| (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 | 8.4 | 39.6 | 72.9 | 0.9 | 0.8 | - | 0.6 | 7.2 | 0.7 | 11.7 | 18.4 | 10.7 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 8.4 | 39.6 | 72.9 | 0.9 | 0.8 | - | 0.6 | 7.2 | 0.7 | 11.7 | 18.4 | 10.7 | 0.0 | 0.3 | 0.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 29.3 | 29.8 | 43.5 | 43.5 | 36.6 | - | 24.4 | 20.6 | 19.8 | 20.4 | 21.4 | 23.1 | 30.9 | 30.6 | 18.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 132.8 | 45.1 | 72.0 | 134.2 | 95.1 | - | 50.1 | 36.7 | 38.0 | 32.4 | 26.8 | 33.7 | 64.8 | 72.5 | 29.7 | 46.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 638.1 | 435.3 | 246.3 | 140.9 | 133.9 | - | 118.4 | 110.3 | 103.3 | 89.8 | 83.1 | 78.6 | 67.8 | 62.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 3.2 | 4.0 | 7.5 | 2.2 | 1.9 | - | 4.9 | 2.3 | 1.9 | 1.5 | 1.5 | 1.3 | 1.9 | 1.8 | 1.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 251.1 | 57.7 | 0.0 | 8.8 | 14.0 | - | 12.0 | 0.6 | 5.1 | 0.7 | 0.8 | 0.8 | 4.0 | 11.6 | 14.2 | 13.9 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 251.8 | 66.7 | 0.0 | 8.8 | 16.9 | - | 16.6 | 0.7 | 5.2 | 0.8 | 0.8 | 0.9 | 4.1 | 14.2 | 14.8 | 13.9 | ||
| (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 | 6.3 | 8.4 | 12.6 | 7.2 | 6.4 | 39.6 | 59.3 | 98.7 | 135.2 | 72.9 | 62.4 | 0.6 | 0.7 | 0.9 | 0.5 | |||||||||||||||||||||||||
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 15.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 3.4 | 3.0 | 5.6 | 2.4 | 2.7 | - | 1.9 | 1.5 | 1.6 | 1.5 | 1.7 | 1.5 | 1.5 | 1.0 | 0.8 | 1.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 183.7 | 127.0 | 203.8 | 197.5 | 149.2 | - | 87.1 | 68.3 | 64.4 | 70.3 | 75.8 | 71.5 | 99.1 | 106.2 | 55.7 | 68.8 | - | - |
| 61.1 |
| 58.9 |
| - |
| - |
| Accumulated Depreciation | 84.7 | 75.6 | 71.4 | 66.3 | 61.4 | - | 53.8 | 51.2 | 47.8 | 45.1 | 42.2 | 39.8 | 37.9 | 36.0 | 34.7 | 33.4 | - | - |
| Property,Plant & Equipment Net | 553.4 | 359.8 | 174.9 | 74.6 | 72.5 | - | 64.5 | 59.1 | 55.5 | 44.8 | 40.9 | 38.8 | 29.8 | 26.5 | 26.4 | 25.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | 13.6 | 14.6 | 10.8 | - | 7.9 | 8.0 | 1.8 | 0.0 | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | 85.5 | 35.8 | 28.3 | 22.7 | 11.2 | - | 6.0 | 7.9 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.0 | 0.7 | 0.3 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 842.8 | 541.9 | 422.7 | 311.2 | 245.3 | - | 167.1 | 144.9 | 123.2 | 121.2 | 122.9 | 117.1 | 135.2 | 141.0 | 90.1 | 102.4 | - | - |
| 1.0 |
| - |
| - |
| Short Term Debt | 0.6 | 9.0 | 0.0 | 0.0 | 2.9 | - | 4.6 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 2.6 | 0.6 | 0.0 | - | - |
| Deferred Revenue Current | 14.1 | 10.5 | 0.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 8.0 | 3.5 | 2.8 | 2.6 | 2.0 | 3.3 | 2.7 | 2.7 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 158.3 | 102.5 | 103.6 | 121.5 | 111.7 | - | 65.8 | 48.9 | 48.7 | 48.5 | 47.6 | 49.6 | 84.5 | 93.0 | 48.9 | 57.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 75.3 | 29.9 | 22.8 | 17.2 | 6.1 | - | 3.3 | 5.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 343.2 | 103.4 | 22.9 | 26.1 | 20.1 | - | 15.3 | 5.8 | - | - | 0.8 | 0.9 | 4.1 | 11.7 | 14.2 | 13.9 | - | - |
| Total Liabilities | 501.6 | 205.9 | 126.5 | 147.7 | 131.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 341.2 | 336.0 | 296.2 | 163.5 | 113.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | 341.2 | 336.0 | 296.2 | 163.5 | 113.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net debt | 243.4 | 27.1 | (72.9) | 8.0 | 16.1 | - | 16.0 | (6.5) | 4.5 | (10.9) | (17.5) | (9.8) | 4.1 | 13.9 | 14.8 | 13.9 | - | - |
| Working Capital | 25.4 | 24.5 | 100.2 | 76.0 | 37.4 | - | 21.3 | 19.4 | 15.7 | 21.8 | 28.1 | 21.9 | 14.6 | 13.3 | 6.7 | 11.3 | - | - |
| Book Value | 341.2 | 336.0 | 296.2 | 163.5 | 113.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1.0 |
| 0.6 |
| 0.8 |
| 0.3 |
| 0.5 |
| 3.8 |
| - |
| 3.8 |
| 3.8 |
| 0.4 |
| 0.6 |
| 0.2 |
| 1.0 |
| 0.6 |
| 7.2 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.7 |
| 0.4 |
| 0.3 |
| 0.1 |
| 11.7 |
| 5.4 |
| 0.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 6.3 | 8.4 | 12.6 | 7.2 | 6.4 | 39.6 | 59.3 | 98.7 | 135.2 | 72.9 | 62.4 | 0.6 | 0.7 | 0.9 | 0.5 | 1.0 | 0.6 | 0.8 | 0.3 | 0.5 | 3.8 | - | 3.8 | 3.8 | 0.4 | 0.6 | 0.2 | 1.0 | 0.6 | 7.2 | 0.7 | 0.7 | 0.6 | 0.7 | 0.4 | 0.3 | 0.1 | 11.7 | 5.4 | 0.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 30.6 | 29.3 | 31.6 | 28.7 | 27.8 | 29.8 | 30.1 | 34.6 | 37.7 | 43.5 | 51.0 | 46.9 | 41.6 | 43.5 | 47.4 | 44.5 | 42.8 | 36.6 | 35.9 | 38.7 | 28.2 | - | 24.8 | 21.2 | 22.2 | 24.4 | 18.0 | 22.1 | 20.5 | 20.6 | 22.5 | 21.7 | 24.7 | 19.8 | 23.1 | 22.1 | 19.3 | 20.4 | 20.2 | 23.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 182.8 | 132.8 | 81.9 | 64.9 | 66.3 | 45.1 | 75.8 | 78.0 | 81.9 | 72.0 | 92.3 | 110.1 | 127.6 | 134.2 | 146.1 | 123.2 | 122.9 | 95.1 | 128.7 | 107.0 | 96.6 | - | 69.1 | 58.8 | 59.0 | 44.5 | 52.6 | 35.8 | 51.9 | 36.7 | 29.8 | 31.2 | 39.9 | 38.0 | 27.1 | 24.4 | 28.2 | 32.4 | 38.8 | 19.4 |
| Prepaid Expenses | 3.8 | 3.4 | 1.1 | 1.8 | 2.2 | 3.0 | 3.8 | 4.2 | 4.8 | 5.6 | 3.8 | 1.6 | 2.5 | 2.4 | 1.4 | 2.1 | 2.0 | 2.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 234.3 | 183.7 | 137.8 | 113.4 | 109.7 | 127.0 | 180.2 | 226.0 | 275.8 | 205.8 | 223.2 | 173.4 | 191.5 | 197.5 | 217.4 | 202.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 639.9 | 638.1 | 615.1 | 556.8 | 495.3 | 435.3 | 366.8 | 316.3 | 269.1 | 246.3 | 192.5 | 145.4 | 142.0 | 140.9 | 140.0 | 137.1 | 134.6 | 133.9 | 128.9 | 125.8 | 123.9 | - | 122.2 | 121.1 | 120.2 | 118.4 | 115.1 | 113.3 | 111.6 | 110.3 | 109.0 | 106.3 | 104.2 | 103.3 | 102.4 | 98.2 | 91.6 | 89.8 | 87.3 | 85.0 |
| Accumulated Depreciation | 92.1 | 84.7 | 81.1 | 79.3 | 77.4 | 75.6 | 75.9 | 74.4 | 72.9 | 71.4 | 70.1 | 68.8 | 67.4 | 66.3 | 65.5 | 64.1 | 62.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 547.9 | 553.4 | 534.0 | 477.6 | 417.9 | 359.8 | 290.9 | 241.9 | 196.2 | 174.9 | 122.4 | 76.5 | 74.6 | 74.6 | 74.6 | 73.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | 18.6 | 15.1 | 15.1 | 15.1 | 13.6 | 13.6 | 31.7 | 21.9 | 14.6 | 12.2 | 10.8 | 10.8 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 83.0 | 85.5 | 35.2 | 34.0 | 35.0 | 35.8 | 36.8 | 27.5 | 28.3 | 28.3 | 29.1 | 30.0 | 30.9 | 22.7 | 17.5 | 14.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1.3 | 1.0 | 1.0 | 1.0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 885.8 | 842.8 | 727.1 | 645.1 | 582.4 | 541.9 | 525.5 | 512.9 | 517.9 | 424.7 | 390.5 | 313.7 | 320.8 | 311.2 | 323.5 | 303.2 | 301.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 5.8 | 3.2 | 1.8 | 2.1 | 1.8 | 4.0 | 20.6 | 14.6 | 7.6 | 7.5 | 2.4 | 2.6 | 2.6 | 2.2 | 2.1 | 1.7 | 1.3 | 1.9 | 1.1 | 1.2 | 1.6 | - | 0.8 | 2.1 | 0.6 | 4.9 | 2.1 | 1.5 | 1.2 | 2.3 | 2.2 | 1.3 | 0.9 | 1.9 | 1.3 | 2.1 | 1.1 | 1.5 | 1.2 | 1.4 |
| Short Term Debt | 21.0 | 0.6 | 0.0 | 6.5 | 6.5 | 9.0 | 9.0 | 10.2 | 5.7 | 0.0 | 1.2 | 4.0 | 4.0 | 0.0 | 4.0 | 4.0 | 4.0 | 2.9 | ||||||||||||||||||||||
| Deferred Revenue Current | 9.0 | 14.1 | 0.3 | 2.5 | 6.5 | 10.5 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 7.9 | 8.0 | 3.9 | 3.6 | 3.6 | 3.5 | 3.5 | 2.8 | 2.8 | 2.8 | 2.8 | 2.9 | 3.0 | 2.6 | 2.2 | 2.2 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 187.5 | 158.3 | 103.6 | 75.3 | 72.8 | 102.5 | 121.2 | 118.2 | 124.6 | 105.6 | 93.3 | 122.0 | 137.9 | 121.5 | 153.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 304.3 | 251.1 | 216.3 | 197.3 | 133.1 | 57.7 | 46.0 | 45.6 | 50.1 | 0.0 | 10.2 | 8.0 | 8.0 | 8.8 | 10.0 | 12.0 | 12.0 | 14.0 | 14.0 | 16.0 | 16.0 | - | 18.5 | 20.7 | 20.0 | 12.0 | 12.0 | 10.9 | 14.6 | 0.6 | 6.3 | 18.6 | 18.6 | 5.1 | 7.2 | 13.1 | 13.5 | 0.7 | 0.7 | 5.6 |
| Operating Lease Liabilities Non-Current | 72.9 | 75.3 | 29.0 | 28.1 | 29.1 | 29.9 | 30.8 | 22.1 | 22.9 | 22.8 | 23.6 | 24.3 | 25.0 | 17.2 | 12.3 | 9.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 377.5 | 343.2 | 282.7 | 239.9 | 177.2 | 103.4 | 76.9 | 67.8 | 73.0 | 22.9 | 33.8 | 32.3 | 33.0 | 26.1 | 22.3 | 21.5 | ||||||||||||||||||||||||
| Total Liabilities | 565.0 | 501.6 | 386.2 | 315.2 | 250.0 | 205.9 | 198.1 | 186.0 | 197.6 | 128.5 | 127.1 | 154.2 | 171.0 | 147.7 | 175.9 | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 320.7 | 341.2 | 340.9 | 329.9 | 332.4 | 336.0 | 327.3 | 326.9 | 320.3 | 296.2 | 263.4 | 159.5 | 149.8 | 163.5 | 147.6 | - | - | |||||||||||||||||||||||
| Total Equity | 320.7 | 341.2 | 340.9 | 329.9 | 332.4 | 336.0 | 327.3 | 326.9 | 320.3 | 296.2 | 263.4 | 159.5 | 149.8 | 163.5 | 147.6 | - | - | 113.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 325.3 | 251.8 | 216.3 | 203.8 | 139.6 | 66.7 | 55.0 | 55.8 | 55.8 | 0.0 | 11.4 | 12.0 | 12.0 | 8.8 | 14.0 | 16.0 | 16.0 | 16.9 | 18.0 | 20.0 | 20.0 | - | 23.2 | 25.2 | 24.6 | 16.6 | 16.6 | 11.5 | 18.7 | 0.7 | 6.4 | 22.6 | 22.7 | 5.2 | 7.3 | 13.2 | 13.6 | 0.8 | 0.8 | 5.7 |
| Net debt | 319.0 | 243.4 | 203.7 | 196.6 | 133.2 | 27.1 | (4.3) | (42.9) | (79.4) | (72.9) | (51.0) | 11.4 | 11.3 | 8.0 | 13.5 | 15.0 | 15.4 | 16.1 | ||||||||||||||||||||||
| Working Capital | 46.8 | 25.4 | 34.2 | 38.1 | 36.9 | 24.5 | 59.1 | 107.8 | 151.2 | 100.2 | 129.9 | 51.5 | 53.6 | 76.0 | 63.8 | 58.3 | 36.8 | 37.4 | ||||||||||||||||||||||
| Book Value | 320.7 | 341.2 | 340.9 | 329.9 | 332.4 | 336.0 | 327.3 | 326.9 | 320.3 | 296.2 | 263.4 | 159.5 | 149.8 | 163.5 | 147.6 | - | - | 113.4 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 1.2 |
| 1.5 |
| 2.1 |
| - |
| 0.8 |
| 1.6 |
| 1.3 |
| 1.9 |
| 0.7 |
| 1.0 |
| 1.9 |
| 1.5 |
| 0.9 |
| 1.1 |
| 1.2 |
| 1.6 |
| 0.7 |
| 1.0 |
| 1.2 |
| 1.5 |
| 1.0 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 203.5 |
| 149.2 |
| 194.3 |
| 190.0 |
| 164.1 |
| - |
| 98.6 |
| 88.9 |
| 88.9 |
| 78.2 |
| 74.3 |
| 60.8 |
| 76.5 |
| 68.3 |
| 56.7 |
| 57.1 |
| 70.5 |
| 64.4 |
| 57.5 |
| 54.8 |
| 55.1 |
| 70.3 |
| 65.4 |
| 52.1 |
| 61.4 |
| 61.3 |
| 60.4 |
| 59.2 |
| - |
| 57.2 |
| 56.1 |
| 55.0 |
| 53.8 |
| 54.3 |
| 53.3 |
| 52.3 |
| 51.2 |
| 50.7 |
| 49.8 |
| 48.8 |
| 47.8 |
| 47.6 |
| 46.7 |
| 45.9 |
| 45.1 |
| 44.5 |
| 43.7 |
| 71.9 |
| 72.5 |
| 67.6 |
| 65.5 |
| 64.7 |
| - |
| 65.0 |
| 65.0 |
| 65.2 |
| 64.5 |
| 60.8 |
| 60.1 |
| 59.4 |
| 59.1 |
| 58.3 |
| 56.5 |
| 55.4 |
| 55.5 |
| 54.8 |
| 51.5 |
| 45.7 |
| 44.8 |
| 42.8 |
| 41.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.8 |
| 9.3 |
| 9.3 |
| 9.3 |
| - |
| 8.6 |
| 8.3 |
| 8.3 |
| 7.9 |
| 7.9 |
| 7.9 |
| 7.9 |
| 8.0 |
| 6.7 |
| 6.6 |
| 6.6 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 13.8 |
| 11.2 |
| 11.1 |
| 11.8 |
| 11.3 |
| - |
| 12.7 |
| 8.0 |
| 8.6 |
| 6.0 |
| 6.7 |
| 7.4 |
| 7.2 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 245.3 |
| 283.9 |
| 278.1 |
| 251.0 |
| - |
| 186.4 |
| 171.8 |
| 172.5 |
| 158.1 |
| 151.2 |
| 137.8 |
| 152.6 |
| 144.9 |
| 123.3 |
| 121.7 |
| 134.1 |
| 123.2 |
| 118.6 |
| 112.5 |
| 107.1 |
| 121.2 |
| 115.9 |
| 100.5 |
| 4.0 |
| 4.0 |
| 4.0 |
| - |
| 4.7 |
| 4.5 |
| 4.6 |
| 4.6 |
| 4.6 |
| 0.6 |
| 4.1 |
| 0.1 |
| 0.1 |
| 4.1 |
| 4.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.0 |
| 2.0 |
| 2.3 |
| 5.7 |
| 3.3 |
| 5.9 |
| 5.6 |
| 5.7 |
| 2.7 |
| 2.8 |
| 2.9 |
| 2.7 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 144.6 |
| 166.7 |
| 111.7 |
| 156.8 |
| 163.1 |
| 138.2 |
| - |
| 74.9 |
| 63.7 |
| 70.2 |
| 56.8 |
| 48.2 |
| 36.8 |
| 53.7 |
| 48.9 |
| 37.9 |
| 35.7 |
| 52.7 |
| 48.7 |
| 41.0 |
| 32.3 |
| 28.7 |
| 48.5 |
| 45.7 |
| 29.2 |
| 8.5 |
| 6.1 |
| 5.9 |
| 6.2 |
| 5.6 |
| - |
| 6.7 |
| 2.4 |
| 2.8 |
| 3.3 |
| 3.9 |
| 4.6 |
| 4.5 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 20.5 |
| 20.1 |
| 19.9 |
| 22.2 |
| 21.6 |
| - |
| 25.2 |
| 23.1 |
| 22.8 |
| 15.3 |
| 15.9 |
| 15.4 |
| 19.1 |
| 5.8 |
| - |
| - |
| - |
| - |
| 7.2 |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 131.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.7 |
| 19.5 |
| 16.2 |
| - |
| 19.3 |
| 21.4 |
| 24.2 |
| 16.0 |
| 16.4 |
| 10.5 |
| 18.0 |
| (6.5) |
| 5.7 |
| 21.9 |
| 22.1 |
| 4.5 |
| 6.9 |
| 12.8 |
| 13.4 |
| (10.9) |
| (4.6) |
| 5.0 |
| 37.5 |
| 26.8 |
| 25.9 |
| - |
| 23.7 |
| 25.1 |
| 18.7 |
| 21.3 |
| 26.1 |
| 23.9 |
| 22.7 |
| 19.4 |
| 18.8 |
| 21.4 |
| 17.8 |
| 15.7 |
| 16.6 |
| 22.5 |
| 26.4 |
| 21.8 |
| 19.7 |
| 22.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |