| (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 | 77.6 | 79.0 | 70.0 | 56.8 | 34.9 | 9.9 | 13.6 | 10.6 | 16.3 | 12.8 | 21.2 | 42.8 | 13.0 | 22.1 | 16.1 | 46.0 | 34.6 | 109.3 |
| Restricted Cash | 1.9 | 1.9 | 1.1 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.8 | 0.8 | 0.8 | 0.8 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 78.4 | 102.0 | 92.5 | 108.6 | 52.2 | 73.5 | 105.2 | 140.6 | - | |
| Cash And Short Term Investments | 77.6 | 79.0 | 70.0 | 56.8 | 34.9 | 9.9 | 13.6 | 10.6 | 94.7 | 114.8 | 113.8 | 151.4 | 65.2 | 95.5 | 121.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 37.0 | 35.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 116.6 | 38.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 3.1 | 3.0 | 2.4 | 1.7 | 1.3 | 1.3 | 1.3 | 0.8 | 0.8 | 1.4 | 1.5 | 1.4 | 1.3 | 13.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 11.3 | 8.6 | 6.2 | 10.2 | 6.7 | 6.9 | 1.2 | 1.0 | 0.5 | 0.2 | 0.2 | 1.0 | 1.4 | 3.4 | 3.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 119.5 | 118.5 | 35.1 | 30.2 | 49.8 | 24.0 | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.5 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 119.5 | 118.5 | 81.9 | 51.2 | 49.8 | 24.0 | - | - | - | - | - | - | - | - | - | - | ||
| (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 | 68.9 | 77.6 | 78.1 | 77.7 | 83.7 | 79.0 | 60.3 | 116.9 | 189.8 | 70.0 | 30.7 | 56.9 | 112.8 | 56.8 | 61.1 | |||||||||||||||||||||||||
| - |
| 186.6 |
| 34.6 |
| 109.3 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 4.6 | 5.1 | 4.9 | 4.0 | 1.4 | 2.5 | 1.2 | 1.3 | 0.6 | 0.5 | 0.6 | 0.7 | 0.5 | 1.3 | 2.1 | 5.9 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 520.3 | 491.0 | 341.3 | 180.2 | 187.2 | 199.9 | 141.6 | 166.1 | 96.0 | 116.1 | 115.9 | 153.4 | 67.1 | 98.4 | 125.6 | 195.0 | - | - |
| 18.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 2.2 | 1.7 | 1.2 | 0.9 | 0.7 | 0.6 | 0.8 | 0.8 | 0.7 | 1.2 | 1.2 | 1.2 | 1.2 | 12.5 | 17.3 | - | - | - |
| Property,Plant & Equipment Net | 0.9 | 1.3 | 1.2 | 0.8 | 0.7 | 0.7 | 0.4 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 1.0 | 1.2 | 3.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 2.2 | 2.9 | 3.6 | 4.1 | 4.7 | 5.3 | 2.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | 0.6 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 570.5 | 593.8 | 394.1 | 190.6 | 226.0 | 270.7 | 165.5 | 185.3 | 110.3 | 130.2 | 148.8 | 172.5 | 67.3 | 99.8 | 160.0 | 233.6 | - | - |
| 3.5 |
| - |
| - |
| Short Term Debt | - | - | 46.9 | 20.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | 35.0 | - | - | 0.0 | 0.4 | - | - |
| Operating Lease Liabilities Current | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 51.3 | 35.5 | 40.3 | 33.1 | 29.8 | 14.9 | 7.5 | 1.3 | 0.9 | 1.4 | 1.1 | 1.5 | 1.8 | 3.5 | 3.6 | 2.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 111.5 | 88.3 | 108.1 | 76.7 | 45.5 | 30.9 | 28.2 | 7.6 | 6.5 | 7.9 | 6.6 | 41.8 | 7.6 | 14.1 | 13.4 | 40.8 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1.4 | 2.3 | 3.0 | 3.7 | 4.3 | 4.8 | 2.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 344.7 | 313.5 | 146.1 | 110.6 | 99.6 | 59.8 | 30.4 | 7.6 | 6.5 | 7.9 | 6.6 | 41.8 | 7.6 | 14.1 | 13.4 | 40.8 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,855.8) | (1,772.3) | (1,597.8) | (1,413.6) | (1,271.7) | (1,155.6) | (1,080.0) | (1,011.5) | (985.8) | (957.9) | (928.4) | (928.4) | (892.8) | (854.4) | (785.5) | (688.7) | - | - |
