| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 20.3 | 23.9 | 20.0 | 19.8 | 17.5 | 24.6 | 78.0 | 49.6 | 67.1 | 70.2 | 31.1 | 34.9 | 48.6 | 50.4 | 42.3 |
| Restricted Cash | 2.8 | 4.0 | 3.8 | 3.9 | 3.9 | 3.8 | 3.7 | 3.7 | 4.5 | 4.5 | 6.0 | 5.3 | 4.8 | - | - |
| Short Term Investments | 57.4 | 79.0 | 108.7 | 146.0 | 126.4 | 182.7 | 118.8 | 201.2 | 215.5 | 162.2 | 157.6 | 205.8 | 181.4 | - | - |
| Cash And Short Term Investments | 77.7 | 103.0 | 128.7 | 165.8 | 143.9 | 207.3 | 196.9 | 250.9 | 282.6 | 232.4 | 188.6 | 240.7 | 230.0 | 50.4 | 42.3 |
| Receivables | |||||||||||||||
| Accounts Receivable | 24.5 | 29.8 | 26.5 | 55.8 | 52.7 | 28.1 | 28.0 | 30.3 | 36.6 | 41.0 | 40.0 | 43.0 | 39.7 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 110.7 | 98.6 | 112.1 | 124.9 | 84.1 | 119.6 | 121.5 | 145.7 | 141.1 | 137.5 | 140.7 | 130.4 | 144.0 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 318.8 | 337.6 | 352.6 | 342.6 | 363.6 | 410.6 | 419.0 | 424.9 | 420.0 | 421.6 | 385.7 | - | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 88.6 | 87.8 | 92.0 | 109.5 | 73.8 | 84.3 | 82.6 | 105.2 | 113.2 | 111.7 | 99.2 | 94.1 | 103.9 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | - | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | 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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 25.4 | 16.8 | 34.2 | 31.3 | 23.9 | 30.8 | 39.1 | 25.0 | 56.0 | 39.6 | 20.0 | 17.3 | 30.2 | 25.9 | 19.8 | |||||||||||||||||||||||||
| Prepaid Expenses |
| 7.4 |
| 7.8 |
| 6.7 |
| 5.3 |
| 5.8 |
| 11.8 |
| 22.3 |
| 15.6 |
| 7.3 |
| 11.0 |
| 10.2 |
| 6.2 |
| 3.2 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 223.2 | 243.1 | 277.7 | 355.7 | 290.6 | 370.6 | 372.5 | 443.8 | 472.1 | 454.5 | 390.2 | 429.1 | 425.4 | - | - |
| - |
| Accumulated Depreciation | 258.5 | 273.6 | 282.2 | 279.5 | 291.1 | 316.3 | 309.7 | 298.5 | 281.7 | 286.4 | 251.4 | 232.3 | - | - | - |
| Property,Plant & Equipment Net | 60.3 | 64.0 | 70.4 | 63.1 | 72.6 | 94.3 | 109.4 | 126.4 | 138.3 | 135.2 | 134.2 | 115.4 | 99.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 148.9 | 154.7 | 174.3 | 181.3 | 199.8 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | 0.0 | 9.2 | 9.3 | 5.7 | 11.2 | 12.6 | 13.8 | 10.3 | 3.4 | 0.0 | - | - | - | - |
