| (in millions of USD) | Q2 FY 26 | 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 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 200.2 | 312.5 | 174.7 | 201.3 | 173.2 | 280.0 | 169.7 | 227.1 | 246.0 | 169.7 | 220.2 | 268.3 | 294.9 | 431.5 | 274.9 | ||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 174.7 | 169.7 | 220.2 | 274.9 | 640.1 | 407.1 | 338.6 | 220.9 | 130.6 | 74.9 | 76.4 | - |
| Restricted Cash | - | - | - | - | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 174.7 | 169.7 | 220.2 | 274.9 | 640.1 | 407.1 | 338.6 | 220.9 | 130.6 | 74.9 | 76.4 | - |
| Receivables | ||||||||||||
| Accounts Receivable | 65.8 | 44.5 | 67.6 | 101.2 | 100.8 | 54.9 | 102.7 | 73.2 | 47.4 | 45.3 | - | - |
| Current Assets | ||||||||||||
| Inventory | 171.0 | 231.5 | 346.5 | 454.3 | 185.1 | 180.8 | 219.8 | 193.2 | 113.9 | 53.6 | - | - |
| Prepaid Expenses | 39.6 | 53.9 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 269.9 | 280.2 | 279.8 | 256.4 | 231.5 | 221.6 | 216.5 | 197.6 | 204.5 | - | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 184.1 | 194.6 | 188.0 | 335.8 | 215.0 | 250.3 | 251.9 | 195.2 | 114.5 | - | - | - |
| Short Term Debt | - | |||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | - | - | - | - | 0.0 | 18.3 | 24.8 | 33.1 | 39.6 | - | - | - |
| Operating Lease Liabilities Non-Current | 53.3 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - |
| Additional Paid In Capital | 502.8 | 498.2 | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | - | - | - | - | 0.0 | 24.9 | 33.2 | 39.8 | 39.6 | - | - | - |
| Net debt | - | - | ||||||||||
| 439.7 |
| 606.7 |
| 754.4 |
| 640.1 |
| 670.9 |
| 638.9 |
| 677.8 |
| 407.1 |
| 329.1 |
| 283.3 |
| 408.4 |
| 338.6 |
| 338.3 |
| 295.3 |
| 307.4 |
| 220.9 |
| 124.4 |
| - |
| - |
| 130.6 |
| 121.2 |
| 74.9 |
| 76.4 |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | 0.2 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 200.2 | 312.5 | 174.7 | 201.3 | 173.2 | 280.0 | 169.7 | 227.1 | 246.0 | 169.7 | 220.2 | 268.3 | 294.9 | 431.5 | 274.9 | 439.7 | 606.7 | 754.4 | 640.1 | 670.9 | 638.9 | 677.8 | 407.1 | 329.1 | 283.3 | 408.4 | 338.6 | 338.3 | 295.3 | 307.4 | 220.9 | 124.4 | - | - | 130.6 | 121.2 | 74.9 | 76.4 | - |
| Receivables | |||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 95.5 | 116.3 | 65.8 | 94.2 | 40.4 | 84.8 | 44.5 | 131.6 | 69.7 | 80.8 | 67.6 | 114.7 | 84.2 | 109.7 | 101.2 | 124.9 | 111.4 | 178.3 | 100.8 | 70.3 | 69.7 | 113.6 | 54.9 | 50.4 | 40.2 | 135.9 | 102.7 | 91.3 | 64.1 | 121.7 | 73.2 | 53.1 | - | - | 47.4 | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||||||
| Inventory | 160.8 | 125.3 | 171.0 | 115.4 | 138.4 | 140.9 | 231.5 | 154.9 | 179.5 | 173.0 | 346.5 | 298.1 | 326.3 | 306.1 | 454.3 | 335.7 | 264.4 | 205.2 | 185.1 | 146.7 | 139.6 | 88.2 | 180.8 | 88.4 | 112.5 | 113.1 | 219.8 | 121.2 | 103.7 | 109.9 | 193.2 | 113.4 | - | - | 113.9 | - | - | - | - |
| Prepaid Expenses | 34.7 | 35.1 | 39.6 | 39.6 | 50.7 | 59.0 | 53.9 | 41.3 | 42.1 | 37.7 | 25.3 | 27.0 | 31.5 | 34.8 | 37.0 | 23.1 | 28.2 | 22.5 | |||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Current Assets | 540.1 | 640.2 | 504.0 | 503.1 | 453.0 | 612.5 | 551.1 | 604.5 | 582.9 | 758.9 | 659.6 | 708.1 | 736.8 | 882.1 | 867.4 | 923.5 | |||||||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 279.1 | 273.2 | 269.9 | 296.8 | 287.7 | 284.2 | 280.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 216.0 | 207.6 | 197.7 | 216.1 | 201.6 | 189.1 | 178.1 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Property,Plant & Equipment Net | 63.0 | 65.5 | 72.3 | 80.7 | 86.0 | 95.0 | 102.1 | 103.1 | 88.2 | 86.8 | 87.1 | 94.2 | 87.5 | 85.1 | 86.2 | 75.9 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Goodwill | 82.9 | 82.9 | 82.9 | 82.9 | 82.9 | 82.9 | 82.9 | 81.0 | 81.3 | 82.3 | 80.4 | 81.8 | 81.5 | 80.9 | 77.3 | 79.8 | 37.7 | 37.7 | |||||||||||||||||||||
| Intangible Assets | 67.7 | 70.9 | 75.4 | 78.0 | 81.3 | 84.5 | 88.0 | 86.5 | 88.5 | 91.6 | - | 93.7 | 94.8 | 95.3 | - | 96.9 | 28.9 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 44.0 | 44.7 | 45.3 | 46.6 | 48.0 | 47.9 | 50.2 | 53.0 | 51.6 | 53.9 | 48.9 | 51.0 | 21.7 | 25.9 | 28.3 | 28.1 | |||||||||||||||||||||||
| Deferred Tax Assets | 10.4 | 10.5 | 10.5 | 10.0 | 9.2 | 9.7 | 10.3 | 1.6 | 1.6 | 1.7 | 1.7 | 1.4 | 1.5 | 1.4 | 1.5 | 1.8 | 9.9 | ||||||||||||||||||||||
| Other Non-Current Assets | 31.4 | 33.0 | 33.0 | 33.0 | 31.7 | 31.1 | 31.7 | 31.4 | 31.5 | 34.8 | 34.5 | 35.0 | 35.5 | 36.2 | 36.6 | 37.2 | 36.4 | ||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Assets | 839.5 | 947.9 | 823.3 | 834.4 | 792.2 | 963.6 | 916.3 | 961.1 | 925.6 | 1,110.0 | 1,002.2 | 1,065.2 | 1,059.3 | 1,206.9 | 1,188.4 | 1,243.2 | |||||||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 162.9 | 203.8 | 184.1 | 144.0 | 117.9 | 162.1 | 194.6 | 179.3 | 121.5 | 176.4 | 188.0 | 148.9 | 183.6 | 236.0 | 335.8 | 308.0 | 271.0 | 341.3 | 215.0 | 198.5 | 203.6 | 239.8 | 250.3 | 106.5 | 82.1 | 191.4 | 251.9 | 153.5 | 86.1 | 149.2 | 195.2 | 117.2 | - | - | 114.5 | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Deferred Revenue Current | 38.8 | 22.3 | 21.8 | 21.9 | 21.2 | 21.0 | 21.8 | 20.8 | 20.7 | 20.9 | 20.2 | 20.0 | 19.8 | 19.6 | 27.3 | 18.3 | 18.4 | ||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.9 | 7.1 | 6.3 | 7.0 | 6.6 | 7.4 | 7.6 | 7.7 | 6.9 | 1.7 | 1.2 | 5.1 | 10.9 | 10.8 | 10.5 | 10.3 | |||||||||||||||||||||||
| Accrued Expenses | 66.7 | 87.7 | 79.1 | 75.9 | 73.5 | 108.9 | 87.8 | 89.0 | 72.2 | 98.0 | 89.7 | 91.9 | 76.4 | 138.3 | 109.3 | 108.0 | 100.3 | ||||||||||||||||||||||
| Other Current Liabilities | 48.4 | 52.7 | 46.1 | 47.5 | 50.8 | 52.1 | 46.3 | 44.7 | 50.3 | 52.7 | 34.3 | 38.6 | 41.9 | 57.3 | 39.6 | 43.6 | 41.6 | ||||||||||||||||||||||
| Total Current Liabilities | 341.1 | 388.2 | 352.4 | 315.6 | 289.6 | 372.5 | 366.2 | 366.9 | 303.2 | 376.0 | 354.2 | 344.5 | 352.2 | 477.6 | 535.6 | ||||||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 18.3 | 19.9 | 21.5 | 23.2 | 24.8 | 28.2 | 29.8 | 31.4 | 33.1 | 39.7 | - | - | 39.6 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 51.8 | 52.1 | 53.3 | 55.1 | 56.4 | 56.8 | 56.6 | 53.1 | 52.0 | 60.6 | 55.0 | 53.3 | 19.6 | 22.3 | 25.6 | 26.1 | |||||||||||||||||||||||
| Deferred Revenue Non-Current | 59.2 | 61.3 | 59.5 | 61.1 | 60.3 | 61.2 | 61.1 | 62.2 | 62.6 | 65.0 | 60.7 | 62.2 | 62.0 | 62.4 | 56.2 | 57.5 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.1 | 0.1 | 0.1 | 0.5 | 0.3 | 0.2 | 0.1 | 10.7 | 10.0 | 10.2 | 9.8 | 12.1 | 11.8 | 10.4 | 9.6 | 10.8 | 2.4 | ||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Liabilities | 2.9 | 2.9 | 2.8 | 2.7 | 2.7 | 3.8 | 3.8 | 3.9 | 3.8 | 3.8 | 3.9 | 2.9 | 0.8 | 0.7 | 0.8 | 0.9 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Liabilities | 455.1 | 504.5 | 468.1 | 435.1 | 409.3 | 494.5 | 487.7 | 496.7 | 431.6 | 515.6 | 483.6 | 475.0 | 446.3 | 573.5 | 627.9 | 600.5 | |||||||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | 0.1 | - | - | - | - |
| Additional Paid In Capital | 486.3 | 505.7 | 502.8 | 488.5 | 507.8 | 521.1 | 498.2 | 538.2 | 577.8 | 569.3 | 607.3 | 609.5 | 613.5 | 606.4 | 617.4 | 649.4 | 647.9 | ||||||||||||||||||||||
| Retained Earnings | (47.2) | (18.3) | (112.1) | (74.2) | (70.8) | (0.7) | (50.9) | 2.2 | (1.6) | 68.2 | (12.8) | 18.5 | 42.0 | 72.7 | (2.5) | 61.6 | 62.2 | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.7 | 3.6 | 1.8 | 1.2 | (2.3) | (2.9) | (1.7) | (3.7) | (4.4) | (4.3) | (3.4) | (5.5) | (6.3) | (10.8) | (3.6) | ||||||||||||||||||||||||
| Treasury Stock | 56.7 | 47.8 | 37.4 | 16.3 | 51.9 | 48.5 | 17.1 | 72.3 | 78.0 | 38.9 | 72.6 | 32.4 | 36.5 | 35.0 | 50.9 | 65.1 | 36.8 | 54.9 | |||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Stockholders Equity | 384.4 | 443.3 | 355.2 | 399.3 | 382.9 | 469.1 | 428.6 | 464.4 | 494.0 | 594.4 | 518.7 | 590.2 | 612.9 | 633.4 | 560.5 | 642.7 | 671.7 | ||||||||||||||||||||||
| Total Equity | 384.4 | 443.3 | 355.2 | 399.3 | 382.9 | 469.1 | 428.6 | 464.4 | 494.0 | 594.4 | 518.7 | 590.2 | 612.9 | 633.4 | 560.5 | 642.7 | 671.7 | 679.6 | |||||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 24.9 | 24.9 | 28.2 | 29.9 | 32.6 | 33.2 | 39.8 | 39.8 | 39.8 | 39.8 | 39.7 | - | - | 39.6 | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Working Capital | 199.0 | 252.1 | 151.6 | 187.5 | 163.4 | 240.0 | 184.9 | 237.6 | 279.7 | 382.9 | 305.4 | 363.6 | 384.7 | 404.4 | 331.8 | 418.2 | 547.0 | 561.1 | |||||||||||||||||||||
| Book Value | 384.4 | 443.3 | 355.2 | 399.3 | 382.9 | 469.1 | 428.6 | 464.4 | 494.0 | 594.4 | 518.7 | 590.2 | 612.9 | 633.4 | 560.5 | 642.7 | 671.7 | 679.6 | |||||||||||||||||||||
