| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q4 FY 24 | Q2 FY 24 | Q4 FY 23 | Q2 FY 23 | Q4 FY 22 | Q2 FY 22 | Q4 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 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q2 FY 14 | Q4 FY 13 | Q2 FY 13 | Q4 FY 12 | Q2 FY 12 | Q4 FY 11 | Q4 FY 10 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 176.5 | 100.5 | 73.7 | 69.7 | - | 31.8 | 25.8 | 5.0 | 26.5 | 8.3 | 3.6 | 3.6 | 2.3 | 1.3 | 0.5 | |||||||||||||||||||||||||
| (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 | 176.5 | 73.7 | 58.6 | 25.8 | 26.5 | 3.6 | 1.0 | 7.0 | 2.9 | 2.6 | 8.7 | 25.4 | 11.4 | 33.4 | 31.2 | 34.3 | 41.0 | 73.9 |
| Restricted Cash | 0.6 | 0.9 | 5.7 | 5.6 | 0.2 | 2.8 | 4.9 | 6.3 | 8.5 | 5.6 | 10.5 | 8.0 | 7.9 | 0.9 | 0.9 | 1.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 176.5 | 73.7 | 58.6 | 25.8 | 26.5 | 3.6 | 1.0 | 7.0 | 2.9 | 2.6 | 8.7 | 25.4 | 11.4 | 33.4 | 31.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 10.2 | 4.6 | 2.0 | 0.6 | 1.3 | 2.0 | 0.7 | 1.0 | 0.9 | 1.4 | 1.4 | 2.2 | 1.9 | 1.4 | 1.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 2.8 | 3.2 | 2.5 | 2.3 | 2.3 | 1.7 | 1.9 | 1.7 | 1.2 | 1.3 | 1.5 | 1.8 | 1.5 | 1.8 | 2.6 | 1.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | 124.7 | 140.4 | 138.0 | 307.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | 5.7 | 5.2 | 2.8 | 2.9 | 3.9 | 2.3 | 1.5 | - | - | - | - | - | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 197.7 | 168.5 | 99.2 | 51.8 | 89.0 | 46.2 | 72.2 | 31.7 | 29.8 | 44.4 | 25.6 | 34.7 | 32.8 | 45.6 | 61.6 | 74.9 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.3 | 0.3 | 0.2 | 0.2 | 1.4 | 1.4 | 0.9 | 0.9 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 216.8 | 205.4 | 130.0 | 107.2 | 118.0 | 66.9 | 84.5 | 36.6 | 34.0 | 49.9 | 40.2 | 54.3 | 45.6 | 61.6 | 74.9 | 88.4 | ||
| 1.0 |
| 3.2 |
| 2.0 |
| 4.2 |
| 7.0 |
| 9.1 |
| 1.3 |
| 2.9 |
| 3.1 |
| 10.8 |
| 3.2 |
| 1.7 |
| 1.3 |
| 3.1 |
| 8.7 |
| 20.6 |
| 15.7 |
| 25.4 |
| 38.4 |
| 11.4 |
| 23.1 |
| 33.4 |
| 39.4 |
| 31.2 |
| 34.3 |
| Restricted Cash | 0.6 | 5.9 | 0.9 | 0.0 | - | 6.4 | 2.2 | 5.6 | 0.2 | 0.9 | 2.8 | 0.3 | 2.5 | 2.6 | 4.9 | 0.6 | 0.6 | 2.0 | 6.3 | 0.1 | 0.1 | 0.6 | 1.1 | 0.7 | 7.6 | 0.7 | 7.1 | 4.3 | 3.7 | 10.5 | - | 5.5 | 8.0 | 8.0 | 7.9 | 10.9 | 9.9 | - | - | 1.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 176.5 | 100.5 | 73.7 | 69.7 | - | 31.8 | 25.8 | 5.0 | 26.5 | 8.3 | 3.6 | 3.6 | 2.3 | 1.3 | 0.5 | 1.0 | 3.2 | 2.0 | 4.2 | 7.0 | 9.1 | 1.3 | 2.9 | 3.1 | 10.8 | 3.2 | 1.7 | 1.3 | 3.1 | 8.7 | 20.6 | 15.7 | 25.4 | 38.4 | 11.4 | 23.1 | 33.4 | 39.4 | 31.2 | 34.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 10.2 | 8.4 | 4.6 | - | - | 1.0 | 0.6 | 0.4 | 1.3 | - | 1.4 | 2.0 | 1.1 | 1.0 | 1.6 | 0.7 | - | 0.7 | 1.1 | 1.0 | 0.9 | - | 0.9 | 1.2 | 1.1 | 1.4 | 0.8 | - | - | 1.4 | - | 1.2 | 2.2 | 0.5 | 1.9 | 2.3 | 1.4 | - | - | 1.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2.8 | 2.9 | 3.2 | - | - | 2.6 | 2.3 | 2.4 | 2.3 | - | 1.6 | 1.7 | 2.2 | 1.8 | 1.8 | 1.9 | - | 1.2 | 1.2 | 1.7 | 1.1 | - | 1.2 | 1.4 | 1.0 | 1.3 | 1.3 | - | - | 1.5 | - | 1.5 | 1.8 | 2.0 | 1.5 | 1.9 | 1.8 | - | - | 1.8 |
| Prepaid Expenses | 1.0 | 1.2 | 1.3 | - | - | 1.1 | 0.4 | 0.7 | 0.4 | - | 0.4 | 0.2 | 0.3 | 0.4 | 0.6 | 0.5 | - | 0.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | 0.0 | 8.9 | - | - | - | - | - | - | 7.1 | 1.7 | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 192.4 | 160.4 | 84.7 | - | - | 45.7 | 46.9 | 10.7 | 32.9 | - | 9.5 | 9.7 | 7.7 | 14.9 | 9.2 | 6.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 140.4 | 140.4 | 159.3 | 138.0 | 295.0 | 307.1 | - | - | 326.4 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 465.9 | 477.3 | 443.4 | - | - | 249.1 | 216.6 | 233.6 | 176.1 | - | 97.1 | 98.5 | 103.1 | 105.9 | 112.9 | 116.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 700.5 | 662.1 | 591.2 | - | - | 394.1 | 328.6 | 288.5 | 221.4 | - | 109.3 | 110.6 | 113.1 | 122.9 | 126.2 | 126.9 | - | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | 3.7 | 5.2 | 3.2 | 2.8 | - | 2.4 | 2.9 | 2.7 | 2.7 | 2.9 | 3.9 | - | 1.7 | 1.9 | 2.3 | 1.6 | - | 1.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 19.2 | 20.8 | 36.9 | 20.8 | - | 27.8 | 55.4 | 39.6 | 29.0 | - | 21.1 | 20.6 | 10.1 | 13.2 | 13.2 | 12.3 | - | 5.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 5.3 | 5.2 | 8.2 | - | - | 11.6 | 7.7 | 2.3 | 3.3 | - | 0.6 | 0.9 | 0.6 | 0.7 | 0.8 | 1.0 | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 9.0 | 6.4 | 4.5 | - | - | 1.3 | 1.8 | 1.7 | 1.7 | - | 1.5 | 1.3 | 1.5 | 1.6 | 1.5 | 1.7 | - | 1.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 39.4 | 50.0 | 57.2 | - | - | 45.7 | 73.7 | 47.1 | 37.1 | - | 27.9 | 28.6 | 19.9 | 24.7 | 27.3 | 24.9 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 197.7 | 206.5 | 168.5 | 206.5 | - | 104.0 | 51.8 | 64.8 | 89.0 | - | 43.6 | 46.2 | 60.6 | 66.1 | 68.1 | 72.2 | - | 34.9 | 31.7 | 31.7 | 27.4 | - | 29.8 | 50.5 | 48.3 | 44.4 | 47.0 | - | - | 25.6 | - | 31.3 | 34.7 | 44.8 | 32.8 | 36.5 | 45.6 | - | - | 74.9 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | 2.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 197.7 | 209.1 | 171.1 | - | - | 131.3 | 86.7 | 107.5 | 107.4 | - | 43.6 | 46.6 | 61.1 | 67.0 | 69.0 | 73.9 | ||||||||||||||||||||||||
| Total Liabilities | 237.0 | 259.1 | 228.3 | - | - | 176.9 | 160.4 | 154.5 | 144.6 | - | 71.5 | 75.2 | 80.9 | 91.7 | 96.3 | 98.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | - | - | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.4 | 0.4 | 0.4 | 0.3 | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | - | - | 0.2 | - | 0.2 | 0.2 | 1.7 | 1.4 | 1.4 | 1.4 | - | - | 0.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 204.5 | 144.2 | 103.9 | - | - | (42.0) | (92.6) | (130.9) | (188.0) | - | (226.8) | (230.3) | (230.7) | (230.8) | (231.9) | (233.7) | - | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 463.4 | 403.0 | 362.9 | 319.6 | 266.6 | 217.2 | 168.2 | 134.0 | 76.9 | 45.6 | 31.7 | 27.3 | 24.1 | 23.4 | 22.3 | 20.5 | 14.6 | |||||||||||||||||||||||
| Total Equity | 463.4 | 403.0 | 362.9 | 319.6 | 266.6 | 217.2 | 168.2 | 134.0 | 76.9 | 45.6 | 31.7 | 27.3 | 24.1 | 23.4 | 22.3 | 20.5 | 14.6 | 1.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 216.8 | 227.4 | 205.4 | 227.4 | - | 131.8 | 107.2 | 104.4 | 118.0 | - | 64.7 | 66.9 | 70.6 | 79.3 | 81.3 | 84.5 | - | 39.8 | 35.4 | 36.6 | 30.6 | - | 34.0 | 61.7 | 59.5 | 49.9 | 52.3 | - | - | 40.2 | - | 49.8 | 54.3 | 59.4 | 45.6 | 54.1 | 61.6 | - | - | 88.4 |
| Net debt | 40.4 | 126.9 | 131.7 | 157.7 | - | 100.0 | 81.4 | 99.5 | 91.5 | - | 61.1 | 63.3 | 68.4 | 78.0 | 80.8 | 83.5 | - | 37.8 | ||||||||||||||||||||||
| Working Capital | 153.0 | 110.4 | 27.5 | - | - | 0.0 | (26.8) | (36.3) | (4.3) | - | (18.4) | (19.0) | (12.2) | (9.8) | (18.1) | (18.6) | - | (4.6) | ||||||||||||||||||||||
| Book Value | 463.4 | 403.0 | 362.9 | 319.6 | 266.6 | 217.2 | 168.2 | 134.0 | 76.9 | 45.6 | 31.7 | 27.3 | 24.1 | 23.4 | 22.3 | 20.5 | 14.6 | 1.7 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| 34.3 |
| 41.0 |
| 73.9 |
| 1.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1.0 | 1.3 | 0.5 | 0.4 | 0.4 | 0.2 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | 0.0 | 8.9 | 0.0 | - | - | - | 4.9 | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 192.4 | 84.7 | 66.0 | 46.9 | 32.9 | 9.7 | 6.3 | 12.0 | 16.1 | 10.4 | 21.6 | 30.8 | 17.0 | 45.1 | 38.9 | 46.4 | - | - |
| 326.4 |
| 326.4 |
| 310.3 |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | 35.8 | 29.2 | 32.5 | 100.2 | 89.4 | (71.0) | (53.1) | - |
| Property,Plant & Equipment Net | 465.9 | 443.4 | 267.6 | 216.6 | 176.1 | 98.5 | 116.2 | 48.8 | 52.1 | 105.6 | 89.0 | 111.2 | 105.5 | 206.9 | 237.1 | 255.4 | 257.3 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 16.5 | 18.7 | 21.2 | 17.0 | 14.5 | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | 133.2 | 150.5 | 159.7 | 139.7 | 233.2 | 257.3 | 275.3 | - | - |
| Total Assets | 700.5 | 591.2 | 424.7 | 328.6 | 221.4 | 110.6 | 126.9 | 67.0 | 162.3 | 143.7 | 172.1 | 190.6 | 156.6 | 278.3 | 296.1 | 321.7 | - | - |
| - |
| - |
| - |
| Short Term Debt | 19.2 | 36.9 | 30.8 | 55.4 | 29.0 | 20.6 | 12.3 | 4.9 | 4.2 | 5.5 | 14.7 | 19.5 | 12.9 | 15.9 | 13.3 | 13.5 | - | - |
| Deferred Revenue Current | 5.3 | 8.2 | 11.3 | 7.7 | 3.3 | 0.9 | 1.0 | 0.4 | 0.6 | 0.4 | 0.5 | 0.8 | 1.0 | 1.1 | 2.3 | 2.1 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 9.0 | 4.5 | 1.9 | 1.8 | 1.7 | 1.3 | 1.7 | 1.3 | 1.1 | 1.3 | 1.2 | 1.1 | 1.0 | 1.1 | 1.7 | 2.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 39.4 | 57.2 | 51.2 | 73.7 | 37.1 | 28.6 | 24.9 | 11.6 | 18.5 | 11.2 | 19.2 | 25.2 | 18.8 | 22.4 | 21.1 | 25.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 197.7 | 171.1 | 106.9 | 86.7 | 107.4 | 46.6 | 73.9 | 32.8 | 61.5 | 44.6 | 25.8 | 34.7 | 33.1 | 46.3 | 63.1 | 77.8 | - | - |
| Total Liabilities | 237.0 | 228.3 | 158.1 | 160.4 | 144.6 | 75.2 | 98.8 | 44.4 | 80.0 | 55.8 | 45.0 | 59.9 | 51.9 | 68.7 | 84.2 | 103.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 204.5 | 103.9 | 7.9 | (92.6) | (188.0) | (230.3) | (233.7) | (230.2) | (237.9) | (230.0) | (184.0) | (168.3) | (149.0) | (43.5) | (25.9) | (18.5) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 463.4 | 362.9 | 266.6 | 168.2 | 76.9 | 27.3 | 20.5 | 3.8 | 46.7 | 54.1 | 95.0 | 100.2 | 104.7 | 209.6 | 211.9 | 218.7 | 231.5 | 256.8 |
| Total Equity | 463.4 | 362.9 | 266.6 | 168.2 | 76.9 | 27.3 | 20.5 | 3.8 | 46.7 | 54.1 | 95.0 | 100.2 | 104.7 | 209.6 | 211.9 | 218.7 | 231.5 | 256.8 |
| - |
| - |
| Net debt | 40.4 | 131.7 | 71.4 | 81.4 | 91.5 | 63.3 | 83.5 | 29.6 | 31.2 | 47.3 | 31.5 | 28.8 | 34.2 | 28.2 | 43.7 | 54.1 | - | - |
| Working Capital | 153.0 | 27.5 | 14.8 | (26.8) | (4.3) | (19.0) | (18.6) | 0.4 | (2.5) | (0.7) | 2.3 | 5.7 | (1.9) | 22.7 | 17.8 | 21.2 | - | - |
| Book Value | 463.4 | 362.9 | 266.6 | 168.2 | 76.9 | 27.3 | 20.5 | 3.8 | 46.7 | 54.1 | 95.0 | 100.2 | 104.7 | 209.6 | 211.9 | 218.7 | 231.5 | 256.8 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.3 |
| 0.2 |
| 0.3 |
| - |
| 0.2 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.2 |
| - |
| - |
| 0.2 |
| - |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 8.4 |
| 12.0 |
| 12.6 |
| - |
| 16.1 |
| 12.4 |
| 15.7 |
| 10.4 |
| 23.6 |
| - |
| - |
| 21.6 |
| - |
| 19.8 |
| 30.8 |
| 42.5 |
| 17.0 |
| 31.0 |
| 45.1 |
| - |
| - |
| 46.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.0 |
| 29.2 |
| 38.3 |
| 32.5 |
| (103.4) |
| (100.2) |
| - |
| - |
| (71.0) |
| - |
| 47.2 |
| 48.0 |
| 48.8 |
| 50.4 |
| - |
| 52.1 |
| 126.5 |
| 123.9 |
| 105.6 |
| 114.6 |
| - |
| - |
| 89.0 |
| - |
| 105.4 |
| 111.2 |
| 121.0 |
| 105.5 |
| 191.7 |
| 206.9 |
| - |
| - |
| 255.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| 16.5 |
| - |
| 17.7 |
| 18.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 139.8 |
| 134.5 |
| 133.2 |
| 133.7 |
| - |
| - |
| 150.5 |
| - |
| 158.1 |
| 159.7 |
| 167.1 |
| 139.7 |
| 224.9 |
| 233.2 |
| - |
| - |
| 275.3 |
| 54.1 |
| 62.6 |
| 67.0 |
| 67.3 |
| - |
| 162.3 |
| 152.2 |
| 150.2 |
| 143.7 |
| 157.3 |
| - |
| - |
| 172.1 |
| - |
| 177.9 |
| 190.6 |
| 209.6 |
| 156.6 |
| 255.8 |
| 278.3 |
| - |
| - |
| 321.7 |
| 3.7 |
| 4.9 |
| 3.2 |
| - |
| 4.2 |
| 11.1 |
| 11.2 |
| 5.5 |
| 5.3 |
| - |
| - |
| 14.7 |
| - |
| 18.6 |
| 19.5 |
| 14.6 |
| 12.9 |
| 17.6 |
| 15.9 |
| - |
| - |
| 13.5 |
| 0.5 |
| 0.7 |
| 0.4 |
| 0.5 |
| - |
| 0.6 |
| 1.1 |
| 0.6 |
| 0.4 |
| 0.8 |
| - |
| - |
| 0.5 |
| - |
| 0.7 |
| 0.8 |
| 1.5 |
| 1.0 |
| 0.9 |
| 1.1 |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.3 |
| 1.7 |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.0 |
| 0.9 |
| 1.1 |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.9 |
| 8.7 |
| 11.6 |
| 15.7 |
| - |
| 18.5 |
| 15.9 |
| 15.5 |
| 11.2 |
| 9.1 |
| - |
| - |
| 19.2 |
| - |
| 24.3 |
| 25.2 |
| 23.4 |
| 18.8 |
| 24.0 |
| 22.4 |
| - |
| - |
| 25.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.9 |
| 31.7 |
| 32.8 |
| 29.5 |
| - |
| 61.5 |
| 51.2 |
| 48.5 |
| 44.6 |
| 47.4 |
| - |
| - |
| 25.8 |
| - |
| 31.5 |
| 34.7 |
| 45.0 |
| 33.1 |
| 36.8 |
| 46.3 |
| - |
| - |
| 77.8 |
| - |
| 44.7 |
| 40.4 |
| 44.4 |
| 45.2 |
| - |
| 80.0 |
| 67.0 |
| 64.0 |
| 55.8 |
| 56.5 |
| - |
| - |
| 45.0 |
| - |
| 55.7 |
| 59.9 |
| 68.4 |
| 51.9 |
| 60.7 |
| 68.7 |
| - |
| - |
| 103.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (232.4) |
| (230.7) |
| (230.2) |
| (228.3) |
| - |
| (237.9) |
| (234.1) |
| (232.6) |
| (230.0) |
| (211.9) |
| - |
| - |
| (184.0) |
| - |
| (177.9) |
| (168.3) |
| (156.9) |
| (149.0) |
| (58.4) |
| (43.5) |
| - |
| - |
| (18.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 3.4 |
| 3.8 |
| 3.8 |
| 44.9 |
| 46.7 |
| 50.5 |
| 52.0 |
| 54.1 |
| 67.4 |
| 72.3 |
| 91.8 |
| 95.0 |
| 99.4 |
| 90.9 |
| 100.2 |
| 111.5 |
| 104.7 |
| 195.1 |
| 209.6 |
| 213.7 |
| 211.9 |
| 218.7 |
| 3.4 |
| 3.8 |
| 3.8 |
| 44.9 |
| 46.7 |
| 50.5 |
| 52.0 |
| 54.1 |
| 67.4 |
| 72.3 |
| 91.8 |
| 95.0 |
| 99.4 |
| 90.9 |
| 100.2 |
| 111.5 |
| 104.7 |
| 195.1 |
| 209.6 |
| 213.7 |
| 211.9 |
| 218.7 |
| 31.2 |
| 29.6 |
| 21.5 |
| - |
| 31.2 |
| 58.5 |
| 48.6 |
| 46.7 |
| 50.6 |
| - |
| - |
| 31.5 |
| - |
| 34.2 |
| 28.8 |
| 21.1 |
| 34.2 |
| 31.0 |
| 28.2 |
| - |
| - |
| 54.1 |
| (0.2) |
| 0.4 |
| (3.2) |
| - |
| (2.5) |
| (3.4) |
| 0.2 |
| (0.7) |
| 14.5 |
| - |
| - |
| 2.3 |
| - |
| (4.5) |
| 5.7 |
| 19.1 |
| (1.9) |
| 7.0 |
| 22.7 |
| - |
| - |
| 21.2 |
| 3.4 |
| 3.8 |
| 3.8 |
| 44.9 |
| 46.7 |
| 50.5 |
| 52.0 |
| 54.1 |
| 67.4 |
| 72.3 |
| 91.8 |
| 95.0 |
| 99.4 |
| 90.9 |
| 100.2 |
| 111.5 |
| 104.7 |
| 195.1 |
| 209.6 |
| 213.7 |
| 211.9 |
| 218.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |