| (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 | 54.1 | 40.9 | 53.8 | 53.9 | 143.5 | 163.5 | 50.3 | 26.2 | 16.5 | 14.5 | 12.6 | 54.6 | 78.0 | 2.3 | 14.5 |
| Restricted Cash | 0.3 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 479.5 | 268.1 | 207.6 | 115.6 | 83.8 | - | - | - | - |
| Cash And Short Term Investments | 54.1 | 40.9 | 53.8 | 53.9 | 143.5 | 163.5 | 529.8 | 294.4 | 224.1 | 130.1 | 96.4 | 54.6 | 78.0 | 2.3 | 14.5 |
| Receivables | |||||||||||||||
| Accounts Receivable | 29.3 | 60.8 | 23.7 | 29.0 | 66.4 | 11.4 | 21.6 | 10.2 | 1.1 | 8.6 | 0.0 | 3.0 | 0.1 | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 104.8 | 102.0 | 102.4 | 87.5 | 51.1 | 38.7 | 28.4 | 21.2 | 15.0 | 10.7 | 9.2 | 7.5 | 6.7 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 10.8 | 16.8 | 13.9 | 10.1 | 14.0 | 9.0 | 10.2 | 3.8 | 6.9 | 3.9 | 6.4 | 1.7 | 2.6 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 76.5 | 115.2 | 161.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 119.7 | 163.6 | 189.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | |||||||||||||||
| 22.8 |
| 19.0 |
| 18.1 |
| 23.3 |
| 23.9 |
| 10.7 |
| 6.5 |
| 10.4 |
| 5.6 |
| 2.9 |
| 1.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 599.8 | 577.6 | 635.6 | 675.3 | 424.4 | 637.7 | 558.4 | 315.7 | 230.9 | 141.7 | 97.7 | 57.7 | 78.1 | - | - |
| - |
| Accumulated Depreciation | 51.5 | 42.2 | 36.2 | 28.3 | 22.8 | 17.0 | 12.6 | 9.4 | 7.9 | 7.5 | 6.9 | 6.6 | 6.4 | - | - |
| Property,Plant & Equipment Net | 53.3 | 59.8 | 66.1 | 59.2 | 28.2 | 21.7 | 15.8 | 11.8 | 7.1 | 3.1 | 2.3 | 0.9 | 0.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | 71.5 | 236.1 | 139.2 | 273.3 | 96.9 | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 8.4 | 18.5 | 18.7 | 18.5 | 16.5 | 16.0 | 14.4 | 12.0 | 11.1 | 10.4 | 10.0 | 9.1 | 8.8 | - | - |
| Operating Lease Right Of Use Assets | 37.6 | 38.3 | 34.0 | 34.4 | 31.7 | 10.6 | 9.4 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.2 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 9.2 | 8.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 875.5 | 951.9 | 965.1 | 846.3 | 838.2 | 703.2 | 670.3 | 576.7 | 390.2 | 428.6 | 206.9 | 67.8 | 87.3 | - | - |
| Short Term Debt | 43.3 | 48.4 | 27.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | 0.0 | 0.0 | 30.3 | 37.3 | 92.6 | 45.2 | 40.1 | 60.1 | 95.5 | 33.3 | 2.3 | 3.4 | - | - |
| Operating Lease Liabilities Current | 3.3 | 3.0 | 3.4 | 4.7 | 0.0 | 1.9 | 2.2 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 35.0 | 19.2 | 23.6 | 18.7 | 19.4 | 17.6 | 9.0 | 9.7 | 5.5 | 6.7 | 3.6 | 2.3 | 1.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 95.9 | 87.4 | 73.9 | 63.8 | 70.7 | 121.1 | 66.6 | 53.9 | 72.7 | 106.3 | 43.4 | 6.2 | 7.5 | - | - |
| Operating Lease Liabilities Non-Current |
| 64.7 |
| 65.3 |
| 59.0 |
| 54.9 |
| 34.0 |
| 9.7 |
| 8.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | 0.0 | - | - | - | 1.9 | - | 5.6 | 7.9 | 0.5 | 2.3 | 6.3 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 239.9 | 277.9 | 303.0 | 118.8 | 104.7 | 130.8 | 77.0 | 55.1 | 73.7 | 114.6 | 44.5 | 8.5 | 13.8 | - | - |
| Additional Paid In Capital |
| 1,429.3 |
| 1,381.6 |
| 1,131.3 |
| 1,072.1 |
| 1,017.5 |
| 937.5 |
| 887.9 |
| 845.4 |
| 570.7 |
| 552.9 |
| 424.1 |
| 303.0 |
| 300.8 |
| - |
| - |
| Retained Earnings | (796.0) | (704.0) | (471.4) | (338.3) | (283.1) | (365.7) | (296.4) | (323.3) | (252.9) | (238.0) | (261.6) | (244.0) | (227.6) | - | - |
| Accumulated Other Comprehensive Income | 1.6 | (0.7) | 1.3 | (7.0) | (1.5) | 0.1 | 1.2 | (1.0) | (1.8) | (1.4) | (0.5) | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.0 | (3.6) | 0.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 635.6 | 677.6 | 661.8 | 727.5 | 733.5 | 572.4 | 593.2 | 521.7 | 316.5 | 337.9 | 162.4 | 59.3 | 73.5 | (166.3) | (157.7) |
| Total Equity | 635.6 | 674.0 | 662.1 | 727.5 | 733.5 | 572.4 | 593.2 | 521.7 | 316.5 | 337.9 | 162.4 | 59.3 | 73.5 | (166.3) | (157.7) |
| 65.7 |
| 122.7 |
| 135.7 |
| (53.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 503.9 | 490.2 | 561.7 | 611.5 | 353.6 | 516.6 | 491.8 | 261.9 | 158.2 | 35.4 | 54.2 | 51.6 | 70.6 | - | - |
| Book Value | 635.6 | 677.6 | 661.8 | 727.5 | 733.5 | 572.4 | 593.2 | 521.7 | 316.5 | 337.9 | 162.4 | 59.3 | 73.5 | (166.3) | (157.7) |
| Tangible Book Value | 627.2 | 659.1 | 643.1 | 709.0 | 717.0 | 556.5 | 578.8 | 509.7 | 305.3 | 327.6 | 152.5 | 50.2 | 64.7 | - | - |
| (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 | 14.2 | 54.1 | 28.3 | 44.4 | 39.7 | 40.9 | 29.0 | 30.8 | 31.0 | 53.8 | 52.7 | 34.7 | 72.4 | 53.9 | 52.7 | |||||||||||||||||||||||||
| 49.4 |
| 78.3 |
| 143.5 |
| 41.2 |
| 115.8 |
| 177.0 |
| 163.5 |
| 58.1 |
| 109.5 |
| 73.8 |
| 50.3 |
| 51.2 |
| 32.6 |
| 21.9 |
| 26.2 |
| 35.0 |
| 35.3 |
| 251.6 |
| 16.5 |
| 13.6 |
| 11.2 |
| 13.6 |
| 14.5 |
| 14.8 |
| 7.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 487.7 | 474.1 | 497.8 | 479.5 | 495.3 | 472.6 | 318.5 | 268.1 | 236.6 | 220.1 | 210.8 | 207.6 | 196.3 | 177.3 | 141.2 | 115.6 | 89.5 | 83.2 |
| Cash And Short Term Investments | 14.2 | 54.1 | 28.3 | 44.4 | 39.7 | 40.9 | 29.0 | 30.8 | 31.0 | 53.8 | 52.7 | 34.7 | 72.4 | 53.9 | 52.7 | 49.4 | 78.3 | 143.5 | 41.2 | 115.8 | 177.0 | 163.5 | 545.8 | 583.6 | 571.6 | 529.8 | 546.5 | 505.2 | 340.4 | 294.4 | 271.6 | 255.4 | 462.4 | 224.1 | 210.0 | 188.5 | 154.8 | 130.1 | 104.3 | 91.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 12.0 | 29.3 | 21.8 | 47.6 | 37.8 | 60.8 | 25.9 | 35.9 | 22.2 | 23.7 | 55.0 | 20.0 | 19.9 | 29.0 | 44.9 | 54.3 | 88.2 | 66.4 | 20.5 | 14.8 | 12.5 | 11.4 | 9.5 | 8.9 | 6.8 | 21.6 | 4.3 | 10.1 | 137.7 | 10.2 | 2.5 | 1.3 | 1.1 | 1.1 | 0.8 | 14.9 | 6.9 | 8.6 | 3.1 | 150.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 25.9 | 22.8 | 25.6 | 21.7 | 13.9 | 19.0 | 20.7 | 24.6 | 16.7 | 18.1 | 21.6 | 22.2 | 22.1 | 23.3 | 22.9 | 19.7 | 23.0 | 23.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 482.9 | 599.8 | 518.4 | 513.2 | 521.3 | 577.6 | 589.6 | 568.9 | 574.8 | 635.6 | 571.2 | 593.6 | 630.0 | 675.3 | 668.0 | 585.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 105.3 | 104.8 | 104.0 | 103.8 | 103.4 | 102.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 53.8 | 51.5 | 49.4 | 47.0 | 44.6 | 42.2 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 51.5 | 53.3 | 54.6 | 56.8 | 58.8 | 59.8 | 62.4 | 63.9 | 63.5 | 66.1 | 68.0 | 68.0 | 66.7 | 59.2 | 51.0 | 38.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 7.6 | 8.4 | 9.5 | 11.3 | 13.4 | 18.5 | 17.9 | 18.8 | 18.9 | 18.7 | 18.7 | 18.7 | 18.2 | 18.5 | 18.1 | 17.9 | 16.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 36.8 | 37.6 | 38.4 | 37.0 | 37.7 | 38.3 | 38.8 | 39.5 | 40.2 | 34.0 | 34.8 | 33.0 | 33.7 | 34.4 | 19.7 | 31.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 736.8 | 875.5 | 868.8 | 879.4 | 904.7 | 951.9 | 999.9 | 840.6 | 896.9 | 965.1 | 778.4 | 778.1 | 803.4 | 846.3 | 835.3 | 851.3 | 857.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 7.9 | 10.8 | 9.1 | 18.5 | 16.2 | 16.8 | 18.8 | 15.8 | 16.0 | 13.9 | 15.0 | 14.1 | 15.3 | 10.1 | 14.6 | 15.7 | 11.9 | 14.0 | 9.1 | 7.1 | 7.7 | 9.0 | 13.1 | 10.5 | 10.3 | 10.2 | 8.3 | 9.0 | 5.5 | 3.8 | 6.0 | 4.9 | 8.5 | 6.9 | 6.6 | 7.4 | 4.3 | 3.9 | 7.3 | 7.7 |
| Short Term Debt | 26.4 | 43.3 | 45.4 | 50.3 | 52.5 | 48.4 | 44.5 | 38.9 | 34.2 | 27.7 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 9.2 | 7.9 | 30.1 | 30.3 | 35.2 | 35.3 | 35.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.0 | 3.3 | 3.9 | 3.4 | 3.6 | 3.0 | 2.2 | 1.3 | 2.1 | 3.4 | 4.4 | 4.2 | 4.5 | 4.7 | 20.6 | 7.6 | ||||||||||||||||||||||||
| Accrued Expenses | 34.3 | 35.0 | 28.1 | 23.9 | 16.1 | 19.2 | 25.4 | 19.6 | 13.5 | 23.6 | 24.5 | 18.4 | 15.1 | 18.7 | 19.3 | 16.3 | 12.6 | 19.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 73.5 | 95.9 | 86.5 | 96.1 | 88.4 | 87.4 | 90.8 | 75.6 | 71.1 | 73.9 | 53.0 | 44.6 | 65.1 | 63.8 | 90.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 82.1 | 76.5 | 87.8 | 94.7 | 101.8 | 115.2 | 128.3 | 140.8 | 150.9 | 161.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 62.6 | 64.7 | 65.3 | 64.6 | 64.2 | 65.3 | 66.5 | 67.2 | 66.8 | 59.0 | 56.4 | 54.6 | 54.8 | 54.9 | 22.5 | 33.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 221.2 | 239.9 | 243.5 | 259.1 | 264.8 | 277.9 | 294.0 | 291.9 | 297.1 | 303.0 | 109.4 | 99.2 | 119.8 | 118.8 | 112.6 | 109.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 |
| Additional Paid In Capital | 1,439.7 | 1,429.3 | 1,412.8 | 1,402.7 | 1,391.3 | 1,381.6 | 1,364.8 | 1,162.7 | 1,144.5 | 1,131.3 | 1,114.4 | 1,101.1 | 1,085.7 | 1,072.1 | 1,058.2 | 1,044.2 | ||||||||||||||||||||||||
| Retained Earnings | (924.9) | (796.0) | (789.3) | (783.3) | (752.5) | (704.0) | (658.5) | (612.2) | (544.9) | (471.4) | (445.3) | (421.0) | (399.0) | (338.3) | (326.2) | (293.5) | (259.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 1.6 | 1.2 | 0.3 | 0.4 | (0.7) | 1.8 | (0.7) | (0.2) | 1.3 | (0.7) | (1.9) | (3.6) | (7.0) | (9.9) | (8.9) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (3.6) | (2.9) | (1.8) | (0.3) | 0.3 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 515.6 | 635.6 | 625.3 | 620.4 | 639.9 | 677.6 | 708.9 | 550.5 | 600.1 | 661.8 | 669.0 | 678.9 | 683.6 | 727.5 | 722.7 | 742.3 | 763.0 | |||||||||||||||||||||||
| Total Equity | 515.6 | 635.6 | 625.3 | 620.4 | 639.9 | 674.0 | 705.9 | 548.7 | 599.7 | 662.1 | 669.0 | 678.9 | 683.6 | 727.5 | 722.7 | 742.3 | 763.0 | 733.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 108.5 | 119.7 | 133.1 | 145.0 | 154.4 | 163.6 | 172.8 | 179.8 | 185.1 | 189.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 94.4 | 65.7 | 104.8 | 100.6 | 114.7 | 122.7 | 143.8 | 149.0 | 154.1 | 135.7 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 409.4 | 503.9 | 432.0 | 417.1 | 432.8 | 490.2 | 498.8 | 493.3 | 503.8 | 561.7 | 518.1 | 548.9 | 564.9 | 611.5 | 578.0 | 510.9 | 445.0 | 353.6 | ||||||||||||||||||||||
| Book Value | 515.6 | 635.6 | 625.3 | 620.4 | 639.9 | 677.6 | 708.9 | 550.5 | 600.1 | 661.8 | 669.0 | 678.9 | 683.6 | 727.5 | 722.7 | 742.3 | 763.0 | 733.5 | ||||||||||||||||||||||
| Tangible Book Value | 508.0 | 627.2 | 615.8 | 609.1 | 626.5 | 659.1 | 690.9 | 531.7 | 581.2 | 643.1 | 650.3 | 660.2 | 665.3 | 709.0 | 704.6 | 724.4 | 746.3 | |||||||||||||||||||||||
| 20.9 |
| 15.6 |
| 14.2 |
| 10.7 |
| 10.2 |
| 7.4 |
| 6.5 |
| 6.5 |
| 7.5 |
| 11.3 |
| 9.4 |
| 10.4 |
| 12.1 |
| 12.1 |
| 6.6 |
| 5.6 |
| 7.0 |
| 7.6 |
| 4.4 |
| 2.9 |
| 3.4 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 506.0 |
| 424.4 |
| 329.6 |
| 481.0 |
| 591.2 |
| 637.7 |
| 570.9 |
| 603.4 |
| 588.1 |
| 558.4 |
| 573.8 |
| 527.0 |
| 488.7 |
| 315.7 |
| 286.9 |
| 269.5 |
| 470.9 |
| 230.9 |
| 217.8 |
| 211.0 |
| 166.1 |
| 141.7 |
| 110.8 |
| 243.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.4 |
| 28.2 |
| 24.2 |
| 23.1 |
| 22.3 |
| 21.7 |
| 19.8 |
| 16.2 |
| 16.8 |
| 15.8 |
| 13.9 |
| 12.1 |
| 11.5 |
| 11.8 |
| 9.7 |
| 9.4 |
| 8.9 |
| 7.1 |
| 6.1 |
| 3.9 |
| 3.4 |
| 3.1 |
| 3.1 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| 31.8 |
| 1.1 |
| 38.2 |
| 71.5 |
| 74.0 |
| 121.0 |
| 172.5 |
| 236.1 |
| 276.2 |
| 300.0 |
| 120.1 |
| 139.2 |
| 163.1 |
| 190.2 |
| 237.9 |
| 273.3 |
| 197.6 |
| 77.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.5 |
| 16.7 |
| 16.4 |
| 15.6 |
| 16.0 |
| 15.3 |
| 15.2 |
| 14.6 |
| 14.4 |
| 14.0 |
| 13.5 |
| 12.7 |
| 12.0 |
| 11.7 |
| 11.5 |
| 11.3 |
| 11.1 |
| 11.0 |
| 10.9 |
| 10.9 |
| 10.4 |
| 10.6 |
| 10.4 |
| 30.9 |
| 31.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 33.5 |
| 4.4 |
| 10.4 |
| 10.8 |
| 8.6 |
| 8.8 |
| 9.2 |
| 9.7 |
| 10.2 |
| 10.7 |
| 11.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 838.2 |
| 697.3 |
| 695.6 |
| 692.7 |
| 703.2 |
| 646.3 |
| 644.7 |
| 667.0 |
| 670.3 |
| 686.2 |
| 684.8 |
| 697.0 |
| 576.7 |
| 585.6 |
| 591.5 |
| 612.3 |
| 390.2 |
| 398.3 |
| 416.2 |
| 418.3 |
| 428.6 |
| 322.1 |
| 334.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.3 |
| 13.0 |
| 19.2 |
| 77.8 |
| 92.6 |
| 43.8 |
| 44.7 |
| 46.2 |
| 45.2 |
| 45.6 |
| 45.5 |
| 59.2 |
| 40.1 |
| 40.1 |
| 60.1 |
| 60.1 |
| 60.1 |
| 89.1 |
| 95.6 |
| 95.8 |
| 95.5 |
| 96.3 |
| 103.1 |
| 0.9 |
| - |
| 0.1 |
| 2.3 |
| 1.9 |
| 1.9 |
| 2.2 |
| 2.1 |
| 2.1 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.1 |
| 17.3 |
| 12.5 |
| 17.6 |
| 11.4 |
| 9.2 |
| 7.3 |
| 9.0 |
| 7.8 |
| 6.2 |
| 5.7 |
| 9.7 |
| 5.7 |
| 5.9 |
| 4.6 |
| 5.5 |
| 4.6 |
| 4.0 |
| 6.5 |
| 6.7 |
| 6.5 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.0 |
| 60.9 |
| 70.7 |
| 44.3 |
| 46.0 |
| 99.9 |
| 121.1 |
| 70.5 |
| 66.4 |
| 65.9 |
| 66.6 |
| 64.3 |
| 63.7 |
| 73.3 |
| 53.9 |
| 52.0 |
| 71.2 |
| 73.4 |
| 72.7 |
| 100.3 |
| 107.4 |
| 106.9 |
| 106.3 |
| 110.7 |
| 116.0 |
| 34.0 |
| 34.0 |
| 34.1 |
| 2.7 |
| 9.2 |
| 9.7 |
| 7.4 |
| 7.6 |
| 8.0 |
| 8.6 |
| 9.1 |
| 9.7 |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 2.6 |
| 3.3 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 6.8 |
| 7.3 |
| 7.9 |
| 8.6 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.9 |
| 104.7 |
| 78.4 |
| 48.7 |
| 109.1 |
| 130.8 |
| 77.9 |
| 74.1 |
| 74.0 |
| 77.0 |
| 76.0 |
| 76.7 |
| 87.4 |
| 55.1 |
| 53.3 |
| 72.3 |
| 74.6 |
| 73.7 |
| 107.7 |
| 114.8 |
| 114.6 |
| 114.6 |
| 119.7 |
| 125.7 |
| 1,029.1 |
| 1,017.5 |
| 974.5 |
| 962.3 |
| 951.2 |
| 937.5 |
| 919.4 |
| 908.1 |
| 895.9 |
| 887.9 |
| 877.7 |
| 865.2 |
| 851.9 |
| 845.4 |
| 839.1 |
| 828.9 |
| 821.7 |
| 570.7 |
| 566.6 |
| 562.0 |
| 557.5 |
| 553.3 |
| 431.2 |
| 428.8 |
| (283.1) |
| (356.2) |
| (316.0) |
| (368.2) |
| (365.7) |
| (352.0) |
| (339.5) |
| (304.5) |
| (296.4) |
| (269.5) |
| (259.3) |
| (243.2) |
| (323.3) |
| (305.1) |
| (308.2) |
| (282.4) |
| (252.9) |
| (275.4) |
| (259.9) |
| (253.0) |
| (238.4) |
| (228.9) |
| (220.8) |
| (7.1) |
| (1.5) |
| (0.1) |
| (0.0) |
| 0.1 |
| 0.1 |
| 0.6 |
| 1.5 |
| 1.1 |
| 1.2 |
| 1.4 |
| 1.6 |
| 0.3 |
| (1.0) |
| (2.3) |
| (2.0) |
| (2.2) |
| (1.8) |
| (1.1) |
| (1.2) |
| (1.2) |
| (1.4) |
| (0.3) |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 733.5 |
| 618.9 |
| 646.9 |
| 583.6 |
| 572.4 |
| 568.5 |
| 570.6 |
| 593.0 |
| 593.2 |
| 610.2 |
| 608.1 |
| 609.6 |
| 521.7 |
| 532.3 |
| 519.2 |
| 537.7 |
| 316.5 |
| 290.5 |
| 301.4 |
| 303.7 |
| 314.0 |
| 202.4 |
| 208.6 |
| 618.9 |
| 646.9 |
| 583.6 |
| 572.4 |
| 568.5 |
| 570.6 |
| 593.0 |
| 593.2 |
| 610.2 |
| 608.1 |
| 609.6 |
| 521.7 |
| 532.3 |
| 519.2 |
| 537.7 |
| 316.5 |
| 290.5 |
| 301.4 |
| 303.7 |
| 314.0 |
| 202.4 |
| 208.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 285.3 |
| 435.0 |
| 491.2 |
| 516.6 |
| 500.4 |
| 536.9 |
| 522.2 |
| 491.8 |
| 509.5 |
| 463.3 |
| 415.4 |
| 261.9 |
| 234.9 |
| 198.4 |
| 397.5 |
| 158.2 |
| 117.5 |
| 103.6 |
| 59.2 |
| 35.4 |
| 0.2 |
| 127.7 |
| 618.9 |
| 646.9 |
| 583.6 |
| 572.4 |
| 568.5 |
| 570.6 |
| 593.0 |
| 593.2 |
| 610.2 |
| 608.1 |
| 609.6 |
| 521.7 |
| 532.3 |
| 519.2 |
| 537.7 |
| 316.5 |
| 290.5 |
| 301.4 |
| 303.7 |
| 314.0 |
| 202.4 |
| 208.6 |
| 717.0 |
| 602.2 |
| 630.6 |
| 568.1 |
| 556.5 |
| 553.2 |
| 555.5 |
| 578.4 |
| 578.8 |
| 596.2 |
| 594.6 |
| 596.8 |
| 509.7 |
| 520.6 |
| 507.6 |
| 526.3 |
| 305.3 |
| 279.5 |
| 290.5 |
| 292.9 |
| 303.6 |
| 191.9 |
| 198.2 |