| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 48.2 | 46.1 | 94.8 | 19.6 | 123.9 | 23.6 | 66.9 | 17.5 | 19.3 | 33.6 | 10.1 | 6.9 | 11.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 127.1 | 118.7 | 18.4 | 154.1 | 69.4 | 82.5 | 49.6 | 38.5 | 38.8 | 66.9 | - | - | - |
| Cash And Short Term Investments | 175.3 | 164.7 | 113.2 | 173.7 | 193.3 | 106.1 | 116.5 | 56.1 | 58.1 | 100.5 | 10.1 | 6.9 | 11.2 |
| Receivables | |||||||||||||
| Accounts Receivable | 70.8 | 56.8 | 54.9 | 50.0 | 35.4 | 25.0 | 23.7 | 18.5 | 22.2 | 17.4 | 12.9 | - | - |
| Current Assets | |||||||||||||
| Inventory | 85.0 | 99.3 | 97.2 | 46.4 | 22.0 | 36.3 | 34.2 | 44.7 | 47.1 | 27.7 | 11.8 | - | - |
| Prepaid Expenses | 8.1 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 103.9 | 92.6 | 76.6 | 66.6 | 49.8 | 38.7 | 35.4 | 34.8 | 31.7 | 25.2 | 21.3 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 13.6 | 17.3 | 8.7 | 25.0 | 11.7 | 10.1 | 5.6 | 4.6 | 4.7 | 7.2 | 3.2 | - | - |
| Short Term Debt | 96.7 | ||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 184.1 | 283.5 | 281.9 | 280.2 | 278.7 | 54.6 | 50.9 | 17.6 | 5.5 | 9.7 | 10.7 | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| 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 | - | - |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 280.9 | 567.0 | 281.9 | 280.2 | 288.3 | 54.6 | 50.9 | 23.6 | 9.6 | 12.3 | 15.9 | - | - |
| Net debt | 105.6 | ||||||||||||
| (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 | 32.3 | 48.2 | 51.7 | 42.4 | 61.3 | 46.1 | 73.7 | 214.7 | 166.9 | 94.8 | 78.1 | 45.2 | 37.5 | 19.6 | 39.3 | |||||||||||||||||||||||||
| 5.5 |
| 4.4 |
| 5.0 |
| 5.0 |
| 3.9 |
| 2.4 |
| 2.0 |
| 2.4 |
| 3.0 |
| 1.1 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 339.2 | 326.4 | 269.7 | 275.2 | 255.8 | 171.4 | 176.8 | 121.2 | 129.8 | 148.7 | 35.9 | - | - |
| 53.6 |
| 42.0 |
| 31.7 |
| 27.6 |
| 22.3 |
| 22.2 |
| 18.0 |
| 15.0 |
| 13.6 |
| 10.2 |
| 9.0 |
| - |
| - |
| Property,Plant & Equipment Net | 50.3 | 50.6 | 44.9 | 39.0 | 27.5 | 16.5 | 17.4 | 19.8 | 18.1 | 14.9 | 12.4 | - | - |
| Long Term Investments | 103.8 | 74.9 | - | 19.2 | 14.2 | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 20.7 | 18.7 | 19.7 | 3.9 | 3.9 | - | - | - | - | 3.9 | 3.9 | - | - |
| Intangible Assets | 9.5 | 10.3 | 13.9 | - | - | - | - | - | - | - | 0.0 | - | - |
| Operating Lease Right Of Use Assets | 20.9 | 7.1 | 9.7 | 10.5 | 11.7 | 13.8 | 16.5 | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.8 | 1.0 | 1.5 | 2.0 | 2.5 | 2.1 | 0.5 | 0.2 | 0.2 | - | 0.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 545.2 | 489.1 | 359.4 | 349.7 | 315.5 | 207.6 | 215.0 | 145.1 | 152.0 | 167.5 | 52.8 | - | - |
| 283.5 |
| - |
| - |
| 9.6 |
| - |
| - |
| 5.9 |
| 4.1 |
| 2.6 |
| 5.2 |
| - |
| - |
| Deferred Revenue Current | 1.8 | 1.8 | 1.7 | 2.3 | 0.6 | 6.8 | 0.6 | 0.6 | 0.7 | 0.4 | 0.7 | - | - |
| Operating Lease Liabilities Current | 0.8 | 3.6 | 3.4 | 3.1 | 4.1 | 3.6 | 3.4 | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | 3.8 | 2.9 | 3.2 | 6.1 | 2.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 126.5 | 331.2 | 30.9 | 42.4 | 35.5 | 27.6 | 19.5 | 23.0 | 19.9 | 25.4 | 17.5 | - | - |
| 22.5 |
| 5.7 |
| 9.4 |
| 11.1 |
| 11.9 |
| 15.3 |
| 18.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 0.7 | 0.1 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.5 | 1.0 | 0.7 | - | - |
| Deferred Tax Liabilities | 2.1 | 2.2 | 2.9 | 0.1 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 0.1 | 0.3 | 0.8 | 0.3 | 0.3 | 0.5 | 0.8 | 0.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 336.0 | 339.2 | 325.3 | 334.1 | 326.6 | 98.5 | 89.8 | 47.2 | 33.1 | 43.5 | 39.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (400.2) | (389.3) | (430.2) | (386.8) | (362.5) | (314.7) | (262.7) | (239.8) | (204.5) | (187.2) | (185.3) | - | - |
| Accumulated Other Comprehensive Income | 2.5 | (1.9) | 0.4 | (1.2) | (0.0) | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 209.2 | 149.9 | 34.1 | 15.6 | (11.1) | 109.1 | 125.2 | 97.9 | 118.9 | 124.0 | (85.0) | (76.5) | (67.0) |
| Total Equity | 209.2 | 149.9 | 34.1 | 15.6 | (11.1) | 109.1 | 125.2 | 97.9 | 118.9 | 124.0 | (85.0) | (76.5) | (67.0) |
| 402.3 |
| 168.6 |
| 106.5 |
| 94.9 |
| (51.5) |
| (65.6) |
| (32.5) |
| (48.5) |
| (88.3) |
| 5.8 |
| - |
| - |
| Working Capital | 212.7 | (4.8) | 238.8 | 232.8 | 220.3 | 143.8 | 157.3 | 98.2 | 109.9 | 123.3 | 18.5 | - | - |
| Book Value | 209.2 | 149.9 | 34.1 | 15.6 | (11.1) | 109.1 | 125.2 | 97.9 | 118.9 | 124.0 | (85.0) | (76.5) | (67.0) |
| Tangible Book Value | 179.0 | 120.9 | 0.5 | 11.7 | (15.0) | - | - | - | - | 120.1 | (89.0) | - | - |
| 32.6 |
| 63.5 |
| 123.9 |
| 65.2 |
| 51.2 |
| 49.8 |
| 23.6 |
| 40.1 |
| 97.5 |
| 83.7 |
| 66.9 |
| 16.9 |
| 22.2 |
| 18.7 |
| 17.5 |
| 17.6 |
| 15.5 |
| 28.0 |
| 19.3 |
| 17.6 |
| 14.8 |
| 7.3 |
| 33.6 |
| 47.9 |
| 14.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 99.5 | 127.1 | 138.4 | 150.8 | 86.6 | 118.7 | 96.6 | 5.6 | 7.3 | 18.4 | 35.1 | 63.7 | 117.1 | 154.1 | 142.5 | 130.7 | 101.7 | 69.4 | 48.2 | 60.8 | 69.6 | 82.5 | 65.1 | 23.4 | 35.5 | 49.6 | 46.2 | 37.6 | 38.0 | 38.5 | 37.1 | 37.3 | 29.9 | 38.8 | 44.9 | 59.7 | 76.2 | 66.9 | 14.1 | - |
| Cash And Short Term Investments | 131.8 | 175.3 | 190.1 | 193.2 | 147.9 | 164.7 | 170.3 | 220.2 | 174.1 | 113.2 | 113.2 | 108.9 | 154.5 | 173.7 | 181.9 | 163.3 | 165.3 | 193.3 | 113.3 | 112.0 | 119.3 | 106.1 | 105.1 | 120.9 | 119.2 | 116.5 | 63.1 | 59.8 | 56.6 | 56.1 | 54.7 | 52.8 | 57.9 | 58.1 | 62.5 | 74.5 | 83.5 | 100.5 | 62.0 | 14.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 72.4 | 70.8 | 61.2 | 55.1 | 57.1 | 56.8 | 64.4 | 54.2 | 59.4 | 54.9 | 48.5 | 58.9 | 61.0 | 50.0 | 40.7 | 40.1 | 38.5 | 35.4 | 27.0 | 26.0 | 23.5 | 25.0 | 17.7 | 15.5 | 28.1 | 23.7 | 24.8 | 21.3 | 18.0 | 18.5 | 19.6 | 20.0 | 17.0 | 22.2 | 25.6 | 25.5 | 21.1 | 17.4 | 17.5 | 15.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 86.3 | 85.0 | 92.6 | 96.2 | 98.5 | 99.3 | 88.4 | 80.8 | 87.8 | 97.2 | 106.8 | 112.3 | 85.8 | 46.4 | 31.9 | 32.0 | 31.6 | 22.0 | 18.4 | 24.1 | 28.1 | 36.3 | 38.0 | 37.1 | 31.8 | 34.2 | 36.3 | 37.9 | 41.2 | 44.7 | 49.2 | 53.3 | 54.7 | 47.1 | 45.8 | 43.4 | 39.2 | 27.7 | 20.5 | 19.2 |
| Prepaid Expenses | 8.5 | 8.1 | 7.9 | 5.2 | 5.1 | 5.5 | 6.1 | 3.1 | 3.1 | 4.4 | 4.4 | 3.5 | 3.8 | 5.0 | 5.5 | 3.6 | 7.2 | 5.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 299.0 | 339.2 | 351.8 | 349.8 | 308.6 | 326.4 | 329.1 | 358.3 | 324.4 | 269.7 | 273.0 | 283.6 | 305.2 | 275.2 | 260.0 | 239.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 49.7 | 50.3 | 52.4 | 53.0 | 49.6 | 50.6 | 49.9 | 47.2 | 47.5 | 44.9 | 44.9 | 45.1 | 41.8 | 39.0 | 31.1 | 28.7 | ||||||||||||||||||||||||
| Long Term Investments | 103.4 | 103.8 | 75.0 | 67.3 | 84.5 | 74.9 | 57.1 | - | - | - | - | 6.0 | 10.2 | 19.2 | 19.2 | 20.4 | 28.1 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 20.4 | 20.7 | 20.7 | 20.8 | 19.4 | 18.7 | 19.8 | 19.3 | 19.3 | 19.7 | 19.0 | 19.5 | 3.9 | 3.9 | - | - | - | - | ||||||||||||||||||||||
| Intangible Assets | 8.8 | 9.5 | 10.0 | 10.6 | 10.2 | 10.3 | 11.6 | 11.6 | 12.2 | 13.9 | 14.7 | 16.6 | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 20.5 | 20.9 | 5.7 | 6.4 | 6.5 | 7.1 | 7.8 | 8.4 | 9.1 | 9.7 | 10.3 | 11.0 | 9.8 | 10.5 | 11.4 | 10.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.7 | 0.8 | 0.9 | 1.0 | 0.9 | 1.0 | 1.1 | 1.2 | 1.4 | 1.5 | 1.6 | 1.7 | 1.8 | 2.0 | 2.2 | 2.2 | 2.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 502.5 | 545.2 | 516.5 | 508.8 | 479.8 | 489.1 | 476.4 | 446.1 | 413.9 | 359.4 | 363.6 | 383.5 | 372.7 | 349.7 | 327.8 | 304.4 | 316.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 15.4 | 13.6 | 16.2 | 12.0 | 10.8 | 17.3 | 20.5 | 15.3 | 9.4 | 8.7 | 11.0 | 27.6 | 36.7 | 25.0 | 13.2 | 10.1 | 9.1 | 11.7 | 8.4 | 10.7 | 8.8 | 10.1 | 8.6 | 4.5 | 6.7 | 5.6 | 6.1 | 5.4 | 5.5 | 4.6 | 3.4 | 5.3 | 4.5 | 4.7 | 2.8 | 5.9 | 7.4 | 7.2 | 3.5 | 7.5 |
| Short Term Debt | 0.0 | 96.7 | 96.6 | - | - | 283.5 | 283.1 | 282.7 | - | - | - | - | - | - | - | - | 9.6 | 9.6 | ||||||||||||||||||||||
| Deferred Revenue Current | 1.4 | 1.8 | 2.2 | 2.3 | 1.6 | 1.8 | 2.2 | 2.1 | 1.7 | 1.7 | 2.4 | 2.5 | 0.5 | 2.3 | 2.8 | 2.6 | 0.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.5 | 0.8 | 3.9 | 3.8 | 3.7 | 3.6 | 3.5 | 3.5 | 3.5 | 3.4 | 3.3 | 3.3 | 3.0 | 3.1 | 3.5 | 3.6 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 32.5 | 126.5 | 131.8 | 30.1 | 28.2 | 331.2 | 331.1 | 318.9 | 34.4 | 30.9 | 33.8 | 50.9 | 54.6 | 42.4 | 33.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 241.5 | 184.1 | 183.8 | 284.3 | 283.9 | 283.5 | 0.0 | 0.0 | 282.3 | 281.9 | 281.4 | 281.0 | 280.6 | 280.2 | 279.8 | 279.4 | 279.1 | 278.7 | - | - | - | 54.6 | 53.6 | 52.7 | 51.8 | 50.9 | 20.2 | 22.1 | 15.7 | 17.6 | 19.5 | 18.3 | 19.8 | 5.5 | 6.5 | 7.5 | 8.7 | 9.7 | 10.0 | 15.0 |
| Operating Lease Liabilities Non-Current | 22.1 | 22.5 | 3.2 | 4.3 | 4.8 | 5.7 | 6.7 | 7.5 | 8.4 | 9.4 | 10.2 | 11.1 | 10.3 | 11.1 | 11.8 | 10.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 0.6 | 0.7 | 0.5 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1.9 | 2.1 | 2.2 | 2.3 | 2.2 | 2.2 | 2.5 | 2.5 | 2.6 | 2.9 | 3.1 | 3.4 | - | 0.1 | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 298.6 | 336.0 | 321.5 | 321.1 | 319.3 | 339.2 | 340.3 | 329.1 | 328.0 | 325.3 | 328.8 | 346.8 | 346.0 | 334.1 | 325.7 | 315.7 | ||||||||||||||||||||||||
| 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 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (425.4) | (400.2) | (399.0) | (386.2) | (397.8) | (389.3) | (386.6) | (386.8) | (396.8) | (430.2) | (415.0) | (399.2) | (391.1) | (386.8) | (386.7) | (384.5) | (372.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.5 | 2.5 | 2.4 | 2.3 | (0.4) | (1.9) | 0.6 | (0.4) | (0.3) | 0.4 | (1.0) | (0.3) | (0.6) | (1.2) | (1.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 203.9 | 209.2 | 195.0 | 187.7 | 160.6 | 149.9 | 136.1 | 117.0 | 85.9 | 34.1 | 34.8 | 36.8 | 26.6 | 15.6 | 2.1 | (11.3) | (6.3) | |||||||||||||||||||||||
| Total Equity | 203.9 | 209.2 | 195.0 | 187.7 | 160.6 | 149.9 | 136.1 | 117.0 | 85.9 | 34.1 | 34.8 | 36.8 | 26.6 | 15.6 | 2.1 | (11.3) | (6.3) | (11.1) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 241.5 | 280.9 | 280.4 | 284.3 | 283.9 | 567.0 | 283.1 | 282.7 | 282.3 | 281.9 | 281.4 | 281.0 | 280.6 | 280.2 | 279.8 | 279.4 | 288.7 | 288.3 | 84.1 | 84.0 | 84.0 | 54.6 | 53.6 | 52.7 | 51.8 | 50.9 | 23.4 | 23.4 | 23.3 | 23.6 | 23.8 | 19.9 | 19.8 | 9.6 | 10.6 | 11.6 | 12.1 | 12.3 | 11.4 | 28.2 |
| Net debt | 109.6 | 105.6 | 90.3 | 91.1 | 136.0 | 402.3 | 112.8 | 62.5 | 108.1 | 168.6 | 168.2 | 172.1 | 126.1 | 106.5 | 98.0 | 116.2 | 123.4 | 94.9 | ||||||||||||||||||||||
| Working Capital | 266.5 | 212.7 | 220.0 | 319.7 | 280.4 | (4.8) | (2.0) | 39.4 | 290.0 | 238.8 | 239.2 | 232.7 | 250.6 | 232.8 | 226.3 | 213.7 | 209.9 | 220.3 | ||||||||||||||||||||||
| Book Value | 203.9 | 209.2 | 195.0 | 187.7 | 160.6 | 149.9 | 136.1 | 117.0 | 85.9 | 34.1 | 34.8 | 36.8 | 26.6 | 15.6 | 2.1 | (11.3) | (6.3) | (11.1) | ||||||||||||||||||||||
| Tangible Book Value | 174.6 | 179.0 | 164.2 | 156.3 | 130.9 | 120.9 | 104.7 | 86.1 | 54.4 | 0.5 | 1.0 | 0.7 | 22.7 | 11.7 | - | - | - | |||||||||||||||||||||||
| 4.2 |
| 3.7 |
| 2.8 |
| 3.9 |
| 3.3 |
| 1.8 |
| 1.9 |
| 2.4 |
| 2.3 |
| 1.5 |
| 1.5 |
| 2.0 |
| 2.0 |
| 1.5 |
| 1.8 |
| 2.4 |
| 2.6 |
| 2.3 |
| 2.5 |
| 3.0 |
| 1.6 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 242.6 |
| 255.8 |
| 163.1 |
| 165.7 |
| 173.7 |
| 171.4 |
| 164.2 |
| 175.2 |
| 181.0 |
| 176.8 |
| 126.4 |
| 120.5 |
| 117.3 |
| 121.2 |
| 125.5 |
| 127.6 |
| 131.4 |
| 129.8 |
| 136.5 |
| 145.7 |
| 146.3 |
| 148.7 |
| 101.6 |
| 50.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.1 |
| 27.5 |
| 28.6 |
| 26.3 |
| 20.8 |
| 16.5 |
| 16.4 |
| 16.3 |
| 16.9 |
| 17.4 |
| 16.7 |
| 17.8 |
| 18.8 |
| 19.8 |
| 20.6 |
| 16.9 |
| 17.5 |
| 18.1 |
| 17.7 |
| 17.9 |
| 17.0 |
| 14.9 |
| 13.3 |
| 12.6 |
| 14.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.9 |
| 11.7 |
| 12.2 |
| 13.0 |
| 13.7 |
| 13.8 |
| 14.5 |
| 15.2 |
| 15.8 |
| 16.5 |
| 17.1 |
| 17.8 |
| 18.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.6 |
| 2.6 |
| 2.3 |
| 2.1 |
| 1.2 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 315.5 |
| 210.4 |
| 211.4 |
| 214.5 |
| 207.6 |
| 200.1 |
| 211.3 |
| 218.2 |
| 215.0 |
| 164.4 |
| 160.2 |
| 158.5 |
| 145.1 |
| 150.1 |
| 148.6 |
| 153.0 |
| 152.0 |
| 158.3 |
| 167.5 |
| 167.1 |
| 167.5 |
| 118.8 |
| 68.5 |
| 84.1 |
| 84.0 |
| 84.0 |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 1.2 |
| 7.6 |
| 5.9 |
| 4.3 |
| 1.6 |
| - |
| 4.1 |
| 4.1 |
| 4.1 |
| 3.5 |
| 2.6 |
| 1.4 |
| 13.2 |
| 0.6 |
| 0.7 |
| 0.3 |
| 6.2 |
| 6.8 |
| 1.0 |
| 0.8 |
| 0.7 |
| 0.6 |
| 0.8 |
| 1.0 |
| 0.8 |
| 0.6 |
| 0.7 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.4 |
| 4.0 |
| 4.1 |
| 4.0 |
| 3.9 |
| 3.8 |
| 3.6 |
| 3.6 |
| 3.5 |
| 3.5 |
| 3.4 |
| 3.3 |
| 3.2 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 10.6 |
| 4.7 |
| 3.8 |
| 2.7 |
| 3.0 |
| 2.8 |
| 2.9 |
| 7.5 |
| 3.1 |
| 3.4 |
| 3.2 |
| 5.2 |
| 6.9 |
| 7.1 |
| 6.1 |
| 4.3 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.3 |
| 32.6 |
| 35.5 |
| 107.2 |
| 107.7 |
| 112.2 |
| 27.6 |
| 19.6 |
| 24.4 |
| 19.7 |
| 19.5 |
| 21.4 |
| 20.3 |
| 24.5 |
| 23.0 |
| 22.9 |
| 19.2 |
| 16.4 |
| 19.9 |
| 18.2 |
| 24.6 |
| 24.1 |
| 25.4 |
| 16.4 |
| 30.5 |
| 11.1 |
| 11.9 |
| 12.8 |
| 13.9 |
| 14.9 |
| 15.3 |
| 16.2 |
| 17.1 |
| 18.0 |
| 18.9 |
| 19.8 |
| 20.6 |
| 21.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.5 |
| 0.5 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 1.1 |
| 0.6 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 323.2 |
| 326.6 |
| 121.1 |
| 122.7 |
| 128.1 |
| 98.5 |
| 90.7 |
| 95.0 |
| 90.0 |
| 89.8 |
| 61.9 |
| 63.5 |
| 62.3 |
| 47.2 |
| 49.6 |
| 44.9 |
| 44.5 |
| 33.1 |
| 32.8 |
| 41.0 |
| 41.9 |
| 43.5 |
| 35.0 |
| 57.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (362.5) |
| (342.5) |
| (329.5) |
| (320.6) |
| (314.7) |
| (298.9) |
| (284.6) |
| (267.1) |
| (262.7) |
| (255.1) |
| (251.0) |
| (246.8) |
| (239.8) |
| (233.8) |
| (226.7) |
| (219.0) |
| (204.5) |
| (195.2) |
| (190.3) |
| (189.4) |
| (187.2) |
| (187.3) |
| (187.9) |
| (1.2) |
| (0.7) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.1) |
| 89.3 |
| 88.8 |
| 86.4 |
| 109.1 |
| 109.4 |
| 116.3 |
| 128.2 |
| 125.2 |
| 102.5 |
| 96.6 |
| 96.2 |
| 97.9 |
| 100.5 |
| 103.7 |
| 108.6 |
| 118.9 |
| 125.4 |
| 126.5 |
| 125.2 |
| 124.0 |
| 83.8 |
| (92.5) |
| 89.3 |
| 88.8 |
| 86.4 |
| 109.1 |
| 109.4 |
| 116.3 |
| 128.2 |
| 125.2 |
| 102.5 |
| 96.6 |
| 96.2 |
| 97.9 |
| 100.5 |
| 103.7 |
| 108.6 |
| 118.9 |
| 125.4 |
| 126.5 |
| 125.2 |
| 124.0 |
| 83.8 |
| (92.5) |
| (29.2) |
| (27.9) |
| (35.4) |
| (51.5) |
| (51.5) |
| (68.2) |
| (67.5) |
| (65.6) |
| (39.7) |
| (36.4) |
| (33.3) |
| (32.5) |
| (30.9) |
| (32.9) |
| (38.0) |
| (48.5) |
| (51.9) |
| (62.9) |
| (71.4) |
| (88.3) |
| (50.6) |
| 13.8 |
| 55.8 |
| 58.0 |
| 61.5 |
| 143.8 |
| 144.6 |
| 150.8 |
| 161.3 |
| 157.3 |
| 105.0 |
| 100.2 |
| 92.8 |
| 98.2 |
| 102.6 |
| 108.4 |
| 115.0 |
| 109.9 |
| 118.3 |
| 121.2 |
| 122.2 |
| 123.3 |
| 85.2 |
| 19.9 |
| 89.3 |
| 88.8 |
| 86.4 |
| 109.1 |
| 109.4 |
| 116.3 |
| 128.2 |
| 125.2 |
| 102.5 |
| 96.6 |
| 96.2 |
| 97.9 |
| 100.5 |
| 103.7 |
| 108.6 |
| 118.9 |
| 125.4 |
| 126.5 |
| 125.2 |
| 124.0 |
| 83.8 |
| (92.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.9 |
| (96.3) |