| Accumulated Other Comprehensive Income | 0.3 | 0.3 | 0.2 | (0.2) | (0.2) | 0.1 | 0.1 | (0.2) | (0.2) | (0.1) | (0.2) | (0.1) | (0.0) | 0.0 | (0.1) | (0.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 225.9 | 280.3 | 247.9 | 80.0 | 126.4 | 210.9 | 135.2 | 177.7 | 103.8 | 122.4 | 142.1 | 130.7 | 59.8 | 85.7 | 146.6 | 192.7 | 172.6 | 168.5 |
| Total Equity | 225.9 | 280.3 | 247.9 | 80.0 | 126.4 | 210.9 | 135.2 | 177.7 | 103.8 | 122.4 | 142.1 | 130.7 | 59.8 | 85.7 | 146.6 | 192.7 | 172.6 | 168.5 |
| - |
| - |
| Net debt | 42.0 | 39.5 | 11.9 | (5.7) | 15.0 | 14.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 408.7 | 402.7 | 233.3 | 103.6 | 141.7 | 168.9 | 113.4 | 158.5 | 89.5 | 108.2 | 109.3 | 111.6 | 59.5 | 84.3 | 112.2 | 154.2 | - | - |
| Book Value | 225.9 | 280.3 | 247.9 | 80.0 | 126.4 | 210.9 | 135.2 | 177.7 | 103.8 | 122.4 | 142.1 | 130.7 | 59.8 | 85.7 | 146.6 | 192.7 | 172.6 | 168.5 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 76.1 |
| 31.3 |
| 34.9 |
| 29.0 |
| 57.3 |
| 31.5 |
| 9.9 |
| 45.0 |
| 22.9 |
| 20.3 |
| 13.6 |
| 20.8 |
| 17.7 |
| 6.8 |
| 10.6 |
| 12.7 |
| 19.1 |
| 7.9 |
| 16.3 |
| 9.9 |
| 6.6 |
| 14.9 |
| 12.8 |
| 5.9 |
| 8.2 |
| Restricted Cash | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.1 | 1.1 | 1.1 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 141.8 | 81.9 | 78.4 | 87.0 | 88.2 | 84.4 | 102.0 | 102.7 | 102.4 |
| Cash And Short Term Investments | 68.9 | 77.6 | 78.1 | 77.7 | 83.7 | 79.0 | 60.3 | 116.9 | 189.8 | 70.0 | 30.7 | 56.9 | 112.8 | 56.8 | 61.1 | 76.1 | 31.3 | 34.9 | 29.0 | 57.3 | 31.5 | 9.9 | 45.0 | 22.9 | 20.3 | 13.6 | 20.8 | 17.7 | 6.8 | 10.6 | 12.7 | 160.9 | 89.8 | 94.7 | 96.9 | 94.8 | 99.3 | 114.8 | 108.5 | 110.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 41.9 | 37.0 | 35.4 | 36.6 | 31.2 | 35.9 | 28.0 | 0.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 133.3 | 116.6 | 95.4 | 69.1 | 56.2 | 38.7 | 20.3 | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 6.9 | 4.6 | 6.9 | 7.3 | 6.8 | 5.1 | 6.1 | 5.6 | 5.7 | 4.9 | 6.3 | 4.2 | 4.3 | 4.0 | 4.7 | 3.5 | 3.7 | 1.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 498.5 | 520.3 | 522.3 | 505.6 | 495.8 | 491.0 | 398.1 | 373.3 | 451.5 | 341.3 | 335.1 | 377.3 | 387.0 | 180.2 | 222.1 | 227.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1.0 | 0.9 | 1.0 | 1.2 | 1.1 | 1.3 | 1.6 | 1.6 | 1.7 | 1.2 | 1.2 | 1.1 | 1.1 | 0.8 | 0.7 | 0.6 | 0.6 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.0 | 2.2 | 2.3 | 2.5 | 2.7 | 2.9 | 3.1 | 3.2 | 3.4 | 3.6 | 3.7 | 3.8 | 4.0 | 4.1 | 4.3 | 4.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 534.1 | 570.5 | 567.4 | 555.2 | 562.5 | 593.8 | 445.0 | 449.4 | 482.1 | 394.1 | 413.0 | 415.3 | 424.9 | 190.6 | 232.6 | 238.2 | 198.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 12.7 | 11.3 | 11.1 | 8.2 | 8.0 | 8.6 | 13.7 | 5.6 | 10.0 | 6.2 | 13.7 | 7.7 | 3.4 | 10.2 | 8.2 | 4.5 | 6.2 | 6.7 | 4.7 | 3.8 | 4.5 | 6.9 | 3.7 | 3.8 | 3.4 | 1.2 | 2.0 | 1.2 | 0.9 | 1.0 | 0.2 | 0.5 | 0.5 | 0.5 | 0.3 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 |
| Short Term Debt | - | - | - | - | 0.0 | 0.0 | 71.6 | 46.9 | 71.5 | 46.9 | 22.1 | 10.8 | 0.0 | 20.9 | 13.0 | 5.2 | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | ||||||||||||||||||||||||
| Accrued Expenses | 31.0 | 51.3 | 39.9 | 26.3 | 28.9 | 35.5 | 36.5 | 38.7 | 33.9 | 40.3 | 41.9 | 45.0 | 34.7 | 33.1 | 53.1 | 30.7 | 35.8 | 29.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 73.6 | 111.5 | 87.7 | 64.3 | 63.0 | 88.3 | 137.9 | 103.5 | 123.2 | 108.1 | 89.4 | 72.6 | 43.9 | 76.7 | 82.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 119.8 | 119.5 | 119.3 | 119.0 | 118.7 | 118.5 | 12.3 | 36.5 | 11.2 | 35.1 | 29.8 | 40.8 | 51.4 | 30.2 | 37.8 | 45.3 | 50.2 | 49.8 | 34.7 | 34.4 | 24.2 | 24.0 | 23.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.2 | 1.4 | 1.7 | 1.9 | 2.1 | 2.3 | 2.5 | 2.6 | 2.8 | 3.0 | 3.2 | 3.5 | 3.5 | 3.7 | 3.8 | 4.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 305.0 | 344.7 | 318.7 | 295.7 | 294.2 | 313.5 | 152.7 | 142.7 | 137.2 | 146.1 | 122.4 | 116.9 | 98.8 | 110.6 | 124.4 | 96.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 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 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,859.5) | (1,855.8) | (1,827.0) | (1,808.6) | (1,792.2) | (1,772.3) | (1,747.0) | (1,720.5) | (1,653.2) | (1,597.8) | (1,545.8) | (1,501.0) | (1,451.8) | (1,413.6) | (1,371.0) | (1,330.0) | (1,301.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.2) | 0.3 | 0.4 | 0.1 | 0.3 | 0.3 | 1.0 | (0.5) | (0.3) | 0.2 | (1.0) | (0.9) | (0.2) | (0.2) | (0.6) | (0.8) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 229.1 | 225.9 | 248.7 | 259.5 | 268.2 | 280.3 | 292.3 | 306.7 | 344.9 | 247.9 | 290.6 | 298.4 | 326.1 | 80.0 | 108.2 | 142.0 | 97.5 | |||||||||||||||||||||||
| Total Equity | 229.1 | 225.9 | 248.7 | 259.5 | 268.2 | 280.3 | 292.3 | 306.7 | 344.9 | 247.9 | 290.6 | 298.4 | 326.1 | 80.0 | 108.2 | 142.0 | 97.5 | 126.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 119.8 | 119.5 | 119.3 | 119.0 | 118.7 | 118.5 | 83.8 | 83.4 | 82.7 | 81.9 | 51.9 | 51.6 | 51.4 | 51.2 | 50.8 | 50.4 | 50.2 | 49.8 | 34.7 | 34.4 | 24.2 | 24.0 | 23.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 50.9 | 42.0 | 41.1 | 41.3 | 35.0 | 39.5 | 23.5 | (33.5) | (107.0) | 11.9 | 21.2 | (5.3) | (61.4) | (5.7) | (10.3) | (25.6) | 18.9 | 15.0 | ||||||||||||||||||||||
| Working Capital | 425.0 | 408.7 | 434.6 | 441.3 | 432.7 | 402.7 | 260.1 | 269.8 | 328.4 | 233.3 | 245.7 | 304.7 | 343.1 | 103.6 | 139.3 | 180.5 | 129.3 | 141.7 | ||||||||||||||||||||||
| Book Value | 229.1 | 225.9 | 248.7 | 259.5 | 268.2 | 280.3 | 292.3 | 306.7 | 344.9 | 247.9 | 290.6 | 298.4 | 326.1 | 80.0 | 108.2 | 142.0 | 97.5 | 126.4 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 2.3 |
| 2.4 |
| 3.1 |
| 2.5 |
| 2.9 |
| 0.8 |
| 1.1 |
| 1.2 |
| 2.4 |
| 1.2 |
| 2.7 |
| 1.3 |
| 1.5 |
| 0.3 |
| 0.5 |
| 0.6 |
| 0.9 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.8 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 175.9 |
| 187.2 |
| 179.4 |
| 201.8 |
| 215.3 |
| 199.9 |
| 231.9 |
| 220.7 |
| 134.2 |
| 141.6 |
| 142.1 |
| 154.8 |
| 155.9 |
| 166.1 |
| 168.9 |
| 162.3 |
| 91.1 |
| 96.0 |
| 98.6 |
| 102.1 |
| 106.6 |
| 116.1 |
| 115.1 |
| 111.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.4 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 4.7 |
| 4.9 |
| 5.0 |
| 5.2 |
| 5.3 |
| 5.4 |
| 5.5 |
| 5.8 |
| 2.5 |
| 0.3 |
| 0.4 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.5 |
| 1.2 |
| 0.6 |
| 0.9 |
| 0.7 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 226.0 |
| 229.1 |
| 252.2 |
| 258.6 |
| 270.7 |
| 285.8 |
| 274.8 |
| 142.9 |
| 165.5 |
| 164.3 |
| 166.2 |
| 175.7 |
| 185.3 |
| 187.9 |
| 183.3 |
| 105.5 |
| 110.3 |
| 114.2 |
| 124.3 |
| 128.8 |
| 130.2 |
| 136.2 |
| 137.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.2 |
| 27.2 |
| 19.8 |
| 14.9 |
| 14.0 |
| 10.3 |
| 10.0 |
| 7.5 |
| 4.8 |
| 3.2 |
| 1.0 |
| 1.3 |
| 1.8 |
| 1.5 |
| 1.1 |
| 3.4 |
| 1.1 |
| 0.9 |
| 1.1 |
| 1.4 |
| 1.4 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.9 |
| 46.6 |
| 45.5 |
| 38.5 |
| 37.0 |
| 28.6 |
| 30.9 |
| 24.2 |
| 19.1 |
| 16.9 |
| 28.2 |
| 11.9 |
| 9.2 |
| 6.3 |
| 7.6 |
| 4.5 |
| 4.9 |
| 4.4 |
| 6.5 |
| 6.0 |
| 11.3 |
| 11.6 |
| 7.9 |
| 7.3 |
| 7.1 |
| 4.1 |
| 4.3 |
| 4.4 |
| 4.5 |
| 4.7 |
| 4.8 |
| 4.9 |
| 5.0 |
| 5.2 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.9 |
| 99.6 |
| 77.5 |
| 76.0 |
| 57.4 |
| 59.8 |
| 53.0 |
| 24.1 |
| 22.1 |
| 30.4 |
| 11.9 |
| 9.2 |
| 6.3 |
| 7.6 |
| 4.5 |
| 4.9 |
| 4.4 |
| 6.5 |
| 6.0 |
| 11.3 |
| 11.6 |
| 7.9 |
| 7.3 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,271.7) |
| (1,239.7) |
| (1,213.0) |
| (1,183.5) |
| (1,155.6) |
| (1,131.8) |
| (1,112.2) |
| (1,096.4) |
| (1,080.0) |
| (1,050.9) |
| (1,035.8) |
| (1,021.5) |
| (1,011.5) |
| (1,004.2) |
| (998.6) |
| (991.6) |
| (985.8) |
| (978.4) |
| (971.5) |
| (965.1) |
| (957.9) |
| (949.4) |
| (945.9) |
| (0.7) |
| (0.2) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| (0.1) |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.1 |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.3) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.4 |
| 151.6 |
| 176.2 |
| 201.2 |
| 210.9 |
| 232.8 |
| 250.7 |
| 120.8 |
| 135.2 |
| 152.4 |
| 157.0 |
| 169.4 |
| 177.7 |
| 183.5 |
| 178.4 |
| 101.1 |
| 103.8 |
| 108.3 |
| 113.0 |
| 117.3 |
| 122.4 |
| 128.9 |
| 130.3 |
| 151.6 |
| 176.2 |
| 201.2 |
| 210.9 |
| 232.8 |
| 250.7 |
| 120.8 |
| 135.2 |
| 152.4 |
| 157.0 |
| 169.4 |
| 177.7 |
| 183.5 |
| 178.4 |
| 101.1 |
| 103.8 |
| 108.3 |
| 113.0 |
| 117.3 |
| 122.4 |
| 128.9 |
| 130.3 |
| 5.6 |
| (22.9) |
| (7.3) |
| 14.1 |
| (21.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140.9 |
| 164.7 |
| 186.7 |
| 168.9 |
| 207.7 |
| 201.6 |
| 117.2 |
| 113.4 |
| 130.3 |
| 145.6 |
| 149.7 |
| 158.5 |
| 164.4 |
| 157.4 |
| 86.7 |
| 89.5 |
| 92.6 |
| 90.8 |
| 95.0 |
| 108.2 |
| 107.7 |
| 104.6 |
| 151.6 |
| 176.2 |
| 201.2 |
| 210.9 |
| 232.8 |
| 250.7 |
| 120.8 |
| 135.2 |
| 152.4 |
| 157.0 |
| 169.4 |
| 177.7 |
| 183.5 |
| 178.4 |
| 101.1 |
| 103.8 |
| 108.3 |
| 113.0 |
| 117.3 |
| 122.4 |
| 128.9 |
| 130.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |