| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 185.6 | 40.6 | 22.0 | 34.3 | 36.1 | 0.0 | 1.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.2 | 0.5 |
| Restricted Cash | 0.3 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 185.6 | 40.6 | 22.0 | 34.3 | 36.1 | 0.0 | 1.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.2 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | - | 232.4 | 58.6 | 57.8 | 112.8 | 0.0 | 0.1 | 0.2 | 0.0 | - | 0.2 | 0.1 | 0.1 | 0.2 | 0.3 | |
| Current Assets | ||||||||||||||||
| Inventory | 2.9 | 2.9 | 3.4 | 3.5 | 2.8 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 126.3 | 103.2 | 99.7 | 95.1 | 163.5 | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | 9.6 | 18.9 | 23.6 | 13.6 | - | - | - | - | 0.4 | 0.2 | 0.1 | 0.3 | 0.4 | 0.3 | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 29.2 | 22.5 | 26.3 | 23.1 | 78.8 | 0.0 | 0.0 | 0.3 | - | - | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 42.5 | 36.9 | 37.1 | 35.6 | 89.0 | 0.0 | 0.0 | 0.3 | - | - | - | - | - | - | - | - |
| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 207.3 | 185.6 | 166.0 | 96.7 | 84.7 | 40.6 | 46.9 | 40.8 | 30.0 | 22.0 | 26.8 | 32.8 | 32.8 | 34.3 | 36.6 | |||||||||||||||||||||||||
| 0.5 |
| 0.1 |
| Prepaid Expenses | 24.7 | 10.0 | 2.7 | 1.9 | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 |
| Other Current Assets | - | 248.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 538.8 | 292.5 | 90.8 | 98.0 | 154.0 | 0.2 | 1.2 | 0.3 | 0.1 | 0.5 | 7.6 | 0.3 | 1.1 | 0.7 | 1.8 | 2.2 |
| - |
| - |
| Accumulated Depreciation | 31.7 | 25.3 | 18.3 | 13.0 | 11.6 | 0.1 | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 94.6 | 77.9 | 81.4 | 82.1 | 151.9 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 13.9 | 13.9 | 17.1 | 17.0 | 1.1 | 0.0 | 3.5 | 0.0 | - | - | 6.7 | - | - | - | 0.1 | 0.1 |
| Intangible Assets | 21.2 | 15.5 | 20.5 | 21.2 | 0.7 | - | 1.5 | 2.6 | 3.3 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 27.0 | 27.9 | 11.9 | 20.5 | 21.8 | 0.0 | 0.2 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.0 | 8.0 | 0.0 | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Other Non-Current Assets | 0.7 | 0.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | 362.8 | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | 0.1 | 0.1 |
| Total Assets | 918.5 | 655.3 | 398.2 | 431.8 | 394.7 | 0.2 | 6.7 | 0.4 | 3.3 | 0.5 | 7.6 | 0.3 | 1.1 | 0.7 | 1.9 | 2.3 |
| 0.3 |
| Short Term Debt | 13.3 | 14.4 | 10.8 | 12.5 | 10.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | 0.2 | 0.1 | 0.2 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.2 | 2.1 | 1.6 | 1.7 | 1.5 | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Other Current Liabilities | - | 110.5 | 0.8 | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 157.9 | 154.2 | 58.3 | 54.9 | 37.7 | 1.2 | 4.6 | 1.0 | 1.0 | 6.4 | 6.1 | 0.3 | 0.5 | 0.4 | 0.3 | 0.4 |
| Operating Lease Liabilities Non-Current | 30.0 | 30.6 | 15.5 | 19.4 | 20.8 | 0.0 | 0.2 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 9.1 | 0.0 | 5.1 | 10.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | 312.6 | - | - | - | - | - | - | - | 6.0 | 5.9 | 0.2 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | 3.2 | - | - | - | - | - |
| Total Liabilities | 495.1 | 466.8 | 319.1 | 311.4 | 203.1 | 1.3 | 4.8 | 1.9 | 4.3 | 6.4 | 6.1 | 0.3 | 0.5 | 0.4 | 0.3 | - |
| Additional Paid In Capital | 615.6 | 489.4 | 470.5 | 459.1 | 12.3 | 17.1 | 14.4 | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (286.2) | (357.0) | (409.1) | (363.3) | 102.3 | (18.2) | (12.6) | (5.5) | (9.6) | (10.2) | (2.8) | 2.9 | (2.2) | (2.4) | (0.8) | (0.4) |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | 1.0 | 1.0 | - | - | - | - | - | - | - |
| Minority Interest | 94.0 | 56.1 | 17.7 | 24.5 | 76.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 329.4 | 132.4 | 61.5 | 95.9 | 114.7 | (1.1) | 1.9 | (1.5) | (1.0) | (5.9) | 1.6 | (0.0) | 0.6 | 0.3 | 1.6 | - |
| Total Equity | 423.4 | 188.5 | 79.1 | 120.3 | 191.6 | 147.4 | 50.8 | (1.5) | (1.0) | (5.9) | 1.6 | (0.0) | 0.6 | 0.3 | 1.6 | - |
| Net debt | (143.1) | (3.8) | 15.1 | 1.3 | 52.9 | (0.0) | (1.1) | 0.2 | - | - | - | - | - | - | - | - |
| Working Capital | 380.9 | 138.3 | 32.5 | 43.1 | 116.3 | (1.0) | (3.4) | (0.7) | (0.9) | (5.9) | 1.6 | (0.0) | 0.5 | 0.3 | 1.5 | 1.9 |
| Book Value | 329.4 | 132.4 | 61.5 | 95.9 | 114.7 | (1.1) | 1.9 | (1.5) | (1.0) | (5.9) | 1.6 | (0.0) | 0.6 | 0.3 | 1.6 | - |
| Tangible Book Value | 294.3 | 103.0 | 23.9 | 57.7 | 112.8 | (1.1) | (3.1) | (4.1) | (4.3) | - | (5.1) | - | - | - | 1.5 | - |
| 47.6 |
| 12.7 |
| 36.1 |
| 6.0 |
| 4.8 |
| 3.7 |
| - |
| 0.1 |
| 0.2 |
| 1.1 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Restricted Cash | 3.3 | 0.3 | - | - | 2.9 | 2.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 207.3 | 185.6 | 166.0 | 96.7 | 84.7 | 40.6 | 46.9 | 40.8 | 30.0 | 22.0 | 26.8 | 32.8 | 32.8 | 34.3 | 36.6 | 47.6 | 12.7 | 36.1 | 6.0 | 4.8 | 3.7 | - | 0.1 | 0.2 | 1.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | 295.1 | 232.4 | 62.7 | 60.7 | 61.5 | 58.6 | 53.2 | 50.7 | 51.0 | 57.8 | 61.5 | 94.7 | 0.8 | 112.8 | 0.4 | 0.3 | 0.3 | - | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.4 | 0.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 4.7 | 2.9 | 3.2 | 2.3 | 3.1 | 2.9 | 2.3 | 2.8 | 3.0 | 3.4 | 2.7 | 2.5 | 3.5 | 3.5 | 3.2 | 2.9 | - | 2.8 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 |
| Prepaid Expenses | 18.4 | 24.7 | 16.6 | 19.1 | 11.4 | 10.0 | 4.3 | 5.1 | 1.6 | 2.7 | 5.6 | 4.9 | 0.8 | 1.9 | 4.4 | 2.4 | 0.1 | 0.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | 313.8 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 579.6 | 538.8 | 592.7 | 473.0 | 401.5 | 292.5 | 119.8 | 113.9 | 100.4 | 90.8 | 89.9 | 92.1 | 88.7 | 98.0 | 107.5 | 149.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 128.5 | 126.3 | 112.9 | 111.5 | 103.4 | 103.2 | 101.9 | 100.8 | 103.2 | 99.7 | 101.8 | 97.9 | 90.8 | 95.1 | 84.5 | 79.0 | - | 163.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 |
| Accumulated Depreciation | 33.6 | 31.7 | 30.0 | 28.6 | 26.9 | 25.3 | 23.6 | 21.9 | 25.3 | 18.3 | 16.4 | 14.8 | 13.6 | 13.0 | 12.2 | 11.2 | 0.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 94.9 | 94.6 | 82.8 | 82.9 | 76.4 | 77.9 | 78.2 | 78.9 | 77.9 | 81.4 | 85.5 | 83.1 | 77.1 | 82.1 | 72.3 | 67.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 | 17.1 | 17.1 | 17.9 | 17.0 | 17.0 | 17.0 | 17.0 | 425.4 | 57.9 | 1.1 | ||||||||||||||||||||||
| Intangible Assets | 20.9 | 21.2 | 21.6 | 14.9 | 15.2 | 15.5 | 15.9 | 16.2 | 20.1 | 20.5 | 21.6 | 20.4 | 20.8 | 21.2 | 21.6 | 22.0 | 6.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 26.6 | 27.0 | 27.4 | 27.8 | 27.5 | 27.9 | 11.4 | 11.7 | 11.6 | 11.9 | 16.7 | 17.1 | 17.5 | 20.5 | 20.9 | 23.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | 0.0 | 12.9 | 10.5 | 8.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.7 | 0.7 | 0.5 | 0.3 | - | 0.7 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | 360.4 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 957.3 | 918.5 | 964.5 | 841.0 | 761.9 | 655.3 | 438.5 | 422.4 | 404.3 | 398.2 | 479.6 | 436.2 | 430.1 | 431.8 | 431.8 | 871.8 | 83.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | 19.8 | 9.6 | 10.3 | 16.7 | 17.2 | 18.9 | 17.6 | 16.4 | 15.0 | 23.6 | 17.7 | 20.0 | - | 13.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.4 | 0.7 | 0.7 | 0.6 |
| Short Term Debt | 16.7 | 13.3 | 18.0 | 19.0 | 13.6 | 14.4 | 10.5 | 14.2 | 9.4 | 10.8 | 19.6 | 16.4 | 10.5 | 12.5 | 4.0 | 7.7 | - | 10.2 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.2 | 2.2 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.0 | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 | 1.7 | 1.5 | 1.8 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | 127.2 | 2.4 | 4.3 | 4.0 | 7.7 | 4.1 | 7.0 | 6.2 | 0.8 | 2.0 | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 184.4 | 157.9 | 185.5 | 194.9 | 196.2 | 154.2 | 67.6 | 71.7 | 59.9 | 58.3 | 67.3 | 57.4 | 47.9 | 54.9 | 43.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 24.3 | 29.2 | 25.6 | 20.5 | 21.7 | 22.5 | 26.8 | 22.4 | 26.3 | 26.3 | 19.3 | 25.1 | 25.1 | 23.1 | 24.7 | 16.3 | - | 78.8 | - | - | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 29.6 | 30.0 | 30.4 | 30.8 | 30.4 | 30.6 | 14.3 | 14.7 | 15.1 | 15.5 | 15.9 | 16.3 | 16.6 | 19.4 | 20.0 | 22.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 8.2 | 9.1 | 15.0 | - | - | 0.0 | 3.4 | 2.8 | 5.1 | 5.1 | 8.5 | 8.7 | 9.5 | 10.5 | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | 310.5 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 515.3 | 495.1 | 526.5 | 504.2 | 506.6 | 466.8 | 358.7 | 340.4 | 324.3 | 319.1 | 374.7 | 328.0 | 320.6 | 311.4 | 302.0 | 305.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.6 | 0.6 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 585.7 | 615.6 | 615.2 | 588.7 | 512.7 | 489.4 | 479.0 | 472.5 | 472.5 | 470.5 | 467.4 | 464.5 | 461.0 | 459.1 | 468.8 | 467.4 | 120.5 | |||||||||||||||||||||||
| Retained Earnings | (239.4) | (286.2) | (298.0) | (353.5) | (335.8) | (357.0) | (418.6) | (409.8) | (409.4) | (409.1) | (377.5) | (371.9) | (368.4) | (363.3) | (359.0) | 57.6 | (48.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 95.8 | 94.0 | 120.9 | 101.6 | 78.3 | 56.1 | 19.3 | 19.3 | 17.0 | 17.7 | 15.0 | 15.6 | 16.9 | 24.5 | 22.0 | 40.7 | 0.2 | |||||||||||||||||||||||
| Total Stockholders Equity | 346.3 | 329.4 | 317.2 | 235.3 | 176.9 | 132.4 | 60.4 | 62.7 | 63.0 | 61.5 | 89.9 | 92.6 | 92.6 | 95.9 | 110.5 | 525.7 | 187.4 | |||||||||||||||||||||||
| Total Equity | 442.1 | 423.4 | 438.0 | 336.9 | 255.3 | 188.5 | 79.8 | 82.0 | 80.0 | 79.1 | 104.9 | 108.2 | 109.5 | 120.3 | 132.5 | 556.1 | 187.4 | 191.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 41.0 | 42.5 | 43.6 | 39.4 | 35.4 | 36.9 | 37.3 | 36.6 | 35.7 | 37.1 | 38.9 | 41.5 | 35.6 | 35.6 | 28.7 | 24.0 | - | 89.0 | - | - | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (166.4) | (143.1) | (122.5) | (57.3) | (49.4) | (3.8) | (9.6) | (4.2) | 5.7 | 15.1 | 12.1 | 8.8 | 2.7 | 1.3 | (7.9) | (23.6) | - | 52.9 | ||||||||||||||||||||||
| Working Capital | 395.2 | 380.9 | 407.2 | 278.2 | 205.3 | 138.3 | 52.2 | 42.2 | 40.5 | 32.5 | 22.6 | 34.6 | 40.8 | 43.1 | 63.7 | 92.5 | 6.5 | 116.3 | ||||||||||||||||||||||
| Book Value | 346.3 | 329.4 | 317.2 | 235.3 | 176.9 | 132.4 | 60.4 | 62.7 | 63.0 | 61.5 | 89.9 | 92.6 | 92.6 | 95.9 | 110.5 | 525.7 | 187.4 | 114.7 | ||||||||||||||||||||||
| Tangible Book Value | 311.5 | 294.3 | 281.7 | 206.5 | 147.8 | 103.0 | 30.7 | 32.6 | 25.9 | 23.9 | 50.4 | 55.2 | 54.8 | 57.7 | 71.9 | 78.4 | 123.1 | |||||||||||||||||||||||
| 0.4 |
| 0.5 |
| 0.1 |
| - |
| 0.2 |
| 0.0 |
| 0.1 |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| 154.0 |
| 11.6 |
| 5.6 |
| 4.2 |
| - |
| 0.4 |
| 0.2 |
| 1.2 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.6 |
| 0.5 |
| 0.8 |
| 0.7 |
| 0.7 |
| 11.6 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 151.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.7 |
| 55.2 |
| 55.0 |
| - |
| 0.0 |
| 3.5 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.0 |
| 6.7 |
| 6.7 |
| 6.7 |
| 0.7 |
| 9.3 |
| 9.5 |
| 9.7 |
| - |
| - |
| 1.5 |
| 1.5 |
| 2.1 |
| 2.2 |
| 2.4 |
| 2.6 |
| 2.7 |
| 2.9 |
| 3.1 |
| 3.3 |
| 6.2 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 21.8 |
| 0.1 |
| 0.1 |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.5 |
| 6.8 |
| 1.1 |
| 0.0 |
| 6.7 |
| 6.7 |
| 6.7 |
| 394.7 |
| 83.3 |
| 77.4 |
| 75.9 |
| - |
| 7.2 |
| 5.6 |
| 6.7 |
| 2.1 |
| 2.3 |
| 2.4 |
| 2.6 |
| 2.8 |
| 3.0 |
| 3.2 |
| 3.3 |
| 6.6 |
| 6.9 |
| 1.7 |
| 0.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 1.5 |
| 0.0 |
| 0.0 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.3 |
| 0.2 |
| - |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.5 |
| 8.4 |
| 37.7 |
| 6.5 |
| 7.3 |
| 6.9 |
| - |
| 3.6 |
| 3.8 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| 1.0 |
| - |
| - |
| 6.7 |
| 6.4 |
| 2.7 |
| 3.0 |
| 2.9 |
| 0.0 |
| 20.8 |
| 0.1 |
| 0.1 |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.4 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 6.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 3.3 |
| 3.2 |
| 10.2 |
| 203.1 |
| 9.3 |
| 10.1 |
| 9.7 |
| - |
| 3.9 |
| 4.1 |
| 4.8 |
| 1.5 |
| 1.3 |
| 1.2 |
| 1.4 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.0 |
| 0.7 |
| 0.6 |
| 6.7 |
| 6.4 |
| 6.1 |
| 6.3 |
| 6.1 |
| 11.7 |
| 101.2 |
| 92.7 |
| 88.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.3 |
| (27.3) |
| (25.4) |
| (22.7) |
| - |
| (13.5) |
| (13.7) |
| (12.6) |
| (14.0) |
| (13.6) |
| (13.0) |
| (12.5) |
| (11.6) |
| (11.0) |
| (10.3) |
| (9.6) |
| (5.8) |
| (5.1) |
| (10.5) |
| (10.2) |
| (2.9) |
| (3.1) |
| (3.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| 76.9 |
| 0.0 |
| (0.1) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.7 |
| 213.3 |
| 160.5 |
| 66.3 |
| - |
| 3.2 |
| 1.6 |
| 1.9 |
| 4.2 |
| 5.0 |
| 4.8 |
| (1.5) |
| 1.6 |
| 1.9 |
| 2.1 |
| 2.4 |
| 5.8 |
| 6.3 |
| (5.0) |
| (5.9) |
| 1.4 |
| 1.2 |
| 1.3 |
| 213.3 |
| 160.5 |
| 164.3 |
| - |
| 3.2 |
| 1.6 |
| 1.9 |
| 4.2 |
| 5.0 |
| 4.8 |
| (1.5) |
| 1.6 |
| 1.9 |
| 2.1 |
| 2.4 |
| 5.8 |
| 6.3 |
| (5.0) |
| (5.9) |
| 1.4 |
| 1.2 |
| 1.3 |
| - |
| - |
| (3.7) |
| - |
| (0.1) |
| (0.2) |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| (1.7) |
| (2.8) |
| - |
| (3.2) |
| (3.6) |
| (3.4) |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| - |
| (0.9) |
| - |
| - |
| (6.1) |
| (5.9) |
| (2.0) |
| (2.2) |
| (2.2) |
| 213.3 |
| 160.5 |
| 66.3 |
| - |
| 3.2 |
| 1.6 |
| 1.9 |
| 4.2 |
| 5.0 |
| 4.8 |
| (1.5) |
| 1.6 |
| 1.9 |
| 2.1 |
| 2.4 |
| 5.8 |
| 6.3 |
| (5.0) |
| (5.9) |
| 1.4 |
| 1.2 |
| 1.3 |
| 112.8 |
| 149.3 |
| 95.9 |
| 1.6 |
| - |
| 3.2 |
| (3.4) |
| (3.1) |
| 2.1 |
| 2.8 |
| 2.4 |
| (4.1) |
| (1.2) |
| (1.1) |
| (1.0) |
| (0.9) |
| (0.6) |
| (0.5) |
| (5.2) |
| (5.9) |
| (5.3) |
| (5.5) |
| (5.4) |