| (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 | 28.6 | 25.8 | 28.7 | 15.4 | 90.5 | 105.1 | 71.9 | 31.8 | 144.6 | 13.4 | 75.2 | 72.7 | 72.3 | 53.5 | 18.0 | 2.1 | 7.6 | 10.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 300.5 | 27.8 | 37.7 | 56.0 | 0.0 | - | - | - | - | - | |
| Cash And Short Term Investments | 28.6 | 25.8 | 28.7 | 15.4 | 90.5 | 105.1 | 71.9 | 332.4 | 172.4 | 51.1 | 131.2 | 72.7 | 72.3 | 53.5 | 18.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 89.6 | 78.9 | 60.1 | 52.0 | 35.5 | 41.9 | 39.9 | 64.7 | 41.9 | 2.0 | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 92.7 | 53.2 | 42.1 | 54.6 | 48.4 | 41.9 | 25.0 | 39.0 | 10.1 | 5.3 | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 25.3 | 32.7 | 37.2 | 36.5 | 37.0 | 33.6 | 27.6 | 22.8 | 13.8 | 11.7 | 8.6 | 7.7 | 7.2 | 6.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 9.0 | 11.7 | 3.2 | 3.2 | 3.8 | 0.5 | 2.8 | 16.9 | 18.8 | 6.8 | 3.3 | 2.5 | 1.3 | 1.9 | 1.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.9 | 1.5 | 1.5 | 1.2 | 1.0 | 0.9 | 0.9 | 0.8 | 0.6 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 2.0 | 0.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (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 | 26.1 | 28.6 | 43.1 | 16.5 | 19.3 | 25.8 | 25.7 | 18.4 | 20.5 | 28.7 | 34.9 | 13.5 | 27.1 | 15.4 | 50.4 | |||||||||||||||||||||||||
| - |
| 2.1 |
| 7.6 |
| 10.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 9.1 | 17.7 | 6.1 | 14.0 | 13.0 | 22.0 | 23.2 | 11.2 | 3.7 | 3.7 | 3.6 | 1.1 | 0.6 | 0.6 | 0.3 | 0.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 238.1 | 209.0 | 188.8 | 205.4 | 254.4 | 314.2 | 479.1 | 447.2 | 228.1 | 62.1 | 134.8 | 73.7 | 72.9 | 54.1 | 18.2 | 2.5 | - | - |
| 5.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 12.9 | 17.8 | 17.0 | 14.3 | 13.2 | 10.9 | 8.0 | 8.1 | 7.9 | 6.6 | 5.6 | 4.8 | 4.3 | 4.4 | 4.3 | - | - | - |
| Property,Plant & Equipment Net | 12.4 | 14.9 | 20.2 | 22.2 | 23.7 | 22.7 | 19.6 | 14.7 | 6.0 | 5.1 | 3.0 | 2.8 | 2.9 | 1.8 | 1.1 | 0.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.0 | 2.8 | 5.4 | 7.6 | 9.8 | 16.3 | 13.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 5.4 | 6.5 | 8.1 | 15.7 | 17.7 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 255.9 | 233.1 | 222.5 | 251.0 | 305.7 | 353.6 | 512.8 | 462.2 | 234.3 | 67.5 | 137.8 | 76.7 | 75.9 | 56.0 | 19.4 | 2.9 | - | - |
| 0.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 2.8 | 1.1 | - | - | - | - | - | 0.2 | - | - |
