |
| 1,249.0 |
| 1,419.0 |
| 1,991.0 |
| 1,233.6 |
| 1,177.0 |
| 1,308.6 |
| 1,535.4 |
| 1,044.2 |
| 1,151.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.0 |
| 79.0 |
| 78.0 |
| 76.0 |
| 75.0 |
| 79.0 |
| 80.0 |
| 82.0 |
| 82.0 |
| - |
| 86.0 |
| 89.0 |
| 82.0 |
| 79.0 |
| 78.0 |
| 79.0 |
| 74.0 |
| 70.0 |
| 68.5 |
| 66.8 |
| 63.4 |
| 58.6 |
| 53.1 |
| 47.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 294.0 |
| 294.0 |
| 294.0 |
| 294.0 |
| 294.0 |
| 289.0 |
| 289.0 |
| - |
| 289.0 |
| 289.0 |
| 289.0 |
| 289.0 |
| - |
| - |
| - |
| - |
| 289.2 |
| 289.2 |
| 289.2 |
| 289.2 |
| 289.2 |
| 289.2 |
| 6.0 |
| 7.0 |
| 9.0 |
| 17.0 |
| 18.0 |
| 19.0 |
| 13.0 |
| 14.0 |
| - |
| 17.0 |
| 18.0 |
| 19.0 |
| 21.0 |
| - |
| - |
| - |
| - |
| 27.1 |
| 28.4 |
| 29.7 |
| 31.1 |
| 32.4 |
| 37.1 |
| 48.0 |
| 42.0 |
| 44.0 |
| 48.0 |
| 51.0 |
| 51.0 |
| 42.0 |
| 46.0 |
| 52.0 |
| 0.0 |
| 57.0 |
| 60.0 |
| 59.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.0 |
| 102.0 |
| 94.0 |
| 94.0 |
| 93.0 |
| 107.0 |
| 105.0 |
| 102.0 |
| - |
| 95.0 |
| 90.0 |
| 85.0 |
| 78.0 |
| 27.0 |
| 23.0 |
| 18.0 |
| 16.0 |
| 18.4 |
| 19.3 |
| 19.2 |
| 18.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,204.0 |
| 3,309.0 |
| 3,069.0 |
| 2,978.0 |
| 3,005.0 |
| 3,043.0 |
| 2,867.0 |
| 2,802.0 |
| 2,765.0 |
| - |
| 2,245.0 |
| 2,318.0 |
| 2,345.0 |
| 2,435.0 |
| 2,104.0 |
| 2,015.0 |
| 2,047.0 |
| 2,593.0 |
| 1,836.9 |
| 1,758.7 |
| 1,872.7 |
| 2,095.1 |
| 1,600.3 |
| 1,696.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 22.0 |
| 22.0 |
| 22.0 |
| 22.0 |
| - |
| 22.0 |
| 22.0 |
| 22.0 |
| 22.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.0 |
| 120.0 |
| 132.0 |
| 151.0 |
| 134.0 |
| 209.0 |
| 146.0 |
| 38.0 |
| - |
| - |
| - |
| - |
| - |
| 35.0 |
| 28.0 |
| - |
| 52.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| 11.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 11.0 |
| 11.0 |
| 13.0 |
| 16.0 |
| 0.0 |
| 17.0 |
| 17.0 |
| 16.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.3 |
| 13.7 |
| 14.5 |
| 12.6 |
| 12.0 |
| 11.2 |
| 1,583.0 |
| 1,788.0 |
| 1,739.0 |
| 1,556.0 |
| 1,530.0 |
| 1,640.0 |
| 1,870.0 |
| 1,637.0 |
| 1,571.0 |
| 1,608.0 |
| - |
| 1,122.0 |
| 1,219.0 |
| 1,268.0 |
| 1,425.0 |
| 1,111.0 |
| 1,061.0 |
| 1,172.0 |
| 1,757.0 |
| 1,046.7 |
| 1,008.3 |
| 1,148.8 |
| 1,378.6 |
| 938.5 |
| 1,021.9 |
| 48.0 |
| 41.0 |
| 43.0 |
| 46.0 |
| 49.0 |
| 49.0 |
| 41.0 |
| 43.0 |
| 45.0 |
| 10.0 |
| 52.0 |
| 55.0 |
| 54.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 21.0 |
| 21.0 |
| 21.0 |
| 22.0 |
| 64.0 |
| 63.0 |
| 62.0 |
| - |
| 64.0 |
| 67.0 |
| 65.0 |
| 68.0 |
| 72.0 |
| 70.0 |
| 71.0 |
| 68.0 |
| 90.8 |
| 91.8 |
| 91.8 |
| 92.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 7.0 |
| 8.0 |
| 9.0 |
| 10.0 |
| 9.0 |
| 10.0 |
| 10.0 |
| 8.0 |
| - |
| 9.0 |
| 10.0 |
| 11.0 |
| 18.0 |
| 16.0 |
| 16.0 |
| 10.0 |
| 14.0 |
| 14.5 |
| 11.1 |
| 11.5 |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,509.0 |
| 2,428.0 |
| 2,260.0 |
| 2,234.0 |
| 2,352.0 |
| 2,436.0 |
| 2,247.0 |
| 2,186.0 |
| 2,232.0 |
| - |
| 1,768.0 |
| 1,879.0 |
| 1,939.0 |
| 2,060.0 |
| 1,754.0 |
| 1,706.0 |
| 1,785.0 |
| 2,387.0 |
| 1,705.1 |
| 1,667.2 |
| 1,830.1 |
| 2,060.6 |
| 1,571.4 |
| 1,663.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.0 |
| 18.0 |
| (35.0) |
| (108.0) |
| (144.0) |
| (115.0) |
| (108.0) |
| (172.0) |
| (219.0) |
| (200.0) |
| (229.0) |
| (245.0) |
| (266.0) |
| (273.0) |
| (302.0) |
| (332.0) |
| (377.0) |
| (435.7) |
| (465.1) |
| (500.5) |
| (499.9) |
| (493.6) |
| (479.7) |
| (12.0) |
| (9.0) |
| (1.0) |
| 1.0 |
| 3.0 |
| 3.0 |
| 4.0 |
| 5.0 |
| 5.0 |
| 2.0 |
| - |
| 1.0 |
| 1.0 |
| - |
| 0.0 |
| - |
| - |
| (1.0) |
| 0.0 |
| (0.4) |
| (0.5) |
| (0.6) |
| (0.6) |
| (0.4) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 881.0 |
| 809.0 |
| 744.0 |
| 653.0 |
| 607.0 |
| 620.0 |
| 616.0 |
| 533.0 |
| - |
| 477.0 |
| 439.0 |
| 406.0 |
| 375.0 |
| 350.0 |
| 309.0 |
| 262.0 |
| 206.0 |
| 131.9 |
| 91.5 |
| 42.5 |
| 34.6 |
| 28.9 |
| 33.5 |
| 809.0 |
| 744.0 |
| 653.0 |
| 607.0 |
| 620.0 |
| 616.0 |
| 533.0 |
| - |
| 477.0 |
| 439.0 |
| 406.0 |
| 375.0 |
| 350.0 |
| 309.0 |
| 262.0 |
| 206.0 |
| 131.9 |
| 91.5 |
| 42.5 |
| 34.6 |
| 28.9 |
| 33.5 |
| (185.0) |
| (100.0) |
| (77.0) |
| 12.0 |
| (249.0) |
| (333.0) |
| (200.0) |
| - |
| 114.0 |
| 107.0 |
| 100.0 |
| 131.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 645.0 |
| 554.0 |
| 520.0 |
| 290.0 |
| 342.0 |
| 364.0 |
| 284.0 |
| - |
| 253.0 |
| 236.0 |
| 226.0 |
| 221.0 |
| 226.0 |
| 188.0 |
| 247.0 |
| 234.0 |
| 186.8 |
| 168.7 |
| 159.9 |
| 156.8 |
| 105.7 |
| 129.5 |
| 809.0 |
| 744.0 |
| 653.0 |
| 607.0 |
| 620.0 |
| 616.0 |
| 533.0 |
| - |
| 477.0 |
| 439.0 |
| 406.0 |
| 375.0 |
| 350.0 |
| 309.0 |
| 262.0 |
| 206.0 |
| 131.9 |
| 91.5 |
| 42.5 |
| 34.6 |
| 28.9 |
| 33.5 |
| 581.0 |
| 508.0 |
| 441.0 |
| 342.0 |
| 295.0 |
| 307.0 |
| 314.0 |
| 230.0 |
| - |
| 171.0 |
| 132.0 |
| 98.0 |
| 65.0 |
| - |
| - |
| - |
| - |
| (184.5) |
| (226.1) |
| (276.4) |
| (285.7) |
| (292.7) |
| (292.8) |