| Other Non-Current Assets | 20.0 | 25.0 | 21.6 | 24.4 | 22.9 | 21.8 | 21.7 | 22.4 | 21.7 | 15.3 | 8.2 | 6.5 | 7.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 452.4 | 486.8 | 553.1 | 633.8 | 591.5 | 497.9 | 516.1 | 606.3 | 642.3 | 608.3 | 532.6 | 551.1 | 532.8 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 7.5 | 8.1 | 8.5 | 8.3 | 8.2 | 7.7 | 7.6 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 57.6 | 61.1 | 67.4 | 66.8 | 63.4 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 41.7 | 37.4 | 41.3 | 40.4 | 40.8 | 45.7 | 52.8 | 61.3 | 52.9 | 48.4 | 43.8 | 37.6 | 35.3 | - | - |
| Other Current Liabilities | 11.7 | 8.7 | 8.8 | 7.9 | 6.8 | 7.1 | 9.6 | 10.4 | 11.4 | 9.6 | 12.1 | 9.5 | - | - | - |
| Total Current Liabilities | 188.2 | 188.0 | 203.0 | 244.1 | 181.9 | 141.1 | 139.1 | 171.9 | 179.4 | 193.9 | 159.6 | 157.0 | 173.9 | - | - |
| Operating Lease Liabilities Non-Current |
| 88.3 |
| 92.0 |
| 107.4 |
| 117.5 |
| 143.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 7.9 | 9.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 290.1 | 294.5 | 326.5 | 379.6 | 345.0 | 181.1 | 189.7 | 222.4 | 229.7 | 228.1 | 265.8 | 184.4 | 198.7 | - | - |
| Additional Paid In Capital |
| 129.5 |
| 127.0 |
| 122.4 |
| 119.5 |
| 115.3 |
| 105.6 |
| 99.9 |
| 95.2 |
| 90.3 |
| 85.0 |
| 76.6 |
| 72.0 |
| 68.5 |
| - |
| - |
| Retained Earnings | 31.9 | 64.3 | 104.7 | 134.2 | 129.3 | 210.5 | 225.9 | 288.0 | 320.6 | 293.5 | 266.8 | 292.7 | 264.2 | - | - |
| Accumulated Other Comprehensive Income | 0.2 | 0.4 | (1.2) | (0.3) | 1.2 | (0.1) | (0.3) | (0.2) | 0.8 | 0.8 | 0.8 | 0.9 | 0.3 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 162.3 | 192.3 | 226.6 | 254.2 | 246.5 | 316.8 | 326.4 | 383.9 | 412.7 | 380.2 | 345.2 | 366.7 | 334.0 | 298.6 | 261.8 |
| Total Equity | 162.3 | 192.3 | 226.6 | 254.2 | 246.5 | 316.8 | 326.4 | 383.9 | 412.7 | 380.2 | 266.8 | 366.7 | 334.0 | 298.6 | 261.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 34.9 | 55.1 | 74.7 | 111.5 | 108.6 | 229.5 | 233.4 | 271.9 | 292.6 | 260.6 | 230.6 | 272.1 | 251.5 | - | - |
| Book Value | 162.3 | 192.3 | 226.6 | 254.2 | 246.5 | 316.8 | 326.4 | 383.9 | 412.7 | 380.2 | 345.2 | 366.7 | 334.0 | 298.6 | 261.8 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 24.0 |
| 25.4 |
| 17.5 |
| 18.8 |
| 29.8 |
| 24.6 |
| 26.0 |
| 36.5 |
| 78.0 |
| 37.8 |
| 71.5 |
| 78.7 |
| 77.7 |
| 52.4 |
| 47.2 |
| 32.8 |
| 32.8 |
| 56.0 |
| 67.1 |
| 43.4 |
| 94.3 |
| 93.9 |
| 92.2 |
| 79.5 |
| 31.1 |
| Restricted Cash | 2.7 | 2.7 | 2.7 | 2.7 | 4.0 | 3.6 | 3.5 | 3.9 | 3.9 | 3.8 | 3.8 | 3.7 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.5 | 3.1 | 2.6 | 3.8 | 2.1 | 0.6 | 3.7 | 3.6 | 3.6 | 3.7 | 3.7 | 3.7 | 3.7 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.7 | 4.7 | 4.7 | 6.0 |
| Short Term Investments | 55.6 | 56.9 | 56.6 | 48.6 | 79.0 | 73.9 | 66.3 | 93.6 | 77.2 | 87.8 | 108.7 | 128.5 | 123.4 | 120.0 | 146.0 | 176.1 | 191.5 | 126.4 | 132.6 | 118.0 | 182.7 | 207.4 | 174.4 | 118.8 | 187.1 | 147.1 | 136.2 | 159.9 | 178.9 | 201.2 | 210.2 | 262.4 | 242.4 | 215.5 | 216.6 | 177.5 | 161.1 | 158.2 | 159.3 | 157.6 |
| Cash And Short Term Investments | 81.0 | 73.6 | 90.8 | 80.0 | 103.0 | 104.7 | 105.4 | 118.6 | 133.2 | 127.4 | 128.7 | 145.7 | 153.6 | 145.9 | 165.8 | 200.1 | 216.9 | 143.9 | 151.4 | 147.8 | 207.3 | 233.4 | 210.9 | 196.9 | 224.9 | 218.6 | 214.9 | 237.6 | 231.4 | 248.5 | 242.9 | 295.2 | 298.4 | 282.6 | 260.0 | 271.8 | 255.1 | 250.4 | 238.8 | 188.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 33.2 | 25.5 | 26.2 | 26.8 | 29.8 | 29.8 | 31.7 | 31.1 | 26.9 | 28.2 | 26.5 | 25.7 | 24.8 | 60.1 | 55.8 | 56.0 | 51.3 | 52.7 | 47.7 | 30.5 | 28.1 | 27.5 | 29.9 | 28.0 | 34.7 | 37.1 | 30.5 | 29.6 | 32.3 | 30.3 | 33.1 | 34.1 | 37.4 | 36.6 | 38.2 | 38.3 | 39.2 | 40.3 | 41.0 | 40.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 92.5 | 83.7 | 97.3 | 109.4 | 98.6 | 96.0 | 101.3 | 98.9 | 92.7 | 106.8 | 112.1 | 116.7 | 116.6 | 127.6 | 124.9 | 90.2 | 72.0 | 84.1 | 84.3 | 122.8 | 119.6 | 100.0 | 111.2 | 121.5 | 104.5 | 107.9 | 127.8 | 106.2 | 131.8 | 145.7 | 153.3 | 134.0 | 134.2 | 141.1 | 136.1 | 133.9 | 150.9 | 116.0 | 129.7 | 140.7 |
| Prepaid Expenses | 7.9 | 7.8 | 8.9 | 7.6 | 7.8 | 9.5 | 7.7 | 8.6 | 7.1 | 7.3 | 6.7 | 6.9 | 6.6 | 6.0 | 5.3 | 11.5 | 5.4 | 5.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 217.2 | 193.3 | 225.8 | 226.5 | 243.1 | 243.5 | 249.6 | 261.1 | 263.8 | 273.5 | 277.7 | 298.8 | 305.5 | 343.5 | 355.7 | 361.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 337.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 410.6 | - | - | 419.0 | - | - | - | - | - | - | - | - | - | - | - | - | 409.2 | - | - | 385.7 |
| Accumulated Depreciation | - | - | - | - | 273.6 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 52.5 | 53.7 | 57.6 | 58.8 | 64.0 | 64.0 | 64.6 | 66.3 | 73.9 | 74.2 | 70.4 | 70.6 | 67.9 | 67.1 | 63.1 | 65.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 148.7 | 153.9 | 133.2 | 135.7 | 154.7 | 125.8 | 139.6 | 123.6 | 138.3 | 155.5 | 174.3 | 140.2 | 154.6 | 168.5 | 181.3 | 130.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | 0.0 | - | - | 11.0 | 9.9 | 9.9 | 9.2 | 9.8 | 9.7 | 9.7 | 9.3 | 5.9 | 5.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 20.7 | 20.5 | 20.2 | 19.9 | 25.0 | 22.3 | 23.3 | 25.4 | 21.8 | 21.5 | 21.6 | 21.1 | 23.1 | 23.2 | 24.4 | 23.5 | 23.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 439.2 | 421.4 | 436.9 | 440.8 | 486.8 | 455.6 | 477.1 | 487.4 | 507.7 | 534.6 | 553.1 | 540.5 | 560.8 | 612.0 | 633.8 | 587.2 | 590.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 79.7 | 65.0 | 85.4 | 90.9 | 87.8 | 84.6 | 87.0 | 86.9 | 84.9 | 88.5 | 92.0 | 95.2 | 91.6 | 106.2 | 109.5 | 92.9 | 71.5 | 73.8 | 75.0 | 74.9 | 84.3 | 67.7 | 66.6 | 82.6 | 74.9 | 69.1 | 88.3 | 74.5 | 83.1 | 105.2 | 94.7 | 99.0 | 96.9 | 113.2 | 104.5 | 101.1 | 111.5 | 86.3 | 96.8 | 99.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 6.9 | 7.5 | 5.7 | 6.2 | 8.1 | 6.5 | 6.8 | 6.6 | 6.9 | 7.3 | 8.5 | 5.6 | 6.0 | 6.6 | 8.3 | 6.0 | 6.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 52.1 | 53.5 | 53.9 | 52.5 | 61.1 | 51.1 | 55.8 | 51.4 | 32.4 | 49.7 | 67.4 | 55.7 | 59.5 | 63.2 | 66.8 | 50.2 | ||||||||||||||||||||||||
| Accrued Expenses | 34.6 | 37.1 | 35.4 | 38.3 | 37.4 | 36.2 | 38.5 | 42.5 | 38.5 | 42.6 | 41.3 | 47.0 | 40.2 | 45.4 | 40.4 | 44.3 | 40.6 | 40.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | 8.7 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 168.2 | 155.9 | 175.3 | 182.5 | 188.0 | 173.6 | 183.8 | 184.2 | 160.4 | 185.6 | 203.0 | 203.4 | 199.3 | 235.7 | 244.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 92.9 | 96.9 | 76.0 | 80.1 | 92.0 | 72.3 | 81.8 | 71.1 | 105.4 | 105.8 | 107.4 | 85.6 | 97.0 | - | 117.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 11.3 | 11.3 | 13.3 | 13.3 | - | 14.6 | 14.6 | 16.2 | 16.2 | 16.4 | 14.7 | 17.9 | 18.7 | - | 16.7 | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 272.5 | 264.1 | 264.7 | 275.9 | 294.5 | 260.5 | 280.2 | 270.1 | 282.1 | 307.9 | 326.5 | 305.7 | 315.0 | 361.4 | 379.6 | 316.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 0.9 | 0.9 | 1.0 |
| Additional Paid In Capital | 132.0 | 131.3 | 130.2 | 129.8 | 127.0 | 128.0 | 127.1 | 125.9 | 124.8 | 123.6 | 122.4 | 121.3 | 121.7 | 120.2 | 119.5 | 118.4 | 117.3 | |||||||||||||||||||||||
| Retained Earnings | 34.0 | 25.0 | 41.1 | 34.3 | 64.3 | 66.1 | 69.5 | 91.2 | 100.8 | 103.4 | 104.7 | 114.8 | 124.8 | 131.2 | 134.2 | 151.2 | 154.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 0.3 | 0.3 | 0.2 | 0.4 | 0.3 | (0.4) | (0.5) | (0.7) | (0.9) | (1.2) | (2.1) | (1.4) | (1.5) | (0.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 166.7 | 157.3 | 172.2 | 164.9 | 192.3 | 195.1 | 196.9 | 217.3 | 225.5 | 226.8 | 226.6 | 234.8 | 245.8 | 250.7 | 254.2 | 270.8 | 273.8 | |||||||||||||||||||||||
| Total Equity | 166.7 | 157.3 | 172.2 | 164.9 | 192.3 | 195.1 | 196.9 | 217.3 | 225.5 | 226.8 | 226.6 | 234.8 | 245.8 | 250.7 | 254.2 | 270.8 | 273.8 | 246.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 49.0 | 37.4 | 50.5 | 43.9 | 55.1 | 69.9 | 65.8 | 76.8 | 103.4 | 87.9 | 74.7 | 95.4 | 106.2 | 107.8 | 111.5 | 147.4 | 148.2 | 108.6 | ||||||||||||||||||||||
| Book Value | 166.7 | 157.3 | 172.2 | 164.9 | 192.3 | 195.1 | 196.9 | 217.3 | 225.5 | 226.8 | 226.6 | 234.8 | 245.8 | 250.7 | 254.2 | 270.8 | 273.8 | 246.5 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 7.2 |
| 6.1 |
| 11.8 |
| 4.7 |
| 4.4 |
| 22.3 |
| 10.5 |
| 11.6 |
| 16.6 |
| 14.5 |
| 14.6 |
| 15.6 |
| 9.0 |
| 7.2 |
| 6.7 |
| 7.3 |
| 9.2 |
| 13.4 |
| 6.7 |
| 7.3 |
| 10.5 |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 349.6 |
| 290.6 |
| 294.5 |
| 311.1 |
| 370.6 |
| 369.3 |
| 360.2 |
| 372.5 |
| 378.4 |
| 378.9 |
| 393.4 |
| 391.5 |
| 413.7 |
| 443.8 |
| 442.9 |
| 485.3 |
| 481.1 |
| 472.1 |
| 452.4 |
| 466.3 |
| 446.7 |
| 423.4 |
| 429.4 |
| 390.2 |
| - |
| - |
| - |
| 316.3 |
| - |
| - |
| 309.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 268.1 |
| - |
| - |
| 251.4 |
| 67.3 |
| 72.6 |
| 81.9 |
| 84.2 |
| 94.3 |
| 89.6 |
| 91.2 |
| 109.4 |
| 102.3 |
| 105.5 |
| 120.2 |
| 122.5 |
| 124.7 |
| 126.4 |
| 142.0 |
| 134.3 |
| 135.3 |
| 138.3 |
| 139.5 |
| 133.5 |
| 141.1 |
| 145.6 |
| 143.0 |
| 134.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 144.8 |
| 199.8 |
| 184.3 |
| 214.5 |
| 0.0 |
| 165.0 |
| 179.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| 7.5 |
| 8.4 |
| 11.2 |
| 10.8 |
| 11.1 |
| 12.6 |
| 12.6 |
| 12.7 |
| 12.5 |
| 12.4 |
| 12.5 |
| 13.8 |
| 10.4 |
| 9.9 |
| 10.2 |
| 10.3 |
| 4.6 |
| 4.6 |
| 1.4 |
| 1.4 |
| 1.4 |
| 0.0 |
| 22.9 |
| 22.7 |
| 22.8 |
| 21.8 |
| 22.7 |
| 22.7 |
| 21.7 |
| 21.8 |
| 21.4 |
| 22.3 |
| 22.7 |
| 22.7 |
| 22.4 |
| 22.3 |
| 22.5 |
| 22.2 |
| 21.7 |
| 21.9 |
| 17.9 |
| 7.7 |
| 9.7 |
| 9.5 |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 591.5 |
| 590.9 |
| 641.0 |
| 497.9 |
| 657.4 |
| 665.0 |
| 516.1 |
| 515.1 |
| 518.5 |
| 548.4 |
| 549.0 |
| 573.6 |
| 606.3 |
| 617.6 |
| 651.9 |
| 648.8 |
| 642.3 |
| 618.4 |
| 622.2 |
| 596.9 |
| 580.1 |
| 583.2 |
| 532.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.2 |
| 6.0 |
| 6.9 |
| 7.7 |
| 5.4 |
| 6.0 |
| 7.6 |
| 5.2 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.6 |
| 63.4 |
| 54.3 |
| 61.0 |
| 0.0 |
| 55.7 |
| 57.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.8 |
| 38.0 |
| 45.7 |
| 44.5 |
| 47.9 |
| 52.8 |
| 54.2 |
| 56.0 |
| 55.3 |
| 57.6 |
| 56.4 |
| 61.3 |
| 55.8 |
| 52.9 |
| 49.4 |
| 52.9 |
| 48.1 |
| 47.3 |
| 45.8 |
| 47.7 |
| 44.3 |
| 43.8 |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| - |
| - |
| 12.1 |
| 214.3 |
| 201.4 |
| 181.9 |
| 176.7 |
| 184.5 |
| 141.1 |
| 179.6 |
| 179.3 |
| 139.1 |
| 138.4 |
| 130.9 |
| 149.1 |
| 137.5 |
| 144.1 |
| 171.9 |
| 154.0 |
| 156.3 |
| 163.3 |
| 179.4 |
| 174.0 |
| 185.1 |
| 177.1 |
| 168.9 |
| 179.6 |
| 159.6 |
| 84.6 |
| 95.0 |
| 143.3 |
| 138.2 |
| - |
| 0.0 |
| 120.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 317.0 |
| 345.0 |
| 334.7 |
| 369.3 |
| 181.1 |
| 322.7 |
| 336.5 |
| 189.7 |
| 183.8 |
| 518.1 |
| 195.9 |
| 186.4 |
| 193.8 |
| 222.4 |
| 205.9 |
| 209.6 |
| 214.6 |
| 229.7 |
| 210.8 |
| 219.2 |
| 205.8 |
| 200.9 |
| 209.7 |
| 265.8 |
| 115.3 |
| 114.2 |
| 111.7 |
| 105.6 |
| 108.1 |
| 106.5 |
| 99.9 |
| 102.8 |
| 100.7 |
| 98.7 |
| 97.3 |
| 96.0 |
| 95.2 |
| 94.3 |
| 92.2 |
| 91.2 |
| 90.3 |
| 88.7 |
| 86.0 |
| 80.5 |
| 82.6 |
| 81.3 |
| 76.6 |
| 129.3 |
| 139.8 |
| 158.0 |
| 210.5 |
| 224.5 |
| 220.8 |
| 225.9 |
| 228.1 |
| 240.4 |
| 252.6 |
| 264.0 |
| 282.8 |
| 288.0 |
| 316.0 |
| 347.8 |
| 341.1 |
| 320.6 |
| 317.1 |
| 315.6 |
| 308.9 |
| 294.9 |
| 290.5 |
| 266.8 |
| 0.4 |
| 0.9 |
| 1.2 |
| 1.3 |
| 1.1 |
| (0.1) |
| 1.2 |
| 0.3 |
| (0.3) |
| (0.4) |
| (0.7) |
| 0.2 |
| 0.4 |
| 0.2 |
| (0.2) |
| 0.5 |
| 1.4 |
| 1.0 |
| 0.8 |
| 0.8 |
| 0.5 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 246.5 |
| 256.1 |
| 271.7 |
| 316.8 |
| 334.6 |
| 328.5 |
| 326.4 |
| 331.3 |
| 341.2 |
| 352.4 |
| 362.6 |
| 379.8 |
| 383.9 |
| 411.7 |
| 442.3 |
| 434.2 |
| 412.7 |
| 407.5 |
| 403.0 |
| 391.1 |
| 379.2 |
| 373.5 |
| 345.2 |
| 256.1 |
| 271.7 |
| 316.8 |
| 334.6 |
| 328.5 |
| 326.4 |
| 331.3 |
| 0.3 |
| 352.4 |
| 362.6 |
| 379.8 |
| 383.9 |
| 411.7 |
| 442.3 |
| 434.2 |
| 412.7 |
| 407.5 |
| 403.0 |
| 391.1 |
| 379.2 |
| 373.5 |
| 266.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.8 |
| 126.6 |
| 229.5 |
| 189.7 |
| 180.9 |
| 233.4 |
| 240.0 |
| 247.9 |
| 244.3 |
| 254.0 |
| 269.6 |
| 271.9 |
| 288.9 |
| 329.0 |
| 317.9 |
| 292.6 |
| 278.4 |
| 281.2 |
| 269.6 |
| 254.5 |
| 249.9 |
| 230.6 |
| 256.1 |
| 271.7 |
| 316.8 |
| 334.6 |
| 328.5 |
| 326.4 |
| 331.3 |
| 341.2 |
| 352.4 |
| 362.6 |
| 379.8 |
| 383.9 |
| 411.7 |
| 442.3 |
| 434.2 |
| 412.7 |
| 407.5 |
| 403.0 |
| 391.1 |
| 379.2 |
| 373.5 |
| 345.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |