| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 229.3 | 127.7 | 79.0 | - | - | 44.5 | 71.0 | 60.3 | 62.6 | 52.3 | 52.9 | 52.3 | 46.6 | 39.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 229.3 | 127.7 | 79.0 | - | - | 44.5 | 71.0 | 60.3 | 62.6 | 52.3 | 52.9 | 52.3 | 46.6 | 39.2 |
| Receivables | ||||||||||||||
| Accounts Receivable | 20.7 | 59.1 | 12.6 | - | - | 7.6 | 10.5 | 24.1 | 10.1 | 20.3 | 13.7 | 21.2 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 139.5 | 127.8 | 135.3 | - | - | 56.5 | 78.8 | 57.3 | 76.2 | 53.8 | 49.2 | 71.3 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 243.8 | 224.4 | 212.1 | - | - | 186.4 | 172.4 | 140.7 | 104.3 | 97.3 | 87.2 | 93.8 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 151.5 | 143.2 | 137.1 | - | - | 57.6 | 102.3 | 95.8 | 87.3 | 80.6 | 79.3 | 94.3 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 85.3 | 90.0 | 110.5 | - | - | 164.2 | 173.2 | 132.2 | 143.2 | 140.4 | 175.4 | 211.1 | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 90.3 | 95.0 | 130.3 | - | - | 174.1 | 183.1 | 142.1 | 151.2 | 152.1 | 187.2 | 222.9 | - | - |
| Net debt | ||||||||||||||
| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 275.9 | 241.7 | 229.3 | 173.1 | 130.7 | 136.1 | 127.7 | 88.4 | 93.1 | 77.3 | 79.0 | 50.5 | 17.8 | 5.7 | - | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 22.2 | 8.8 | 9.2 | - | - | 8.2 | 11.8 | 8.2 | 11.5 | 6.1 | 4.0 | 4.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 411.6 | 323.4 | 236.1 | - | - | 116.9 | 172.1 | 149.8 | 160.4 | 132.5 | 128.9 | 164.1 | - | - |
| Accumulated Depreciation | 141.3 | 131.4 | 121.3 | - | - | 88.9 | 79.2 | 74.7 | 69.6 | 63.8 | 58.3 | 63.8 | - | - |
| Property,Plant & Equipment Net | 108.5 | 97.3 | 95.1 | - | - | 103.4 | 100.1 | 66.1 | 34.7 | 33.5 | 28.9 | 29.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 35.2 | 32.1 | 17.6 | - | - | 14.3 | 11.1 | 11.1 | 11.6 | 12.9 | 12.5 | 9.9 | - | - |
| Goodwill | 18.8 | 18.8 | 18.8 | - | - | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | - | - |
| Intangible Assets | 41.7 | 43.6 | 45.4 | - | - | 51.6 | 54.7 | 55.5 | 57.5 | 59.5 | 60.4 | 62.2 | - | - |
| Operating Lease Right Of Use Assets | 6.1 | 4.4 | 4.3 | - | - | 5.9 | 6.9 | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.7 | 2.4 | 2.2 | - | - | 4.4 | 3.6 | 4.4 | 11.8 | 19.1 | - | - | - | - |
| Other Non-Current Assets | 1.8 | 2.3 | 1.5 | - | - | 1.0 | 0.4 | 1.7 | 1.0 | 1.5 | 1.7 | 2.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 625.3 | 524.9 | 417.8 | - | - | 317.4 | 365.4 | 307.4 | 295.8 | 277.9 | 266.7 | 291.9 | - | - |
| 5.0 |
| 5.0 |
| 19.8 |
| - |
| - |
| 9.9 |
| 9.9 |
| 9.9 |
| 8.0 |
| 11.8 |
| 11.8 |
| 11.8 |
| - |
| - |
| Deferred Revenue Current | 11.3 | 9.4 | 8.1 | - | - | 8.5 | 8.6 | 8.2 | 6.8 | 5.7 | 4.9 | 4.1 | - | - |
| Operating Lease Liabilities Current | 2.3 | 1.9 | 1.6 | - | - | 1.1 | 1.2 | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 6.3 | 14.5 | 24.4 | - | - | 10.2 | 10.3 | 3.9 | 9.8 | 4.0 | 7.1 | 5.7 | - | - |
| Total Current Liabilities | 236.8 | 236.0 | 229.6 | - | - | 111.6 | 169.7 | 148.9 | 138.8 | 130.5 | 133.4 | 159.7 | - | - |
| 4.0 |
| 3.0 |
| 3.6 |
| - |
| - |
| 6.7 |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 22.4 | 18.5 | 15.0 | - | - | 14.0 | 15.4 | 15.0 | 12.5 | 10.5 | 9.3 | 7.9 | - | - |
| Deferred Tax Liabilities | 5.4 | 2.8 | 2.5 | - | - | 0.3 | 0.2 | 0.2 | 0.0 | - | - | - | - | - |
| Pension Obligations | - | 0.0 | 2.4 | - | - | 47.3 | 45.5 | 21.0 | 32.4 | 56.4 | 46.4 | 40.9 | - | - |
| Other Non-Current Liabilities | 10.2 | 9.0 | 8.0 | - | - | 14.3 | 12.1 | 4.9 | 15.1 | 15.6 | 13.2 | 12.1 | - | - |
| Total Non-Current Liabilities | 133.0 | 129.4 | 148.1 | - | - | 259.0 | 263.5 | 186.9 | 215.6 | 234.3 | 254.5 | 281.0 | - | - |
| Total Liabilities | 369.8 | 365.3 | 377.8 | - | - | 370.6 | 433.2 | 335.8 | 354.3 | 364.8 | 388.0 | 440.7 | - | - |
| 195.5 |
| 186.0 |
| 177.9 |
| - |
| - |
| 88.9 |
| 84.3 |
| 70.0 |
| 45.4 |
| 50.8 |
| 15.9 |
| 0.0 |
| - |
| - |
| Retained Earnings | 88.2 | 0.0 | (55.7) | - | - | (33.5) | (45.6) | (69.2) | (100.1) | (128.9) | (135.3) | (102.2) | - | - |
| Accumulated Other Comprehensive Income | (28.2) | (26.4) | (31.9) | - | - | (58.4) | (56.2) | (38.4) | (43.9) | (58.9) | (51.8) | (46.6) | - | - |
| Treasury Stock | - | 0.0 | 50.3 | - | - | 50.3 | 50.3 | 0.0 | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 255.4 | 159.6 | 40.0 | 1.4 | (32.7) | (53.2) | (67.8) | (28.3) | (58.5) | (87.0) | (121.2) | (148.8) | 79.4 | - |
| Total Equity | 255.4 | 159.6 | 40.0 | 1.4 | (32.7) | (53.2) | (67.8) | (28.3) | (58.5) | (87.0) | (121.2) | (148.8) | 79.4 | - |
| (139.0) |
| (32.7) |
| 51.4 |
| - |
| - |
| 129.6 |
| 112.2 |
| 81.9 |
| 88.6 |
| 99.8 |
| 134.3 |
| 170.6 |
| - |
| - |
| Working Capital | 174.8 | 87.4 | 6.4 | - | - | 5.2 | 2.4 | 1.0 | 21.7 | 2.0 | (4.5) | 4.3 | - | - |
| Book Value | 255.4 | 159.6 | 40.0 | 1.4 | (32.7) | (53.2) | (67.8) | (28.3) | (58.5) | (87.0) | (121.2) | (148.8) | 79.4 | - |
| Tangible Book Value | 194.9 | 97.2 | (24.3) | - | - | (123.7) | (141.4) | (102.6) | (134.8) | (165.3) | (200.4) | (229.9) | - | - |
| 26.5 |
| 14.9 |
| 4.1 |
| - |
| 11.2 |
| 18.7 |
| 23.9 |
| 44.5 |
| 12.5 |
| 34.1 |
| 7.7 |
| 71.0 |
| 29.1 |
| 25.6 |
| 18.8 |
| 60.3 |
| 41.9 |
| 10.3 |
| 23.2 |
| 62.6 |
| 50.3 |
| 38.4 |
| 13.0 |
| 62.6 |
| 42.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 275.9 | 241.7 | 229.3 | 173.1 | 130.7 | 136.1 | 127.7 | 88.4 | 93.1 | 77.3 | 79.0 | 50.5 | 17.8 | 5.7 | - | 26.5 | 14.9 | 4.1 | - | 11.2 | 18.7 | 23.9 | 44.5 | 12.5 | 34.1 | 7.7 | 71.0 | 29.1 | 25.6 | 18.8 | 60.3 | 41.9 | 10.3 | 23.2 | 62.6 | 50.3 | 38.4 | 13.0 | 62.6 | 42.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 12.9 | 10.8 | 20.7 | 21.1 | 15.8 | 14.0 | 59.1 | 34.0 | 11.4 | 11.1 | 12.6 | 11.4 | 13.6 | 9.1 | - | 13.0 | 11.2 | 6.1 | - | 10.5 | 6.5 | 4.9 | 7.6 | 13.7 | 7.1 | 5.9 | 10.5 | 40.2 | 8.3 | 10.3 | 24.1 | 22.6 | 12.2 | 6.3 | 10.1 | 34.2 | 6.9 | 19.0 | 20.3 | 19.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 144.8 | 140.9 | 139.5 | 151.0 | 163.8 | 163.1 | 127.8 | 144.5 | 145.4 | 142.5 | 135.3 | 129.2 | 129.2 | 129.1 | - | 216.7 | 155.7 | 142.0 | - | 133.5 | 92.0 | 69.1 | 56.5 | 155.7 | 143.9 | 138.6 | 78.8 | 140.7 | 125.9 | 84.2 | 57.3 | 113.0 | 105.4 | 74.3 | 76.2 | 126.6 | 110.4 | 71.9 | 53.8 | 101.4 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 33.0 | 32.3 | 22.2 | 15.5 | 18.1 | 17.6 | 8.8 | 8.7 | 19.5 | 12.5 | 9.2 | 9.6 | 11.5 | 14.0 | - | 9.9 | 12.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 466.6 | 425.8 | 411.6 | 360.7 | 328.4 | 330.9 | 323.4 | 275.7 | 269.4 | 243.3 | 236.1 | 200.7 | 172.0 | 158.0 | - | 266.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 117.9 | 112.7 | 108.5 | 103.8 | 104.0 | 98.4 | 97.3 | 97.6 | 94.5 | 95.6 | 95.1 | 96.1 | 98.5 | 99.1 | - | 102.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 39.2 | 37.4 | 35.2 | 35.9 | 36.0 | 34.4 | 32.1 | 28.7 | 25.9 | 24.0 | 17.6 | 14.8 | 12.3 | 10.7 | - | 11.3 | 12.8 | |||||||||||||||||||||||
| Goodwill | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | - | 18.8 | 18.8 | 18.8 | ||||||||||||||||||||||
| Intangible Assets | 40.8 | 41.2 | 41.7 | 42.2 | 42.6 | 43.1 | 43.6 | 44.0 | 44.5 | 45.0 | 45.4 | 45.9 | 46.4 | 46.9 | - | 47.9 | 48.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.0 | 0.0 | 2.7 | 5.0 | 5.1 | 2.1 | 2.4 | 0.0 | 0.0 | 1.0 | 2.2 | 10.4 | 12.5 | 13.9 | - | 10.7 | 13.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 1.5 | 1.6 | 1.8 | 2.0 | 2.1 | 2.3 | 2.3 | 2.7 | 2.6 | 2.7 | 1.5 | 1.8 | 2.1 | 2.4 | - | 1.8 | 1.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 689.4 | 642.3 | 625.3 | 575.5 | 543.7 | 535.2 | 524.9 | 468.1 | 456.5 | 431.3 | 417.8 | 390.0 | 364.3 | 351.6 | - | 463.2 | 397.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 127.1 | 121.7 | 151.5 | 150.2 | 153.7 | 137.8 | 143.2 | 128.1 | 138.8 | 113.9 | 137.1 | 136.2 | 136.6 | 124.8 | - | 129.9 | 111.9 | 61.4 | - | 113.2 | 80.8 | 51.4 | 57.6 | 95.5 | 116.0 | 75.0 | 102.3 | 135.9 | 112.9 | 65.9 | 95.8 | 132.9 | 96.1 | 60.7 | 87.3 | 135.4 | 109.4 | 67.9 | 80.6 | 129.4 |
| Short Term Debt | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 19.8 | 19.8 | 19.8 | 19.8 | - | 18.6 | 17.3 | 16.1 | ||||||||||||||||||||||
| Deferred Revenue Current | 42.8 | 42.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 49.2 | 49.0 | 6.3 | 10.0 | 7.6 | 22.5 | 14.5 | 10.6 | 22.0 | 20.5 | 24.4 | 18.3 | 5.6 | 6.7 | - | 4.6 | 4.6 | |||||||||||||||||||||||
| Total Current Liabilities | 254.3 | 235.1 | 236.8 | 228.6 | 226.6 | 229.4 | 236.0 | 197.6 | 219.8 | 187.8 | 229.6 | 217.7 | 198.4 | 184.3 | - | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 83.0 | 84.2 | 85.3 | 86.5 | 87.7 | 88.8 | 90.0 | 91.2 | 92.3 | 93.5 | 110.5 | 115.1 | 119.8 | 124.3 | - | 135.0 | 139.6 | 144.2 | - | 153.0 | 156.4 | 159.9 | 164.2 | 166.5 | 168.7 | 171.0 | 173.2 | 175.5 | 177.7 | 180.0 | 132.2 | 137.8 | 139.6 | 141.4 | 143.2 | 145.0 | 146.9 | 148.7 | 140.4 | 142.6 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 8.2 | 5.5 | 5.4 | 0.0 | 1.5 | 0.4 | 2.8 | 4.6 | 2.2 | 2.5 | 2.5 | 0.2 | 0.1 | 0.1 | - | 3.9 | 3.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | 2.0 | 2.1 | 2.3 | 2.4 | 14.5 | 15.8 | 15.9 | - | 19.7 | 20.7 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 13.2 | 13.7 | 10.2 | 8.2 | 8.1 | 8.2 | 9.0 | 8.8 | 8.3 | 8.5 | 8.0 | 8.2 | 8.5 | 8.6 | - | 11.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 137.2 | 135.9 | 133.0 | 125.0 | 126.7 | 126.1 | 129.4 | 133.2 | 130.9 | 167.9 | 148.1 | 161.9 | 167.1 | 176.5 | - | 254.5 | ||||||||||||||||||||||||
| Total Liabilities | 391.4 | 371.0 | 369.8 | 353.6 | 353.3 | 355.5 | 365.3 | 330.8 | 350.7 | 355.7 | 377.8 | 379.6 | 365.5 | 360.8 | - | 441.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 197.7 | 195.5 | 195.5 | 195.9 | 192.0 | 187.4 | 186.0 | 193.9 | 191.2 | 187.2 | 177.9 | 176.3 | 174.3 | 173.6 | - | 172.8 | 172.2 | |||||||||||||||||||||||
| Retained Earnings | 128.3 | 104.0 | 88.2 | 52.2 | 24.7 | 18.7 | 0.0 | 25.2 | (3.5) | (29.6) | (55.7) | (74.3) | (83.7) | (90.8) | - | (56.4) | (50.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (28.1) | (28.2) | (28.2) | (26.3) | (26.3) | (26.4) | (26.4) | (31.5) | (31.6) | (31.8) | (31.9) | (41.2) | (41.5) | (41.7) | - | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | 50.3 | 50.3 | 50.3 | 50.3 | 50.3 | 50.3 | 50.3 | - | 50.3 | 50.3 | 50.3 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 297.9 | 271.4 | 255.4 | 221.8 | 190.4 | 179.7 | 159.6 | 137.3 | 105.8 | 75.6 | 40.0 | 10.4 | (1.1) | (9.2) | 1.4 | 22.0 | 27.6 | |||||||||||||||||||||||
| Total Equity | 297.9 | 271.4 | 255.4 | 221.8 | 190.4 | 179.7 | 159.6 | 137.3 | 105.8 | 75.6 | 40.0 | 10.4 | (1.1) | (9.2) | 1.4 | 22.0 | 27.6 | 38.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 88.0 | 89.2 | 90.3 | 91.5 | 92.7 | 93.8 | 95.0 | 96.2 | 97.3 | 98.5 | 130.3 | 134.9 | 139.6 | 144.1 | - | 153.6 | 156.9 | 160.3 | - | 166.6 | 168.8 | 171.0 | 174.1 | 176.4 | 178.6 | 180.9 | 183.1 | 185.4 | 187.6 | 189.9 | 142.1 | 145.8 | 147.6 | 149.4 | 151.2 | 153.0 | 154.9 | 156.7 | 152.1 | 154.3 |
| Net debt | (187.9) | (152.6) | (139.0) | (81.6) | (38.1) | (42.3) | (32.7) | 7.7 | 4.2 | 21.2 | 51.4 | 84.5 | 121.8 | 138.5 | - | 127.1 | 142.1 | 156.2 | ||||||||||||||||||||||
| Working Capital | 212.3 | 190.7 | 174.8 | 132.1 | 101.8 | 101.4 | 87.4 | 78.1 | 49.7 | 55.5 | 6.4 | (17.0) | (26.3) | (26.4) | - | 79.4 | 25.7 | 51.9 | ||||||||||||||||||||||
| Book Value | 297.9 | 271.4 | 255.4 | 221.8 | 190.4 | 179.7 | 159.6 | 137.3 | 105.8 | 75.6 | 40.0 | 10.4 | (1.1) | (9.2) | 1.4 | 22.0 | 27.6 | 38.5 | ||||||||||||||||||||||
| Tangible Book Value | 238.4 | 211.3 | 194.9 | 160.9 | 128.9 | 117.8 | 97.2 | 74.4 | 42.5 | 11.8 | (24.3) | (54.3) | (66.4) | (75.0) | - | (44.8) | (39.7) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| - |
| 7.0 |
| 7.1 |
| 8.2 |
| 8.2 |
| 9.5 |
| 13.3 |
| 11.9 |
| 11.8 |
| 12.0 |
| 11.6 |
| 10.9 |
| 8.2 |
| 14.3 |
| 12.9 |
| 10.0 |
| 11.5 |
| 12.1 |
| 7.3 |
| 6.3 |
| 6.1 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 194.6 |
| 164.2 |
| - |
| 162.2 |
| 124.3 |
| 106.1 |
| 116.9 |
| 191.4 |
| 198.4 |
| 164.1 |
| 172.1 |
| 222.0 |
| 171.4 |
| 124.2 |
| 149.8 |
| 191.8 |
| 140.8 |
| 113.8 |
| 160.4 |
| 223.2 |
| 163.0 |
| 110.1 |
| 132.5 |
| 180.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103.0 |
| 104.7 |
| - |
| 106.0 |
| 105.6 |
| 104.5 |
| 103.4 |
| 104.7 |
| 104.5 |
| 104.3 |
| 100.1 |
| 94.7 |
| 92.5 |
| 81.6 |
| 66.1 |
| 48.9 |
| 38.1 |
| 36.2 |
| 34.7 |
| 34.2 |
| 33.4 |
| 33.0 |
| 33.5 |
| 30.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.9 |
| - |
| 14.5 |
| 14.0 |
| 14.3 |
| 14.3 |
| 11.9 |
| 11.0 |
| 11.3 |
| 11.1 |
| 12.3 |
| 11.4 |
| 11.0 |
| 11.1 |
| 12.3 |
| 11.9 |
| 11.7 |
| 11.6 |
| 13.5 |
| 13.9 |
| 13.7 |
| 12.9 |
| 11.6 |
| - |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 48.9 |
| - |
| 49.9 |
| 50.4 |
| 51.0 |
| 51.6 |
| 52.4 |
| 53.2 |
| 53.9 |
| 54.7 |
| 55.5 |
| 56.3 |
| 55.0 |
| 55.5 |
| 56.0 |
| 56.5 |
| 57.0 |
| 57.5 |
| 58.0 |
| 58.5 |
| 59.0 |
| 59.5 |
| 59.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.3 |
| 7.7 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| - |
| 4.0 |
| 4.8 |
| 4.5 |
| 4.4 |
| 3.9 |
| 3.9 |
| 3.7 |
| 3.6 |
| 4.6 |
| 4.5 |
| 4.5 |
| 4.4 |
| 3.2 |
| 10.1 |
| 10.3 |
| 11.8 |
| 18.3 |
| - |
| 19.1 |
| 19.1 |
| - |
| 2.3 |
| - |
| 1.6 |
| 1.8 |
| 1.9 |
| 1.0 |
| 1.1 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.4 |
| 2.6 |
| 1.7 |
| 0.5 |
| 1.0 |
| 1.1 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.8 |
| 1.5 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 364.0 |
| - |
| 362.9 |
| 326.0 |
| 307.8 |
| 317.4 |
| 390.1 |
| 396.1 |
| 360.9 |
| 365.4 |
| 408.4 |
| 355.4 |
| 297.7 |
| 307.4 |
| 331.5 |
| 277.2 |
| 248.8 |
| 295.8 |
| 366.8 |
| 309.3 |
| 257.8 |
| 277.9 |
| 310.3 |
| - |
| 13.6 |
| 12.4 |
| 11.1 |
| 9.9 |
| 9.9 |
| 9.9 |
| 9.9 |
| 9.9 |
| 9.9 |
| 9.9 |
| 9.9 |
| 9.9 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 11.8 |
| 11.8 |
| - |
| - |
| 7.9 |
| 8.0 |
| 8.3 |
| 8.5 |
| 8.4 |
| 8.5 |
| 8.4 |
| 8.6 |
| 8.4 |
| 8.2 |
| 8.1 |
| 8.2 |
| 7.7 |
| 7.2 |
| 6.8 |
| 6.8 |
| 6.5 |
| 5.9 |
| 5.7 |
| 5.7 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.7 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| - |
| 7.7 |
| 10.1 |
| 12.9 |
| 10.2 |
| 13.4 |
| 11.9 |
| 7.8 |
| 10.3 |
| 15.7 |
| 6.0 |
| 5.9 |
| 3.9 |
| 7.1 |
| 6.7 |
| 8.1 |
| 9.8 |
| 11.1 |
| 3.9 |
| 4.2 |
| 4.0 |
| 8.4 |
| 186.7 |
| 168.9 |
| 112.3 |
| - |
| 172.2 |
| 135.8 |
| 109.0 |
| 111.6 |
| 152.1 |
| 173.5 |
| 134.2 |
| 169.7 |
| 207.1 |
| 174.1 |
| 115.9 |
| 148.9 |
| 181.0 |
| 138.2 |
| 102.6 |
| 138.8 |
| 190.4 |
| 154.1 |
| 110.4 |
| 130.5 |
| 187.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 8.2 |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.6 |
| 12.7 |
| 13.4 |
| 14.0 |
| 13.6 |
| 14.4 |
| 14.3 |
| 15.4 |
| 15.2 |
| 14.7 |
| 14.5 |
| 15.0 |
| 14.3 |
| 13.3 |
| 12.4 |
| 12.5 |
| 12.0 |
| 10.8 |
| 10.2 |
| 10.5 |
| 10.3 |
| 3.7 |
| - |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.8 |
| 0.4 |
| 0.3 |
| 0.2 |
| 1.1 |
| - |
| - |
| 0.2 |
| 0.6 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 21.7 |
| - |
| 39.7 |
| 41.1 |
| 46.4 |
| 47.3 |
| 43.2 |
| 43.8 |
| 44.9 |
| 45.5 |
| 19.8 |
| 20.2 |
| 20.6 |
| 21.0 |
| 25.2 |
| 29.1 |
| 30.8 |
| 32.4 |
| 51.9 |
| 53.4 |
| 54.9 |
| 56.4 |
| 42.6 |
| 12.1 |
| 12.4 |
| - |
| 15.4 |
| 15.1 |
| 15.3 |
| 14.3 |
| 13.3 |
| 11.9 |
| 12.1 |
| 12.1 |
| 12.4 |
| 13.2 |
| 13.1 |
| 4.9 |
| 5.4 |
| 15.6 |
| 15.2 |
| 15.1 |
| 15.1 |
| 15.2 |
| 15.8 |
| 15.6 |
| 15.1 |
| 201.4 |
| 213.3 |
| - |
| 237.5 |
| 242.7 |
| 253.0 |
| 259.0 |
| 299.9 |
| 287.6 |
| 294.6 |
| 263.5 |
| 262.5 |
| 258.8 |
| 261.5 |
| 186.9 |
| 195.0 |
| 208.9 |
| 211.5 |
| 215.6 |
| 236.1 |
| 237.4 |
| 240.6 |
| 234.3 |
| 221.5 |
| 370.3 |
| 325.6 |
| - |
| 409.8 |
| 378.6 |
| 362.0 |
| 370.6 |
| 452.0 |
| 461.2 |
| 428.8 |
| 433.2 |
| 469.6 |
| 433.0 |
| 377.4 |
| 335.8 |
| 376.0 |
| 347.2 |
| 314.2 |
| 354.3 |
| 426.4 |
| 391.5 |
| 350.9 |
| 364.8 |
| 409.3 |
| 171.2 |
| - |
| 92.2 |
| 91.1 |
| 89.2 |
| 88.9 |
| 88.9 |
| 87.4 |
| 84.3 |
| 84.3 |
| 83.2 |
| 81.9 |
| 80.4 |
| 70.0 |
| 72.4 |
| 38.7 |
| 45.9 |
| 45.4 |
| 60.8 |
| 59.2 |
| 52.0 |
| 50.8 |
| 40.3 |
| (37.8) |
| - |
| (31.4) |
| (35.7) |
| (35.1) |
| (33.5) |
| (45.4) |
| (46.7) |
| (46.1) |
| (45.6) |
| (57.2) |
| (71.8) |
| (71.2) |
| (69.2) |
| (84.2) |
| (106.1) |
| (107.9) |
| (100.1) |
| (114.6) |
| (134.6) |
| (137.4) |
| (128.9) |
| (139.6) |
| (44.1) |
| (44.4) |
| (44.6) |
| - |
| (57.3) |
| (57.7) |
| (58.0) |
| (58.4) |
| (55.2) |
| (55.5) |
| (55.8) |
| (56.2) |
| (36.9) |
| (37.4) |
| (38.7) |
| (38.4) |
| (42.0) |
| (42.6) |
| (43.3) |
| (43.9) |
| (55.8) |
| (56.8) |
| (57.7) |
| (58.9) |
| (49.7) |
| - |
| 50.3 |
| 50.3 |
| 50.3 |
| 50.3 |
| 50.3 |
| 50.3 |
| 50.3 |
| 50.3 |
| 50.3 |
| 50.3 |
| 50.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.5 |
| (32.7) |
| (46.8) |
| (52.6) |
| (54.2) |
| (53.2) |
| (61.9) |
| (65.1) |
| (67.9) |
| (67.8) |
| (61.2) |
| (77.6) |
| (79.7) |
| (28.3) |
| (44.5) |
| (70.0) |
| (65.3) |
| (58.5) |
| (59.6) |
| (82.2) |
| (93.1) |
| (87.0) |
| (99.1) |
| (32.7) |
| (46.8) |
| (52.6) |
| (54.2) |
| (53.2) |
| (61.9) |
| (65.1) |
| (67.9) |
| (67.8) |
| (61.2) |
| (77.6) |
| (79.7) |
| (28.3) |
| (44.5) |
| (70.0) |
| (65.3) |
| (58.5) |
| (59.6) |
| (82.2) |
| (93.1) |
| (87.0) |
| (99.1) |
| - |
| 155.4 |
| 150.1 |
| 147.1 |
| 129.6 |
| 163.8 |
| 144.5 |
| 173.2 |
| 112.2 |
| 156.3 |
| 162.0 |
| 171.1 |
| 81.9 |
| 103.9 |
| 137.3 |
| 126.2 |
| 88.6 |
| 102.7 |
| 116.4 |
| 143.7 |
| 89.5 |
| 111.6 |
| - |
| (10.0) |
| (11.5) |
| (2.9) |
| 5.2 |
| 39.3 |
| 24.8 |
| 29.9 |
| 2.4 |
| 15.0 |
| (2.7) |
| 8.3 |
| 1.0 |
| 10.8 |
| 2.6 |
| 11.2 |
| 21.7 |
| 32.8 |
| 8.9 |
| (0.2) |
| 2.0 |
| (7.6) |
| (32.7) |
| (46.8) |
| (52.6) |
| (54.2) |
| (53.2) |
| (61.9) |
| (65.1) |
| (67.9) |
| (67.8) |
| (61.2) |
| (77.6) |
| (79.7) |
| (28.3) |
| (44.5) |
| (70.0) |
| (65.3) |
| (58.5) |
| (59.6) |
| (82.2) |
| (93.1) |
| (87.0) |
| (99.1) |
| (29.3) |
| - |
| (115.6) |
| (121.9) |
| (124.0) |
| (123.7) |
| (133.2) |
| (137.1) |
| (140.6) |
| (141.4) |
| (135.5) |
| (152.7) |
| (153.5) |
| (102.6) |
| (119.3) |
| (145.3) |
| (141.1) |
| (134.8) |
| (136.4) |
| (159.5) |
| (171.0) |
| (165.3) |
| (176.9) |