| Operating Lease Liabilities Current | 0.0 | 3.0 | 3.1 | 2.7 | 2.4 | 3.0 | 1.9 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 9.3 | 9.6 | 9.2 | 13.4 | 15.3 | 13.6 | 15.2 | 13.4 | 8.9 | 8.4 | 4.8 | 2.7 | 4.7 | 1.8 | 1.5 | 0.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 96.1 | 91.5 | 79.7 | 82.4 | 71.1 | 102.5 | 96.7 | 92.0 | 103.2 | 38.7 | 19.7 | 13.6 | 7.0 | 4.2 | 3.7 | 1.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | 2.8 | 5.5 | 8.0 | 14.6 | 12.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.8 | 0.6 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 241.5 | 266.8 | 256.5 | 237.4 | 228.1 | 117.1 | 108.9 | 92.0 | 103.2 | 88.7 | 19.7 | 13.6 | 7.0 | 4.2 | 3.7 | 1.6 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,951.2 | 1,884.4 | 1,870.5 | 1,807.9 | 1,690.0 | 1,628.1 | 1,568.3 | 1,330.2 | 914.0 | 564.3 | 530.6 | 378.0 | 307.6 | 235.3 | 174.0 | 149.3 | - | - |
| Retained Earnings | (1,939.8) | (1,919.6) | (1,906.0) | (1,795.5) | (1,613.4) | (1,392.7) | (1,165.5) | (960.7) | (783.5) | (586.0) | (412.8) | (315.2) | (238.9) | (183.6) | (160.2) | (148.4) | - | - |
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | 0.3 | 0.1 | (0.1) | (0.0) | (0.0) | (0.0) | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 14.3 | (33.7) | (34.0) | 13.6 | 77.6 | 236.5 | 403.8 | 370.2 | 131.1 | (21.3) | 118.1 | 63.1 | 68.9 | 51.8 | 15.8 | 1.3 | 6.8 | - |
| Total Equity | 14.3 | (33.7) | (34.0) | 13.6 | 77.6 | 236.5 | 403.8 | 370.2 | 131.1 | (21.3) | 118.1 | 63.1 | 68.9 | 51.8 | 15.8 | 1.3 | 6.8 | - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 142.0 | 117.6 | 109.1 | 123.1 | 183.4 | 211.7 | 382.4 | 355.2 | 124.9 | 23.4 | 115.0 | 60.1 | 65.9 | 49.9 | 14.5 | 0.9 | - | - |
| Book Value | 14.3 | (33.7) | (34.0) | 13.6 | 77.6 | 236.5 | 403.8 | 370.2 | 131.1 | (21.3) | 118.1 | 63.1 | 68.9 | 51.8 | 15.8 | 1.3 | 6.8 | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 48.6 |
| 56.9 |
| 90.5 |
| 159.6 |
| 191.2 |
| 59.7 |
| 105.1 |
| 95.1 |
| 80.7 |
| 103.3 |
| 71.9 |
| 60.1 |
| 53.0 |
| 23.5 |
| 31.8 |
| 53.9 |
| 258.9 |
| 46.6 |
| 144.6 |
| 65.5 |
| 30.3 |
| 83.5 |
| 13.4 |
| 45.6 |
| 61.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 223.0 | 265.8 | 300.5 | 310.9 | 164.0 | 67.4 | 27.8 | 8.5 | 79.0 | 81.7 | 37.7 | 43.3 | 12.7 |
| Cash And Short Term Investments | 26.1 | 28.6 | 43.1 | 16.5 | 19.3 | 25.8 | 25.7 | 18.4 | 20.5 | 28.7 | 34.9 | 13.5 | 27.1 | 15.4 | 50.4 | 48.6 | 56.9 | 90.5 | 159.6 | 191.2 | 59.7 | 105.1 | 95.1 | 80.7 | 103.3 | 71.9 | 60.1 | 276.0 | 289.2 | 332.4 | 364.8 | 423.0 | 113.9 | 172.4 | 74.0 | 109.3 | 165.2 | 51.1 | 88.9 | 74.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 83.7 | 89.6 | 81.0 | 79.9 | 78.7 | 78.9 | 67.0 | 73.7 | 65.3 | 60.1 | 63.8 | 76.7 | 51.4 | 52.0 | 42.2 | 40.3 | 41.1 | 35.5 | 43.1 | 42.6 | 38.5 | 41.9 | 33.7 | 37.5 | 34.8 | 39.9 | 67.0 | 66.8 | 74.0 | 64.7 | 53.6 | 45.9 | 37.7 | 41.9 | 28.9 | 18.6 | 10.3 | 2.0 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 92.5 | 92.7 | 70.0 | 73.0 | 56.9 | 53.2 | 46.0 | 42.9 | 42.5 | 42.1 | 42.0 | 44.6 | 52.1 | 54.6 | 52.2 | 61.3 | 56.5 | 48.4 | 41.5 | 42.8 | 42.6 | 41.9 | 42.7 | 41.4 | 34.8 | 25.0 | 24.2 | 29.3 | 31.4 | 39.0 | 31.4 | 27.2 | 19.4 | 10.1 | 5.2 | 4.8 | 4.6 | 5.3 | 2.0 | 3.3 |
| Prepaid Expenses | 8.0 | 9.1 | 22.8 | 17.4 | 26.5 | 17.7 | 11.3 | 7.2 | 6.6 | 6.1 | 10.8 | 10.7 | 14.6 | 14.0 | 7.6 | 9.1 | 13.1 | 13.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 229.0 | 238.1 | 229.4 | 210.9 | 212.8 | 209.0 | 195.2 | 191.2 | 185.9 | 188.8 | 194.0 | 165.3 | 178.2 | 205.4 | 223.8 | 194.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 12.0 | 12.4 | 13.0 | 13.7 | 14.5 | 14.9 | 15.4 | 15.9 | 19.3 | 20.2 | 20.8 | 20.9 | 21.5 | 22.2 | 22.6 | 23.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | 0.7 | 1.4 | 2.1 | 2.8 | 3.5 | 4.1 | 4.8 | 5.4 | 6.1 | 6.5 | 7.1 | 7.6 | 8.2 | 8.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 5.2 | 5.4 | 5.9 | 6.1 | 6.3 | 6.5 | 6.7 | 6.9 | 7.9 | 8.1 | 8.4 | 8.6 | 14.1 | 15.7 | 17.3 | 17.5 | 18.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 246.2 | 255.9 | 249.0 | 232.1 | 235.8 | 233.1 | 220.8 | 218.1 | 217.9 | 222.5 | 229.2 | 201.2 | 220.9 | 251.0 | 272.0 | 244.0 | 273.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 9.0 | 9.0 | 12.0 | 12.0 | 12.3 | 11.7 | 10.2 | 10.2 | 0.8 | 3.2 | 1.9 | 2.0 | 4.1 | 3.2 | 6.5 | 13.8 | 8.2 | 3.8 | 5.9 | 11.2 | 1.7 | 0.5 | 12.1 | 18.5 | 11.6 | 2.8 | 1.6 | 8.0 | 10.8 | 16.9 | 9.6 | 5.0 | 11.5 | 18.8 | 5.3 | 6.3 | 4.5 | 6.8 | 6.1 | 8.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | 0.8 | 1.5 | 2.3 | 3.0 | 3.2 | 3.2 | 3.1 | 3.1 | 3.0 | 2.6 | 2.8 | 2.7 | 2.6 | 2.5 | ||||||||||||||||||||||||
| Accrued Expenses | 6.4 | 9.3 | 8.7 | 6.5 | 6.5 | 9.6 | 8.5 | 7.1 | 7.6 | 9.2 | 10.4 | 9.9 | 9.5 | 13.4 | 14.7 | 16.3 | 12.2 | 15.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 90.5 | 96.1 | 89.7 | 258.6 | 88.6 | 91.5 | 85.5 | 80.3 | 75.4 | 79.7 | 79.7 | 86.7 | 77.9 | 82.4 | 93.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 0.5 | 1.3 | 2.0 | 2.8 | 3.5 | 4.2 | 4.8 | 5.5 | 6.2 | 6.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4.9 | 4.8 | 4.7 | 0.7 | 0.7 | 0.6 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 237.1 | 241.5 | 234.1 | 259.3 | 264.2 | 266.8 | 260.8 | 256.1 | 251.7 | 256.5 | 257.0 | 240.5 | 232.3 | 237.4 | 249.5 | 265.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.9 | 1.9 | 1.8 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.2 | 1.2 | 1.2 | 1.2 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | 1,954.1 | 1,951.2 | 1,942.0 | 1,890.6 | 1,887.0 | 1,884.4 | 1,881.7 | 1,879.0 | 1,873.9 | 1,870.5 | 1,866.1 | 1,829.8 | 1,815.6 | 1,807.9 | 1,796.9 | 1,710.9 | ||||||||||||||||||||||||
| Retained Earnings | (1,947.9) | (1,939.8) | (1,936.8) | (1,919.3) | (1,917.0) | (1,919.6) | (1,923.3) | (1,918.4) | (1,909.2) | (1,906.0) | (1,895.3) | (1,870.3) | (1,828.2) | (1,795.5) | (1,775.6) | (1,733.7) | (1,677.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (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) | (0.1) | (0.0) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 9.1 | 14.3 | 14.9 | (27.3) | (28.5) | (33.7) | (40.0) | (37.9) | (33.8) | (34.0) | (27.8) | (39.3) | (11.4) | 13.6 | 22.5 | (21.7) | 24.0 | |||||||||||||||||||||||
| Total Equity | 9.1 | 14.3 | 14.9 | (27.3) | (28.5) | (33.7) | (40.0) | (37.9) | (33.8) | (34.0) | (27.8) | (39.3) | (11.4) | 13.6 | 22.5 | (21.7) | 24.0 | 77.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 138.5 | 142.0 | 139.7 | (47.7) | 124.3 | 117.6 | 109.6 | 110.9 | 110.5 | 109.1 | 114.2 | 78.6 | 100.3 | 123.1 | 129.9 | 84.7 | 129.6 | 183.4 | ||||||||||||||||||||||
| Book Value | 9.1 | 14.3 | 14.9 | (27.3) | (28.5) | (33.7) | (40.0) | (37.9) | (33.8) | (34.0) | (27.8) | (39.3) | (11.4) | 13.6 | 22.5 | (21.7) | 24.0 | 77.6 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 27.6 |
| 23.7 |
| 24.7 |
| 22.0 |
| 16.4 |
| 13.1 |
| 12.4 |
| 23.2 |
| 16.7 |
| 8.7 |
| 11.5 |
| 11.2 |
| 10.2 |
| 6.6 |
| 5.5 |
| 3.7 |
| 4.6 |
| 3.7 |
| 3.4 |
| 3.7 |
| 3.1 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 222.6 |
| 254.4 |
| 315.1 |
| 366.8 |
| 272.3 |
| 314.2 |
| 351.0 |
| 392.9 |
| 438.4 |
| 479.1 |
| 364.1 |
| 380.8 |
| 406.2 |
| 447.2 |
| 460.1 |
| 502.6 |
| 176.6 |
| 228.1 |
| 112.6 |
| 136.4 |
| 183.6 |
| 62.1 |
| 94.0 |
| 81.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.9 |
| 23.7 |
| 22.8 |
| 22.2 |
| 22.7 |
| 22.7 |
| 21.7 |
| 21.9 |
| 21.9 |
| 19.6 |
| 16.3 |
| 17.9 |
| 16.3 |
| 14.7 |
| 10.6 |
| 7.5 |
| 6.5 |
| 6.0 |
| 5.3 |
| 5.8 |
| 5.7 |
| 5.1 |
| 4.7 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| 9.8 |
| 14.2 |
| 14.9 |
| 15.6 |
| 16.3 |
| 16.9 |
| 17.6 |
| 18.2 |
| 13.8 |
| 12.2 |
| 12.7 |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.7 |
| 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 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 305.7 |
| 352.4 |
| 404.3 |
| 310.9 |
| 353.6 |
| 390.0 |
| 432.7 |
| 478.9 |
| 512.8 |
| 393.0 |
| 411.7 |
| 435.8 |
| 462.2 |
| 470.9 |
| 510.6 |
| 183.4 |
| 234.3 |
| 118.2 |
| 142.4 |
| 189.6 |
| 67.5 |
| 98.8 |
| 85.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 5.6 |
| 4.8 |
| 5.2 |
| 1.1 |
| - |
| - |
| 2.5 |
| 2.4 |
| 3.3 |
| 3.2 |
| 3.1 |
| 3.0 |
| 2.9 |
| 2.8 |
| 2.8 |
| 1.9 |
| 1.7 |
| 1.7 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.0 |
| 13.7 |
| 9.6 |
| 13.6 |
| 13.2 |
| 11.2 |
| 8.8 |
| 15.2 |
| 10.1 |
| 9.0 |
| 6.6 |
| 13.4 |
| 8.5 |
| 6.9 |
| 5.2 |
| 8.9 |
| 7.9 |
| 7.3 |
| 6.1 |
| 8.4 |
| 8.6 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.5 |
| 93.0 |
| 71.1 |
| 72.3 |
| 82.1 |
| 100.9 |
| 102.5 |
| 97.6 |
| 92.7 |
| 96.8 |
| 96.7 |
| 96.7 |
| 95.1 |
| 92.3 |
| 92.0 |
| 64.1 |
| 78.7 |
| 91.2 |
| 103.2 |
| 53.1 |
| 48.3 |
| 37.4 |
| 38.7 |
| 30.9 |
| 27.9 |
| 7.4 |
| 8.0 |
| 12.2 |
| 13.0 |
| 13.8 |
| 14.6 |
| 15.3 |
| 16.0 |
| 16.7 |
| 12.2 |
| 10.8 |
| 11.3 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 249.8 |
| 228.1 |
| 233.5 |
| 244.1 |
| 114.7 |
| 117.1 |
| 112.9 |
| 108.7 |
| 113.5 |
| 108.9 |
| 107.5 |
| 106.3 |
| 104.0 |
| 92.0 |
| 64.1 |
| 78.7 |
| 91.2 |
| 103.2 |
| 78.1 |
| 73.3 |
| 87.4 |
| 88.7 |
| 80.9 |
| 27.9 |
| 1,700.3 |
| 1,690.0 |
| 1,676.6 |
| 1,665.4 |
| 1,640.6 |
| 1,628.1 |
| 1,606.2 |
| 1,594.4 |
| 1,580.9 |
| 1,568.3 |
| 1,392.1 |
| 1,378.4 |
| 1,354.7 |
| 1,330.2 |
| 1,317.2 |
| 1,304.0 |
| 925.7 |
| 914.0 |
| 760.5 |
| 747.6 |
| 738.0 |
| 564.3 |
| 555.5 |
| 547.0 |
| (1,613.4) |
| (1,558.8) |
| (1,506.4) |
| (1,445.4) |
| (1,392.7) |
| (1,330.5) |
| (1,272.2) |
| (1,217.0) |
| (1,165.5) |
| (1,107.6) |
| (1,074.0) |
| (1,023.7) |
| (960.7) |
| (911.2) |
| (872.8) |
| (834.1) |
| (783.5) |
| (721.0) |
| (679.1) |
| (636.3) |
| (586.0) |
| (538.0) |
| (489.5) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.1 |
| 0.3 |
| 0.5 |
| 1.0 |
| 0.7 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.6 |
| 118.8 |
| 160.1 |
| 196.2 |
| 236.5 |
| 277.1 |
| 324.1 |
| 365.5 |
| 403.8 |
| 285.4 |
| 305.4 |
| 331.8 |
| 370.2 |
| 406.8 |
| 431.9 |
| 92.2 |
| 131.1 |
| 40.1 |
| 69.1 |
| 102.2 |
| (21.3) |
| 17.9 |
| 57.8 |
| 118.8 |
| 160.1 |
| 196.2 |
| 236.5 |
| 277.1 |
| 324.1 |
| 365.5 |
| 403.8 |
| 285.4 |
| 305.4 |
| 331.8 |
| 370.2 |
| 406.8 |
| 431.9 |
| 92.2 |
| 131.1 |
| 40.1 |
| 69.1 |
| 102.2 |
| (21.3) |
| 17.9 |
| 57.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 242.8 |
| 284.7 |
| 171.4 |
| 211.7 |
| 253.4 |
| 300.2 |
| 341.7 |
| 382.4 |
| 267.4 |
| 285.8 |
| 313.9 |
| 355.2 |
| 396.0 |
| 424.0 |
| 85.4 |
| 124.9 |
| 59.4 |
| 88.1 |
| 146.2 |
| 23.4 |
| 63.0 |
| 53.2 |
| 118.8 |
| 160.1 |
| 196.2 |
| 236.5 |
| 277.1 |
| 324.1 |
| 365.5 |
| 403.8 |
| 285.4 |
| 305.4 |
| 331.8 |
| 370.2 |
| 406.8 |
| 431.9 |
| 92.2 |
| 131.1 |
| 40.1 |
| 69.1 |
| 102.2 |
| (21.3) |
| 17.9 |
| 57.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |