| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 21.7 | 33.5 | 12.4 | 11.0 | 20.7 | 57.6 | 18.7 | 20.3 | 23.2 | 37.0 | 13.6 | 12.9 | 9.7 | 7.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 21.7 | 33.5 | 12.4 | 11.0 | 20.7 | 57.6 | 18.7 | 20.3 | 23.2 | 37.0 | 13.6 | 12.9 | 9.7 | 7.4 |
| Receivables | ||||||||||||||
| Accounts Receivable | 95.4 | 85.5 | 73.7 | 80.6 | 61.0 | 54.6 | 42.8 | 43.8 | 32.5 | 31.5 | 52.5 | 43.5 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 72.2 | 72.7 | 70.6 | 68.4 | 58.0 | 24.8 | 20.2 | 9.8 | 13.8 | 19.4 | 25.6 | 21.6 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | 101.6 | 97.1 | 87.3 | 80.6 | 92.9 | 86.0 | 88.0 | 82.7 | 70.5 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 27.8 | 16.1 | 12.8 | 24.4 | 26.4 | 18.9 | 16.5 | 16.5 | 13.2 | 11.0 | 17.8 | 16.3 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 286.7 | 280.4 | 265.0 | 285.5 | 303.6 | 328.7 | 307.8 | 305.8 | 303.9 | 301.9 | 300.0 | 172.5 | - | - |
| 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 | 0.1 | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 286.7 | 280.4 | 265.0 | 285.5 | 303.6 | 336.7 | 307.8 | 305.8 | 303.9 | 301.9 | 309.0 | 178.8 | - | - |
| Net 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 | 19.3 | 21.7 | 16.0 | 17.1 | 31.5 | 33.5 | 14.7 | 7.5 | 17.1 | 12.4 | 10.5 | 11.2 | 14.2 | 11.0 | 21.5 | |||||||||||||||||||||||||
| 15.6 |
| 11.3 |
| 8.6 |
| 7.6 |
| 5.5 |
| 5.0 |
| 6.3 |
| 5.0 |
| 3.7 |
| 4.6 |
| 4.3 |
| 4.1 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 204.9 | 203.0 | 165.4 | 167.6 | 145.7 | 152.5 | 92.2 | 84.5 | 102.1 | 92.4 | 101.0 | 88.7 | - | - |
| Accumulated Depreciation | - | - | - | 55.1 | 61.9 | 55.1 | 45.3 | 53.7 | 41.6 | 34.5 | 30.6 | 25.8 | - | - |
| Property,Plant & Equipment Net | - | - | - | 57.2 | 47.3 | 39.4 | 41.6 | 39.1 | 44.4 | 53.4 | 52.1 | 44.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 48.8 | 47.2 | 47.2 | 47.2 | 47.2 | 47.2 | 47.2 | 47.2 | 47.2 | 66.1 | 73.1 | 73.8 | 40.8 | - |
| Intangible Assets | 18.5 | 10.5 | 14.1 | 18.0 | 21.9 | 26.2 | 30.8 | 35.4 | 40.1 | 46.3 | 54.0 | 58.7 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 22.5 | 20.3 | 4.0 | 6.8 | 6.2 | 0.9 | 1.2 | 1.0 | 0.3 | 0.2 | 0.1 | 0.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 403.2 | 349.7 | 293.7 | 296.7 | 268.1 | 266.2 | 213.0 | 207.2 | 234.0 | 264.4 | 280.4 | 266.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| - |
| 9.0 |
| 6.3 |
| - |
| - |
| Deferred Revenue Current | 3.9 | 1.5 | 0.8 | 3.6 | 1.2 | 1.9 | 0.5 | 0.9 | 3.3 | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.0 | 2.5 | 2.5 | 2.4 | 1.9 | 2.3 | 2.3 | - | - | - | - | - | - | - |
| Accrued Expenses | 52.4 | 58.0 | 35.8 | 40.1 | 37.2 | 28.1 | 24.7 | 23.9 | 12.8 | 17.5 | 11.3 | 10.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 84.1 | 75.6 | 49.4 | 68.0 | 64.8 | 56.9 | 41.7 | 41.3 | 35.0 | 35.3 | 42.0 | 36.6 | - | - |
| 15.7 |
| 8.2 |
| 9.4 |
| 8.9 |
| 10.7 |
| 5.5 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 2.3 | 3.3 | 7.1 | 6.8 | 5.3 | 7.4 | 6.4 | 5.7 | 12.2 | 21.3 | 24.1 | 13.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 47.5 | 26.0 | 24.0 | 18.4 | 15.5 | 11.2 | 11.5 | 3.9 | 2.5 | 1.2 | 0.9 | 6.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 420.5 | 385.3 | 345.6 | 378.7 | 389.2 | 404.2 | 367.3 | 356.8 | 353.6 | 359.7 | 367.0 | 229.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 84.7 | 69.8 | 50.3 | 26.3 | (10.2) | (26.2) | (42.3) | (36.0) | (1.4) | 26.0 | 36.7 | 5.8 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | (1.4) | (5.1) | (6.4) | (4.3) | (2.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (17.3) | (35.6) | (51.9) | (82.1) | (121.0) | (138.0) | (154.3) | (150.8) | (119.6) | (95.3) | (86.6) | (21.7) | (36.9) | (45.2) |
| Total Equity | (17.3) | (35.6) | (51.9) | (82.1) | (121.0) | (138.0) | (154.3) | (150.8) | (119.6) | (95.3) | (86.6) | (21.7) | (36.9) | (45.2) |
| 265.0 |
| 246.9 |
| 252.6 |
| 274.5 |
| 282.9 |
| 279.1 |
| 289.1 |
| 285.5 |
| 280.7 |
| 265.0 |
| 295.4 |
| 165.9 |
| - |
| - |
| Working Capital | 120.8 | 127.5 | 115.9 | 99.6 | 80.9 | 95.6 | 50.5 | 43.2 | 67.0 | 57.1 | 59.0 | 52.1 | - | - |
| Book Value | (17.3) | (35.6) | (51.9) | (82.1) | (121.0) | (138.0) | (154.3) | (150.8) | (119.6) | (95.3) | (86.6) | (21.7) | (36.9) | (45.2) |
| Tangible Book Value | (84.6) | (93.3) | (113.2) | (147.2) | (190.0) | (211.4) | (232.2) | (233.4) | (206.8) | (207.7) | (213.7) | (154.2) | (77.7) | - |
| 9.1 |
| 12.1 |
| 20.7 |
| 20.9 |
| 30.7 |
| 24.9 |
| 57.6 |
| 50.3 |
| 54.4 |
| 46.9 |
| 18.7 |
| 14.3 |
| 17.5 |
| 7.9 |
| 20.3 |
| 12.8 |
| 17.8 |
| 20.2 |
| 23.2 |
| 14.8 |
| 17.9 |
| 25.9 |
| 37.0 |
| 21.3 |
| 31.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 19.3 | 21.7 | 16.0 | 17.1 | 31.5 | 33.5 | 14.7 | 7.5 | 17.1 | 12.4 | 10.5 | 11.2 | 14.2 | 11.0 | 21.5 | 9.1 | 12.1 | 20.7 | 20.9 | 30.7 | 24.9 | 57.6 | 50.3 | 54.4 | 46.9 | 18.7 | 14.3 | 17.5 | 7.9 | 20.3 | 12.8 | 17.8 | 20.2 | 23.2 | 14.8 | 17.9 | 25.9 | 37.0 | 21.3 | 31.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 88.7 | 95.4 | 90.8 | 87.5 | 75.5 | 85.5 | 79.6 | 76.4 | 68.5 | 73.7 | 67.5 | 75.3 | 76.2 | 80.6 | 75.7 | 73.2 | 71.2 | 61.0 | 65.5 | 56.0 | 60.5 | 54.6 | 59.1 | 45.3 | 43.8 | 42.8 | 44.8 | 42.2 | 45.2 | 43.8 | 51.4 | 43.6 | 42.3 | 32.5 | 42.7 | 37.3 | 34.0 | 31.5 | 42.7 | 36.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 65.5 | 72.2 | 85.1 | 83.9 | 75.3 | 72.7 | 92.3 | 85.9 | 83.4 | 70.6 | 74.1 | 75.2 | 69.7 | 68.4 | 72.2 | 75.8 | 70.5 | 58.0 | 46.4 | 40.3 | 33.5 | 24.8 | 20.2 | 18.9 | 19.1 | 20.2 | 22.1 | 14.9 | 14.2 | 9.8 | 10.5 | 10.5 | 8.6 | 13.8 | 18.6 | 22.1 | 24.0 | 19.4 | 23.4 | 23.4 |
| Prepaid Expenses | 15.4 | 15.6 | 19.5 | 15.9 | 10.3 | 11.3 | 12.3 | 9.9 | 11.9 | 8.6 | 8.7 | 8.4 | 8.2 | 7.6 | 5.1 | 5.1 | 6.2 | 5.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 188.9 | 204.9 | 211.3 | 204.3 | 192.6 | 203.0 | 198.8 | 179.7 | 180.9 | 165.4 | 160.8 | 170.1 | 168.3 | 167.6 | 176.7 | 163.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 98.2 | 106.7 | 102.1 | 97.1 | 88.9 | 88.1 | 87.2 | 87.3 | 82.9 | 80.7 | 81.1 | 80.6 | 81.2 | 82.7 | 99.0 | 92.9 | 90.0 | 80.0 | 98.5 | 86.0 | 95.4 | 94.9 | 91.5 | 88.0 | 92.0 | 88.2 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 52.2 | 66.4 | 64.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 57.3 | 52.2 | 50.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 48.8 | 48.8 | 50.6 | 48.2 | 47.2 | 47.2 | 47.2 | 47.2 | 47.2 | 47.2 | 47.2 | 47.2 | 47.2 | 47.2 | 47.2 | 47.2 | 47.2 | 47.2 | ||||||||||||||||||||||
| Intangible Assets | 17.6 | 18.5 | 19.7 | 20.9 | 9.6 | 10.5 | 11.4 | 12.2 | 13.2 | 14.1 | 15.1 | 16.1 | 17.0 | 18.0 | 19.0 | 19.9 | 20.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 24.6 | 22.5 | 19.0 | 21.5 | 22.3 | 20.3 | 21.0 | 21.5 | 17.5 | 4.0 | 6.4 | 7.9 | 5.5 | 6.8 | 5.0 | 7.1 | 7.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 386.5 | 403.2 | 407.1 | 399.8 | 351.9 | 349.7 | 342.3 | 321.4 | 319.8 | 293.7 | 292.1 | 300.1 | 298.2 | 296.7 | 305.0 | 289.7 | 285.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 22.5 | 27.8 | 29.4 | 24.6 | 22.1 | 16.1 | 21.5 | 20.3 | 23.6 | 12.8 | 16.9 | 22.6 | 25.9 | 24.4 | 25.7 | 28.8 | 30.4 | 26.4 | 18.8 | 20.8 | 21.8 | 18.9 | 17.2 | 15.0 | 13.8 | 16.5 | 14.8 | 14.4 | 17.1 | 16.5 | 15.3 | 15.7 | 15.3 | 13.2 | 13.5 | 15.2 | 12.8 | 11.0 | 13.4 | 14.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 3.6 | 3.9 | 3.6 | 1.5 | 1.6 | 1.5 | 1.5 | 1.3 | 1.2 | 0.8 | 0.8 | 0.7 | 2.1 | 3.6 | 3.9 | 0.8 | 0.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.3 | 2.3 | ||||||||||||||||||||||||
| Accrued Expenses | 48.3 | 52.4 | 49.5 | 52.9 | 41.6 | 58.0 | 52.1 | 47.4 | 49.2 | 35.8 | 28.0 | 30.5 | 29.4 | 40.1 | 34.4 | 34.3 | 29.7 | 37.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 74.3 | 84.1 | 82.5 | 79.0 | 65.2 | 75.6 | 75.1 | 68.9 | 74.0 | 49.4 | 45.6 | 53.8 | 57.5 | 68.0 | 64.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 276.9 | 286.7 | 308.4 | 310.9 | 280.7 | 280.4 | 280.2 | 269.7 | 265.3 | 265.0 | 272.7 | 284.4 | 286.0 | 285.5 | 310.1 | 309.7 | 314.4 | 303.6 | 303.3 | 302.9 | 317.5 | 328.7 | 335.8 | 334.8 | 333.9 | 307.8 | 307.3 | 306.8 | 306.3 | 305.8 | 305.3 | 304.8 | 304.4 | 303.9 | 303.4 | 302.9 | 302.4 | 301.9 | 301.4 | 301.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.5 | 10.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 2.6 | 2.3 | 3.2 | - | 3.1 | 3.3 | 5.1 | 5.0 | 6.7 | 7.1 | 7.9 | 7.2 | 6.5 | 6.8 | 6.4 | 5.6 | 5.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 46.7 | 47.5 | 38.6 | 38.9 | 32.6 | 26.0 | 24.8 | 22.4 | 22.1 | 24.0 | 22.6 | 17.6 | 19.0 | 18.4 | 18.8 | 17.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 400.5 | 420.5 | 432.7 | 428.8 | 381.6 | 385.3 | 385.1 | 366.0 | 368.2 | 345.6 | 348.8 | 363.0 | 368.9 | 378.7 | 399.3 | 396.6 | ||||||||||||||||||||||||
| 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 86.8 | 84.7 | 77.4 | 75.1 | 74.6 | 69.8 | 63.0 | 61.7 | 55.7 | 50.3 | 47.5 | 43.7 | 37.2 | 26.3 | 13.8 | 1.9 | (4.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (14.0) | (17.3) | (25.7) | (29.0) | (29.7) | (35.6) | (42.8) | (44.6) | (48.5) | (51.9) | (56.7) | (63.0) | (70.7) | (82.1) | (94.3) | (107.0) | ||||||||||||||||||||||||
| Total Equity | (14.0) | (17.3) | (25.7) | (29.0) | (29.7) | (35.6) | (42.8) | (44.6) | (48.5) | (51.9) | (56.7) | (63.0) | (70.7) | (82.1) | (94.3) | (107.0) | (114.1) | (121.0) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 276.9 | 286.7 | 308.4 | 310.9 | 280.7 | 280.4 | 280.2 | 269.7 | 265.3 | 265.0 | 272.7 | 284.4 | 286.0 | 285.5 | 310.1 | 309.7 | 314.4 | 303.6 | 303.3 | 302.9 | 317.5 | 336.7 | 335.8 | 334.8 | 333.9 | 307.8 | 307.3 | 306.8 | 306.3 | 305.8 | 305.3 | 304.8 | 304.4 | 303.9 | 303.4 | 302.9 | 302.4 | 301.9 | 301.4 | 310.0 |
| Net debt | 257.6 | 265.0 | 292.5 | 293.8 | 249.1 | 246.9 | 265.5 | 262.2 | 248.2 | 252.6 | 262.2 | 273.2 | 271.8 | 274.5 | 288.6 | 300.7 | 302.3 | 282.9 | ||||||||||||||||||||||
| Working Capital | 114.6 | 120.8 | 128.9 | 125.3 | 127.4 | 127.5 | 123.7 | 110.8 | 106.9 | 115.9 | 115.2 | 116.3 | 110.9 | 99.6 | 112.7 | 99.4 | 99.4 | 80.9 | ||||||||||||||||||||||
| Book Value | (14.0) | (17.3) | (25.7) | (29.0) | (29.7) | (35.6) | (42.8) | (44.6) | (48.5) | (51.9) | (56.7) | (63.0) | (70.7) | (82.1) | (94.3) | (107.0) | (114.1) | (121.0) | ||||||||||||||||||||||
| Tangible Book Value | (80.3) | (84.6) | (96.1) | (98.2) | (86.5) | (93.3) | (101.3) | (104.0) | (108.8) | (113.2) | (119.0) | (126.2) | (134.9) | (147.2) | (160.4) | (174.0) | (182.1) | |||||||||||||||||||||||
| 5.1 |
| 6.0 |
| 5.2 |
| 5.0 |
| 4.3 |
| 4.2 |
| 4.5 |
| 6.3 |
| 4.0 |
| 4.1 |
| 4.9 |
| 5.0 |
| 2.9 |
| 3.9 |
| 4.3 |
| 3.7 |
| 3.9 |
| 4.8 |
| 5.1 |
| 4.6 |
| 4.2 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 160.0 |
| 145.7 |
| 138.0 |
| 135.5 |
| 133.2 |
| 152.5 |
| 141.7 |
| 132.2 |
| 120.0 |
| 92.2 |
| 90.4 |
| 84.0 |
| 77.7 |
| 84.5 |
| 84.3 |
| 90.4 |
| 84.3 |
| 102.1 |
| 84.5 |
| 85.8 |
| 90.8 |
| 92.4 |
| 92.8 |
| 99.7 |
| 61.9 |
| 59.9 |
| 58.2 |
| 55.9 |
| 55.1 |
| 52.1 |
| 48.6 |
| 47.1 |
| 45.3 |
| 44.3 |
| 44.5 |
| 53.4 |
| 53.7 |
| 51.3 |
| 39.9 |
| 48.3 |
| 41.6 |
| 44.0 |
| 41.8 |
| 38.0 |
| 34.5 |
| 36.9 |
| 35.0 |
| 47.3 |
| 38.3 |
| 39.3 |
| 38.2 |
| 39.4 |
| 35.5 |
| 37.6 |
| 39.9 |
| 41.6 |
| 43.7 |
| 45.5 |
| 45.6 |
| 39.1 |
| 38.8 |
| 40.0 |
| 50.2 |
| 44.4 |
| 51.3 |
| 53.2 |
| 53.5 |
| 53.4 |
| 55.1 |
| 53.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.2 |
| 47.2 |
| 47.2 |
| 47.2 |
| 47.2 |
| 47.2 |
| 47.2 |
| 47.2 |
| 47.2 |
| 47.2 |
| 47.2 |
| 47.2 |
| 47.2 |
| 47.2 |
| 53.9 |
| 47.2 |
| 72.6 |
| 72.4 |
| 72.1 |
| 72.0 |
| 72.3 |
| 72.6 |
| 21.9 |
| 22.8 |
| 23.9 |
| 25.1 |
| 26.2 |
| 27.4 |
| 28.5 |
| 29.7 |
| 30.8 |
| 32.0 |
| 33.1 |
| 34.3 |
| 35.4 |
| 36.6 |
| 37.8 |
| 40.3 |
| 40.1 |
| 42.8 |
| 44.0 |
| 45.1 |
| 46.3 |
| 50.4 |
| 51.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.3 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 6.0 |
| 2.6 |
| 2.7 |
| 0.9 |
| 2.0 |
| 1.1 |
| 0.7 |
| 1.2 |
| 0.6 |
| 0.5 |
| 0.8 |
| 1.0 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 268.1 |
| 252.3 |
| 248.4 |
| 246.3 |
| 266.2 |
| 253.7 |
| 246.5 |
| 237.4 |
| 213.0 |
| 213.7 |
| 210.3 |
| 205.6 |
| 207.2 |
| 207.1 |
| 215.6 |
| 228.9 |
| 234.0 |
| 251.5 |
| 255.5 |
| 261.8 |
| 264.4 |
| 270.7 |
| 277.1 |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 1.2 |
| 1.0 |
| 1.2 |
| 1.3 |
| 1.9 |
| 0.9 |
| 1.1 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.9 |
| 0.5 |
| 0.5 |
| 0.4 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 1.9 |
| 1.8 |
| 1.7 |
| 2.0 |
| 2.3 |
| 2.5 |
| 2.5 |
| 2.4 |
| 2.3 |
| 2.2 |
| 2.1 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.1 |
| 31.8 |
| 22.6 |
| 28.1 |
| 29.5 |
| 28.7 |
| 21.0 |
| 24.7 |
| 21.6 |
| 20.8 |
| 18.9 |
| 23.9 |
| 17.9 |
| 15.7 |
| 15.0 |
| 12.8 |
| 12.9 |
| 15.4 |
| 15.7 |
| 17.5 |
| 15.6 |
| 15.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.9 |
| 60.6 |
| 64.8 |
| 51.9 |
| 53.7 |
| 45.7 |
| 56.9 |
| 47.6 |
| 44.9 |
| 35.4 |
| 41.7 |
| 36.9 |
| 35.6 |
| 36.3 |
| 41.3 |
| 34.5 |
| 40.4 |
| 31.4 |
| 35.0 |
| 31.5 |
| 35.9 |
| 38.7 |
| 35.3 |
| 34.1 |
| 42.8 |
| 10.7 |
| 10.7 |
| 8.0 |
| 8.2 |
| 5.5 |
| 5.5 |
| 2.8 |
| 3.9 |
| 4.5 |
| 5.1 |
| 5.7 |
| 6.3 |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 6.7 |
| 7.4 |
| 7.2 |
| 7.4 |
| 6.7 |
| 6.9 |
| 7.5 |
| 6.4 |
| 8.4 |
| 6.3 |
| 6.0 |
| 5.7 |
| 6.5 |
| 7.9 |
| 11.2 |
| 12.2 |
| 20.5 |
| 20.8 |
| 20.9 |
| 21.3 |
| 23.1 |
| 23.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.0 |
| 15.5 |
| 13.0 |
| 13.6 |
| 11.4 |
| 11.2 |
| 9.0 |
| 9.8 |
| 10.6 |
| 11.5 |
| 11.4 |
| 11.0 |
| 9.4 |
| 3.9 |
| 3.2 |
| 2.7 |
| 5.4 |
| 2.5 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.2 |
| 1.0 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 399.8 |
| 389.2 |
| 374.8 |
| 377.6 |
| 381.9 |
| 404.2 |
| 399.1 |
| 396.4 |
| 387.4 |
| 367.3 |
| 363.9 |
| 359.8 |
| 358.1 |
| 356.8 |
| 349.5 |
| 355.9 |
| 352.3 |
| 353.6 |
| 357.1 |
| 361.3 |
| 363.7 |
| 359.7 |
| 359.7 |
| 368.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.2) |
| (10.9) |
| (17.5) |
| (23.8) |
| (26.2) |
| (33.5) |
| (37.9) |
| (38.0) |
| (42.3) |
| (38.2) |
| (37.5) |
| (39.1) |
| (36.0) |
| (28.7) |
| (22.6) |
| (5.9) |
| (1.4) |
| 13.2 |
| 14.0 |
| 18.7 |
| 26.0 |
| 32.5 |
| 31.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.3) |
| (1.4) |
| (1.2) |
| (5.3) |
| (4.8) |
| (5.1) |
| (5.2) |
| (5.6) |
| (6.2) |
| (6.4) |
| (5.7) |
| (5.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (114.1) |
| (121.0) |
| (122.5) |
| (129.3) |
| (135.6) |
| (138.0) |
| (145.4) |
| (151.2) |
| (152.5) |
| (154.3) |
| (151.8) |
| (151.2) |
| (152.5) |
| (150.8) |
| (142.3) |
| (140.3) |
| (123.4) |
| (119.6) |
| (105.6) |
| (105.8) |
| (101.9) |
| (95.3) |
| (89.0) |
| (91.0) |
| (122.5) |
| (129.3) |
| (135.6) |
| (138.0) |
| (145.4) |
| (151.2) |
| (152.5) |
| (154.3) |
| (151.8) |
| (151.2) |
| (152.5) |
| (150.8) |
| (142.3) |
| (140.3) |
| (123.4) |
| (119.6) |
| (105.6) |
| (105.8) |
| (101.9) |
| (95.3) |
| (89.0) |
| (91.0) |
| 282.4 |
| 272.2 |
| 292.6 |
| 279.1 |
| 285.4 |
| 280.4 |
| 287.0 |
| 289.1 |
| 293.0 |
| 289.3 |
| 298.4 |
| 285.5 |
| 292.5 |
| 287.1 |
| 284.2 |
| 280.7 |
| 288.6 |
| 285.0 |
| 276.5 |
| 265.0 |
| 280.2 |
| 278.5 |
| 86.0 |
| 81.7 |
| 87.5 |
| 95.6 |
| 94.0 |
| 87.4 |
| 84.6 |
| 50.5 |
| 53.5 |
| 48.4 |
| 41.4 |
| 43.2 |
| 49.9 |
| 50.1 |
| 52.9 |
| 67.0 |
| 52.9 |
| 49.9 |
| 52.1 |
| 57.1 |
| 58.7 |
| 56.9 |
| (122.5) |
| (129.3) |
| (135.6) |
| (138.0) |
| (145.4) |
| (151.2) |
| (152.5) |
| (154.3) |
| (151.8) |
| (151.2) |
| (152.5) |
| (150.8) |
| (142.3) |
| (140.3) |
| (123.4) |
| (119.6) |
| (105.6) |
| (105.8) |
| (101.9) |
| (95.3) |
| (89.0) |
| (91.0) |
| (190.0) |
| (192.5) |
| (200.3) |
| (207.8) |
| (211.4) |
| (219.9) |
| (226.9) |
| (229.3) |
| (232.2) |
| (230.9) |
| (231.5) |
| (233.9) |
| (233.4) |
| (226.1) |
| (225.2) |
| (217.6) |
| (206.8) |
| (221.0) |
| (222.1) |
| (219.1) |
| (213.6) |
| (211.6) |
| (215.1) |