| (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 | - | - | 129.3 | 132.1 | - | 73.4 | 75.0 | 77.8 | 54.2 | 92.7 | 210.1 | 165.3 | 104.3 | 41.2 | 25.6 | 14.2 | 11.5 | 13.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.3 | - | |
| Cash And Short Term Investments | - | - | 129.3 | 132.1 | - | 73.4 | 75.0 | 77.8 | 54.2 | 92.7 | 210.1 | 165.3 | 104.3 | 41.2 | 25.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 64.5 | 44.9 | 35.5 | 30.5 | - | 29.5 | 26.8 | 25.8 | 21.3 | 17.7 | 27.6 | 18.2 | 17.6 | 9.3 | 5.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | 321.2 | - | 166.6 | 176.0 | 194.6 | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.4 | 1.5 | 1.5 | 1.5 | - | 1.5 | 1.6 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.2 | 1.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | 321.2 | - | 166.6 | 176.0 | 194.6 | - | - | - | - | - | - | - | - | ||
| (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 | - | - | - | - | - | - | - | 132.5 | 116.9 | 129.3 | 89.5 | 83.7 | 119.1 | 132.1 | 132.7 | |||||||||||||||||||||||||
| - |
| 15.5 |
| 11.5 |
| 13.3 |
| 4.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 7.3 | 5.3 | 5.3 | 4.7 | - | 3.8 | 3.7 | 4.4 | 3.6 | 3.3 | 2.6 | - | - | - | - | - | - | - |
| Other Current Assets | 1.7 | 1.5 | 1.0 | 0.4 | - | 0.3 | 0.2 | 0.2 | 1.0 | 0.6 | 0.3 | 1.7 | 1.3 | 1.3 | 1.6 | 0.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 492.4 | 318.4 | 229.8 | 294.0 | - | 141.9 | 123.1 | 118.3 | 154.3 | 177.2 | 240.5 | 185.2 | 123.2 | 51.9 | 32.9 | 21.0 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 1.3 | 0.7 | 0.7 | 0.4 | - | 8.5 | 7.4 | 6.3 | 4.7 | 3.3 | 2.0 | 1.0 | 0.2 | 1.7 | 1.4 | - | - | - |
| Property,Plant & Equipment Net | 0.4 | 0.3 | 0.4 | 0.5 | - | 7.6 | 8.1 | 9.1 | 10.7 | 11.7 | 12.0 | 10.4 | 6.3 | 0.5 | 0.6 | 0.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.0 | 9.1 | 7.3 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 228.6 | 86.8 | 86.8 | 85.9 | - | 85.9 | 85.9 | 85.9 | 1.8 | 1.8 | 1.7 | 1.7 | 0.0 | - | - | - | - | - |
| Intangible Assets | 749.0 | 605.9 | 605.1 | 603.6 | - | 601.2 | 603.3 | 603.2 | 12.1 | 10.0 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 2.8 | 0.9 | 0.6 | 1.4 | - | 16.3 | 18.2 | 22.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 9.8 | 11.7 | 11.1 | 10.5 | - | 8.1 | 7.4 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.9 | 0.6 | 0.5 | 0.6 | - | 0.2 | 1.0 | 2.2 | 0.8 | 0.7 | 0.7 | 0.1 | 0.6 | 0.0 | 0.1 | 0.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,512.9 | 1,033.5 | 944.1 | 1,033.8 | - | 896.7 | 935.2 | 937.5 | 255.0 | 249.8 | 292.7 | 220.8 | 141.8 | 63.4 | 42.6 | 29.1 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.6 | 0.7 | 0.6 | 1.1 | - | 3.1 | 3.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 52.4 | 39.7 | 38.1 | 24.1 | - | 22.8 | 26.5 | 18.5 | 28.1 | 14.7 | 28.1 | 14.3 | 14.3 | 2.2 | 4.2 | 3.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 282.1 | 109.2 | 103.2 | 148.4 | - | 74.0 | 79.0 | 62.8 | 57.3 | 43.5 | 49.1 | 29.4 | 29.1 | 12.4 | 16.6 | 11.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1.2 | 0.2 | - | 0.3 | - | 17.4 | 19.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 1.4 | - | - | - | - | - | - | - | - | 3.7 | 0.0 | 0.2 | 0.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,099.3 | 633.6 | 402.4 | 595.6 | - | 497.9 | 465.2 | 446.6 | 62.0 | 48.4 | 58.2 | 36.5 | 32.8 | 12.4 | 16.7 | 11.9 | - | - |
| - |
| - |
| Additional Paid In Capital | - | 270.3 | 312.4 | - | - | - | - | - | - | - | - | 209.2 | 184.2 | 177.8 | 163.7 | 158.2 | - | - |
| Retained Earnings | 220.8 | 129.8 | 95.7 | 13.7 | 0.6 | (53.4) | (17.7) | (7.3) | (24.7) | (24.7) | (24.7) | (26.2) | (76.5) | (128.0) | (139.1) | (142.2) | - | - |
| Accumulated Other Comprehensive Income | 2.2 | (1.6) | (0.5) | (1.4) | - | 1.1 | 0.9 | 0.5 | 0.3 | (0.0) | (0.1) | (0.1) | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 413.7 | 400.0 | 409.1 | 305.6 | - | 266.3 | 337.4 | 358.3 | 193.0 | 201.3 | 234.5 | 184.3 | 109.0 | 51.1 | 25.9 | 17.2 | 16.0 | 22.1 |
| Total Equity | 413.7 | 400.0 | 409.1 | 305.6 | - | 266.3 | 337.4 | 358.3 | 193.0 | 201.3 | 234.5 | 184.3 | 109.0 | 51.1 | 25.9 | 17.2 | 16.0 | 22.1 |
| - |
| - |
| Net debt | - | - | - | 189.1 | - | 93.2 | 101.0 | 116.8 | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 210.3 | 209.2 | 126.6 | 145.5 | - | 67.9 | 44.0 | 55.5 | 97.0 | 133.7 | 191.5 | 155.7 | 94.2 | 39.5 | 16.3 | 9.4 | - | - |
| Book Value | 413.7 | 400.0 | 409.1 | 305.6 | - | 266.3 | 337.4 | 358.3 | 193.0 | 201.3 | 234.5 | 184.3 | 109.0 | 51.1 | 25.9 | 17.2 | 16.0 | 22.1 |
| Tangible Book Value | (563.9) | (292.8) | (282.8) | (383.8) | - | (420.8) | (351.7) | (330.7) | 179.1 | 189.6 | 232.8 | 182.6 | 109.0 | - | - | - | - | - |
| 109.7 |
| 110.4 |
| - |
| 127.9 |
| 167.6 |
| 62.3 |
| 73.4 |
| 63.6 |
| 50.3 |
| 68.4 |
| 75.0 |
| 88.6 |
| 79.6 |
| 78.9 |
| 77.8 |
| 77.1 |
| 70.7 |
| 105.7 |
| 54.2 |
| 70.2 |
| 88.6 |
| 79.6 |
| 92.7 |
| 178.1 |
| 174.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | 132.5 | 116.9 | 129.3 | 89.5 | 83.7 | 119.1 | 132.1 | 132.7 | 109.7 | 110.4 | - | 127.9 | 167.6 | 62.3 | 73.4 | 63.6 | 50.3 | 68.4 | 75.0 | 88.6 | 79.6 | 78.9 | 77.8 | 77.1 | 70.7 | 105.7 | 54.2 | 70.2 | 88.6 | 79.6 | 92.7 | 178.1 | 174.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 66.1 | 64.5 | 46.6 | 43.1 | 46.1 | 44.9 | - | 42.7 | 40.0 | 35.5 | 35.9 | 34.2 | 35.5 | 30.5 | 25.3 | 34.1 | 35.2 | - | 32.1 | 34.8 | 30.3 | 29.5 | 26.2 | 24.4 | 22.7 | 26.8 | 24.4 | 24.4 | 28.1 | 25.8 | 25.5 | 27.3 | 20.7 | 21.3 | 19.7 | 19.4 | 19.2 | 17.7 | 17.3 | 17.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 8.6 | 7.3 | 7.8 | 10.5 | 6.9 | 5.3 | 7.0 | 8.6 | 6.5 | 5.3 | 6.5 | 8.2 | 5.9 | 4.7 | 6.0 | 7.5 | 6.2 | - | ||||||||||||||||||||||
| Other Current Assets | 1.3 | 1.7 | 1.8 | 1.5 | 1.4 | 1.5 | 1.2 | 1.2 | 1.3 | 1.0 | 1.0 | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 768.1 | 492.4 | 716.4 | 350.7 | 313.5 | 318.4 | 307.2 | 254.7 | 223.0 | 229.8 | 211.8 | 192.9 | 292.7 | 294.0 | 289.5 | 281.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1.3 | 1.3 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 0.7 | - | 0.6 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 228.6 | 228.6 | 86.8 | 86.8 | 86.8 | 86.8 | 86.8 | 86.8 | 86.8 | 86.8 | 86.8 | 86.8 | 85.9 | 85.9 | 85.9 | 85.9 | 85.9 | - | ||||||||||||||||||||||
| Intangible Assets | 748.0 | 749.0 | 606.5 | 606.2 | 606.0 | 605.9 | 605.8 | 605.6 | 605.3 | 605.1 | 604.8 | 604.4 | 604.0 | 603.6 | 603.2 | 602.0 | 601.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.3 | 2.8 | 1.8 | 2.1 | 0.6 | 0.9 | 1.2 | 0.8 | 0.2 | 0.6 | 0.9 | 0.8 | 1.2 | 1.4 | 1.7 | 2.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 6.7 | 9.8 | 8.0 | 6.1 | 5.6 | 11.7 | 8.6 | 6.8 | 5.5 | 11.1 | 9.5 | 7.6 | 5.9 | 10.5 | 6.9 | 6.1 | 3.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 1.1 | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.6 | 0.8 | 0.5 | 0.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,783.8 | 1,512.9 | 1,447.0 | 1,066.9 | 1,022.9 | 1,033.5 | 1,019.4 | 964.1 | 931.7 | 944.1 | 951.8 | 933.8 | 1,017.8 | 1,033.8 | 1,016.4 | 1,006.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.5 | 1.6 | 1.3 | 1.4 | 0.5 | 0.7 | 1.0 | 0.8 | 0.3 | 0.6 | 0.9 | 0.8 | 1.0 | 1.1 | 1.2 | 1.1 | ||||||||||||||||||||||||
| Accrued Expenses | 19.1 | 52.4 | 34.3 | 22.2 | 11.8 | 39.7 | 30.1 | 20.3 | 9.6 | 38.1 | 27.8 | 17.8 | 9.3 | 24.1 | 26.5 | 18.6 | 9.0 | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 168.1 | 282.1 | 254.4 | 243.9 | 81.9 | 109.2 | 106.5 | 84.7 | 75.6 | 103.2 | 75.4 | 68.3 | 130.9 | 148.4 | 253.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 274.5 | 274.1 | 333.7 | 321.2 | 320.6 | 319.9 | 319.3 | - | 318.0 | 317.3 | 171.2 | 166.6 | - | - | 171.5 | 176.0 | 181.4 | 195.8 | 195.2 | 194.6 | 194.0 | 193.4 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.8 | 1.2 | 0.5 | 0.7 | 0.1 | 0.2 | 0.3 | - | - | - | - | 0.0 | 0.1 | 0.3 | 0.6 | 0.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,308.8 | 1,099.3 | 1,073.6 | 621.8 | 607.2 | 633.6 | 644.5 | 386.0 | 375.8 | 402.4 | 349.9 | 342.4 | 566.7 | 595.6 | 551.4 | 616.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.5 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | - | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.5 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
| Additional Paid In Capital | - | - | 184.3 | 269.3 | 263.8 | 270.3 | 265.6 | 315.4 | 309.8 | 312.4 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 193.4 | 220.8 | 185.0 | 170.4 | 150.0 | 129.8 | 106.9 | 129.6 | 112.9 | 95.7 | 82.0 | 74.4 | 25.0 | 13.7 | 46.8 | (24.7) | (32.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.1 | 2.2 | 2.8 | 3.9 | 0.3 | (1.6) | 1.0 | (0.9) | (0.9) | (0.5) | (1.6) | (0.7) | (1.0) | (1.4) | (5.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 475.0 | 413.7 | 373.4 | 445.1 | 415.6 | 400.0 | 374.9 | 445.6 | 423.2 | 409.1 | 469.4 | 458.8 | 318.5 | 305.6 | 332.4 | 257.3 | 253.4 | |||||||||||||||||||||||
| Total Equity | 475.0 | 413.7 | 373.4 | 445.1 | 415.6 | 400.0 | 374.9 | 445.6 | 423.2 | 409.1 | 469.4 | 458.8 | 318.5 | 305.6 | 332.4 | 257.3 | 253.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 274.5 | 274.1 | 333.7 | 321.2 | 320.6 | 319.9 | 319.3 | - | 318.0 | 317.3 | 171.2 | 166.6 | - | - | 171.5 | 176.0 | 181.4 | 195.8 | 195.2 | 194.6 | 194.0 | 193.4 | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | 185.0 | 190.4 | 214.6 | 189.1 | 187.9 | 210.2 | 208.9 | - | 190.1 | |||||||||||||||||||||
| Working Capital | 600.0 | 210.3 | 462.0 | 106.8 | 231.6 | 209.2 | 200.7 | 170.0 | 147.4 | 126.6 | 136.5 | 124.6 | 161.8 | 145.5 | 36.2 | 40.2 | 219.3 | - | ||||||||||||||||||||||
| Book Value | 475.0 | 413.7 | 373.4 | 445.1 | 415.6 | 400.0 | 374.9 | 445.6 | 423.2 | 409.1 | 469.4 | 458.8 | 318.5 | 305.6 | 332.4 | 257.3 | 253.4 | - | ||||||||||||||||||||||
| Tangible Book Value | (501.6) | (563.9) | (319.9) | (248.0) | (277.2) | (292.8) | (317.7) | (246.9) | (269.0) | (282.8) | (222.2) | (232.5) | (371.3) | (383.8) | (356.7) | (430.6) | (433.7) | |||||||||||||||||||||||
| 5.7 |
| 6.3 |
| 4.2 |
| 3.8 |
| 5.0 |
| 5.6 |
| 4.2 |
| 3.7 |
| 5.3 |
| 6.2 |
| 4.0 |
| 4.4 |
| 5.5 |
| 6.5 |
| 3.9 |
| 3.6 |
| 3.7 |
| 4.8 |
| 3.2 |
| 3.3 |
| - |
| - |
| - |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.7 |
| 1.4 |
| 0.2 |
| 0.2 |
| 1.1 |
| 1.0 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 1.0 |
| 0.6 |
| 0.4 |
| 0.5 |
| 0.6 |
| 4.1 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 286.2 |
| - |
| 285.6 |
| 268.8 |
| 132.0 |
| 141.9 |
| 128.0 |
| 94.8 |
| 115.8 |
| 123.1 |
| 122.8 |
| 121.6 |
| 119.5 |
| 118.3 |
| 112.9 |
| 108.5 |
| 138.7 |
| 154.3 |
| 165.7 |
| 165.9 |
| 164.2 |
| 177.2 |
| 201.5 |
| 200.6 |
| - |
| 0.5 |
| 9.0 |
| 8.8 |
| 8.5 |
| 8.1 |
| 7.8 |
| 7.5 |
| 7.4 |
| 7.0 |
| 6.8 |
| 6.6 |
| 6.3 |
| 5.6 |
| 5.3 |
| 5.1 |
| 4.7 |
| 4.3 |
| 4.0 |
| 3.6 |
| 3.3 |
| 3.0 |
| 2.6 |
| - |
| 0.5 |
| 7.2 |
| 7.4 |
| 7.6 |
| 7.7 |
| 7.8 |
| 7.9 |
| 8.1 |
| 8.4 |
| 8.6 |
| 8.9 |
| 9.1 |
| 9.7 |
| 10.0 |
| 10.4 |
| 10.7 |
| 11.0 |
| 11.3 |
| 11.6 |
| 11.7 |
| 11.8 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.9 |
| 85.9 |
| 85.9 |
| 85.9 |
| 85.9 |
| 85.9 |
| 85.9 |
| 85.9 |
| 85.9 |
| 85.9 |
| 85.9 |
| 85.9 |
| 85.9 |
| 85.9 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 3.5 |
| 3.5 |
| - |
| 601.2 |
| 601.2 |
| 601.2 |
| 601.2 |
| 601.2 |
| 601.2 |
| 601.2 |
| 603.3 |
| 603.3 |
| 603.3 |
| 603.3 |
| 603.2 |
| 613.3 |
| 613.2 |
| 12.0 |
| 12.1 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 0.4 |
| - |
| 0.6 |
| 16.2 |
| 15.8 |
| 16.3 |
| 16.8 |
| 17.2 |
| 17.7 |
| 18.2 |
| 18.5 |
| 19.0 |
| 19.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| 5.6 |
| 6.2 |
| 8.1 |
| 7.1 |
| 5.5 |
| - |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.3 |
| 1.5 |
| 2.2 |
| 2.3 |
| 2.4 |
| 1.4 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,001.0 |
| - |
| 1,018.4 |
| 1,022.4 |
| 885.2 |
| 896.7 |
| 881.0 |
| 848.8 |
| 887.1 |
| 935.2 |
| 953.7 |
| 954.8 |
| 951.5 |
| 937.5 |
| 945.4 |
| 930.4 |
| 240.0 |
| 255.0 |
| 247.6 |
| 243.9 |
| 231.2 |
| 249.8 |
| 248.5 |
| 247.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| 0.4 |
| 3.3 |
| 3.0 |
| 3.1 |
| 3.1 |
| 3.3 |
| 3.5 |
| 3.7 |
| 3.7 |
| 3.6 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.4 |
| 15.4 |
| 8.6 |
| 22.8 |
| 13.9 |
| 7.6 |
| 3.4 |
| 26.5 |
| 19.8 |
| 14.6 |
| 9.2 |
| 18.5 |
| 13.7 |
| 13.7 |
| 6.2 |
| 28.1 |
| 15.0 |
| 10.8 |
| 4.9 |
| 14.7 |
| 9.1 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 241.6 |
| 66.9 |
| - |
| 75.7 |
| 64.8 |
| 56.6 |
| 74.0 |
| 67.0 |
| 62.2 |
| 54.3 |
| 79.0 |
| 71.5 |
| 63.1 |
| 62.8 |
| 62.8 |
| 61.4 |
| 66.7 |
| 33.7 |
| 57.3 |
| 39.9 |
| 36.6 |
| 28.7 |
| 43.5 |
| 37.6 |
| 35.0 |
| 0.2 |
| - |
| 0.3 |
| 16.9 |
| 17.0 |
| 17.4 |
| 17.8 |
| 18.3 |
| 18.7 |
| 19.1 |
| 19.6 |
| 20.2 |
| 20.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 615.1 |
| - |
| 624.9 |
| 632.1 |
| 478.5 |
| 497.9 |
| 466.7 |
| 428.7 |
| 429.8 |
| 465.2 |
| 456.6 |
| 458.4 |
| 455.5 |
| 446.6 |
| 439.8 |
| 444.5 |
| 38.4 |
| 62.0 |
| 44.7 |
| 41.4 |
| 33.6 |
| 48.4 |
| 42.6 |
| 40.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| (28.8) |
| (29.9) |
| (42.6) |
| (53.4) |
| (39.9) |
| (39.6) |
| (26.4) |
| (17.7) |
| (7.2) |
| (6.2) |
| (3.6) |
| (7.3) |
| 9.3 |
| (7.7) |
| (19.4) |
| (24.7) |
| (24.7) |
| (24.7) |
| (24.7) |
| (24.7) |
| (33.8) |
| (30.8) |
| (1.5) |
| 0.2 |
| - |
| 0.9 |
| 1.2 |
| 1.0 |
| 1.1 |
| 0.6 |
| 0.3 |
| 0.1 |
| 0.9 |
| 0.0 |
| 0.7 |
| 0.8 |
| 0.5 |
| 0.4 |
| 0.5 |
| 1.2 |
| 0.3 |
| 0.5 |
| 0.3 |
| 0.1 |
| (0.0) |
| 0.9 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 260.9 |
| 257.7 |
| 274.2 |
| 266.3 |
| 281.7 |
| 287.5 |
| 324.8 |
| 337.4 |
| 364.5 |
| 363.8 |
| 363.4 |
| 358.3 |
| 373.1 |
| 353.3 |
| 201.6 |
| 193.0 |
| 203.0 |
| 202.5 |
| 197.6 |
| 201.3 |
| 205.9 |
| 207.8 |
| 260.9 |
| 257.7 |
| 274.2 |
| 266.3 |
| 281.7 |
| 287.5 |
| 324.8 |
| 337.4 |
| 364.5 |
| 363.8 |
| 363.4 |
| 358.3 |
| 373.1 |
| 353.3 |
| 201.6 |
| 193.0 |
| 203.0 |
| 202.5 |
| 197.6 |
| 201.3 |
| 205.9 |
| 207.8 |
| 149.7 |
| 108.9 |
| 93.2 |
| - |
| - |
| 103.1 |
| 101.0 |
| 92.8 |
| 116.2 |
| 116.2 |
| 116.8 |
| 116.9 |
| 122.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 209.9 |
| 204.0 |
| 75.4 |
| 67.9 |
| 61.0 |
| 32.6 |
| 61.5 |
| 44.0 |
| 51.3 |
| 58.5 |
| 56.7 |
| 55.5 |
| 51.5 |
| 41.8 |
| 105.0 |
| 97.0 |
| 125.8 |
| 129.3 |
| 135.5 |
| 133.7 |
| 163.9 |
| 165.6 |
| 260.9 |
| 257.7 |
| 274.2 |
| 266.3 |
| 281.7 |
| 287.5 |
| 324.8 |
| 337.4 |
| 364.5 |
| 363.8 |
| 363.4 |
| 358.3 |
| 373.1 |
| 353.3 |
| 201.6 |
| 193.0 |
| 203.0 |
| 202.5 |
| 197.6 |
| 201.3 |
| 205.9 |
| 207.8 |
| - |
| (426.2) |
| (429.4) |
| (412.9) |
| (420.8) |
| (405.4) |
| (399.6) |
| (362.3) |
| (351.7) |
| (324.6) |
| (325.3) |
| (325.7) |
| (330.7) |
| (326.0) |
| (345.8) |
| 187.8 |
| 179.1 |
| 191.2 |
| 190.7 |
| 185.9 |
| 189.6 |
| 192.4 |
| 194.4 |