| Tangible Book Value | 233.8 | 289.5 | 197.0 | 238.4 | 218.7 | 301.8 | 257.7 | 297.0 | 324.2 | 420.5 | 438.2 | 414.7 | 436.6 | 457.1 | 483.2 | 466.0 | 605.1 | ||||||||||||||||||||||
| 25.3 |
| 37.0 |
| 31.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | 31.5 | 17.3 | 17.8 | 10.1 | 9.5 | 9.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 504.0 | 551.1 | 659.6 | 867.4 | 957.5 | 660.4 | 679.1 | 497.6 | 301.5 | - | - | - |
| 197.7 |
| 178.1 |
| 192.7 |
| 170.2 |
| 160.2 |
| 160.8 |
| 138.4 |
| 112.2 |
| 109.3 |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 72.3 | 102.1 | 87.1 | 86.2 | 71.3 | 60.8 | 78.1 | 85.4 | 95.1 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 82.9 | 82.9 | 80.4 | 77.3 | 15.5 | 15.5 | 1.0 | 1.0 | - | - | - | - |
| Intangible Assets | 75.4 | 88.0 | 90.0 | 91.1 | 24.5 | 26.4 | 0.0 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 45.3 | 50.2 | 48.9 | 28.3 | 33.8 | 42.3 | 0.0 | - | - | - | - | - |
| Deferred Tax Assets | 10.5 | 10.3 | 1.7 | 1.5 | 10.0 | 1.8 | 1.2 | 0.9 | 1.1 | 2.5 | - | - |
| Other Non-Current Assets | 33.0 | 31.7 | 34.5 | 36.6 | 26.1 | 8.8 | 2.2 | 3.6 | 2.3 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 823.3 | 916.3 | 1,002.2 | 1,188.4 | 1,138.8 | 816.1 | 761.6 | 587.5 | 400.0 | - | - | - |
| - |
| - |
| - |
| 0.0 |
| 6.7 |
| 8.3 |
| 6.7 |
| 0.0 |
| - |
| - |
| - |
| Deferred Revenue Current | 21.8 | 21.8 | 20.2 | 27.3 | 35.9 | 15.3 | 13.7 | 11.6 | 10.9 | 36.2 | - | - |
| Operating Lease Liabilities Current | 6.3 | 7.6 | 1.2 | 10.5 | 10.7 | 10.9 | 0.0 | - | - | - | - | - |
| Accrued Expenses | 79.1 | 87.8 | 89.7 | 109.3 | 108.0 | 45.0 | 69.9 | 38.7 | 57.3 | - | - | - |
| Other Current Liabilities | 46.1 | 46.3 | 34.3 | 39.6 | 39.5 | 31.2 | 17.5 | 10.9 | 8.5 | 6.5 | - | - |
| Total Current Liabilities | 352.4 | 366.2 | 354.2 | 535.6 | 476.1 | 393.0 | 402.5 | 296.4 | 223.3 | - | - | - |
| 56.6 |
| 55.0 |
| 25.6 |
| 34.0 |
| 50.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 59.5 | 61.1 | 60.7 | 56.2 | 53.6 | 47.1 | 42.8 | 39.4 | 34.6 | - | - | - |
| Deferred Tax Liabilities | 0.1 | 0.1 | 9.8 | 9.6 | 2.4 | 2.4 | 0.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.8 | 3.8 | 3.9 | 0.8 | 3.6 | 7.1 | 10.6 | 10.3 | 12.1 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 468.1 | 487.7 | 483.6 | 627.9 | 569.8 | 518.2 | 480.7 | 379.1 | 309.7 | - | - | - |
| 607.3 |
| 617.4 |
| 690.5 |
| 549.0 |
| 502.8 |
| 424.6 |
| 200.3 |
| - |
| - |
| - |
| Retained Earnings | (112.1) | (50.9) | (12.8) | (2.5) | (69.9) | (228.5) | (208.4) | (203.6) | (188.0) | - | - | (110.2) |
| Accumulated Other Comprehensive Income | 1.8 | (1.7) | (3.4) | (3.6) | (1.4) | (1.9) | (0.1) | (1.7) | (2.2) | - | - | - |
| Treasury Stock | 37.4 | 17.1 | 72.6 | 50.9 | 50.3 | 20.9 | 13.5 | 11.1 | 10.2 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 355.2 | 428.6 | 518.7 | 560.5 | 569.0 | 297.8 | 280.9 | 208.4 | 0.0 | (28.8) | (19.9) | - |
| Total Equity | 355.2 | 428.6 | 518.7 | 560.5 | 569.0 | 297.8 | 280.9 | 208.4 | 0.0 | (28.8) | (19.9) | - |
| - |
| - |
| (640.1) |
| (382.2) |
| (305.5) |
| (181.2) |
| (91.0) |
| - |
| - |
| - |
| Working Capital | 151.6 | 184.9 | 305.4 | 331.8 | 481.4 | 267.4 | 276.6 | 201.2 | 78.2 | - | - | - |
| Book Value | 355.2 | 428.6 | 518.7 | 560.5 | 569.0 | 297.8 | 280.9 | 208.4 | 0.0 | (28.8) | (19.9) | - |
| Tangible Book Value | 197.0 | 257.7 | 348.2 | 392.1 | 529.0 | 255.9 | 279.9 | 207.4 | - | - | - | - |
| 31.5 |
| 23.8 |
| 31.8 |
| 21.1 |
| 17.3 |
| 18.9 |
| 27.9 |
| 31.0 |
| 17.8 |
| 15.4 |
| 15.5 |
| 13.2 |
| 10.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.9 |
| - |
| - |
| 9.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,010.7 |
| 1,160.4 |
| 957.5 |
| 911.7 |
| 880.2 |
| 900.9 |
| 660.4 |
| 487.0 |
| 464.0 |
| 688.6 |
| 679.1 |
| 566.4 |
| 478.8 |
| 552.3 |
| 497.6 |
| 305.0 |
| - |
| - |
| 301.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.0 |
| 69.0 |
| 71.3 |
| 71.7 |
| 65.5 |
| 64.2 |
| 60.8 |
| 64.8 |
| 74.9 |
| 81.5 |
| 78.1 |
| 72.9 |
| 71.6 |
| 79.3 |
| 85.4 |
| 89.6 |
| - |
| - |
| 95.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.3 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.9 |
| 24.5 |
| 25.0 |
| 25.4 |
| 26.0 |
| 26.4 |
| 26.8 |
| 27.1 |
| 5.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.7 |
| 33.8 |
| 33.8 |
| 36.6 |
| 39.1 |
| 41.5 |
| 42.3 |
| 43.3 |
| 54.2 |
| 60.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.9 |
| 10.0 |
| 1.7 |
| 2.0 |
| 1.9 |
| 1.8 |
| 1.4 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.1 |
| 0.5 |
| 0.7 |
| 0.9 |
| 1.0 |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| 32.1 |
| 26.1 |
| 21.8 |
| 20.6 |
| 16.9 |
| 8.8 |
| 5.8 |
| 2.3 |
| 2.2 |
| 2.2 |
| 3.6 |
| 3.5 |
| 3.5 |
| 3.6 |
| 5.8 |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,226.2 |
| 1,372.7 |
| 1,138.8 |
| 1,084.1 |
| 1,048.3 |
| 1,066.9 |
| 816.1 |
| 644.6 |
| 639.2 |
| 873.9 |
| 761.6 |
| 643.9 |
| 554.3 |
| 635.8 |
| 587.5 |
| 401.3 |
| - |
| - |
| 400.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 24.9 |
| 6.7 |
| 8.3 |
| 8.3 |
| 9.4 |
| 8.3 |
| 11.7 |
| 10.0 |
| 8.3 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.8 |
| 35.9 |
| 16.9 |
| 18.4 |
| 16.4 |
| 15.3 |
| 14.7 |
| 14.6 |
| 14.6 |
| 13.7 |
| 13.3 |
| 12.9 |
| 12.6 |
| 11.6 |
| 17.2 |
| - |
| - |
| 10.9 |
| - |
| - |
| - |
| - |
| 9.9 |
| 11.3 |
| 10.7 |
| 10.7 |
| 10.7 |
| 10.8 |
| 10.9 |
| 11.6 |
| 11.9 |
| 10.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 164.5 |
| 108.0 |
| 77.0 |
| 61.7 |
| 96.4 |
| 45.0 |
| 47.8 |
| 43.0 |
| 90.8 |
| 69.9 |
| 46.6 |
| 31.9 |
| 59.9 |
| 38.7 |
| 29.6 |
| - |
| - |
| 57.3 |
| - |
| - |
| - |
| - |
| 47.2 |
| 39.5 |
| 42.5 |
| 40.8 |
| 48.8 |
| 31.2 |
| 29.4 |
| 36.7 |
| 40.6 |
| 17.5 |
| 16.1 |
| 17.9 |
| 22.8 |
| 10.9 |
| 9.3 |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| - |
| 505.2 |
| 463.7 |
| 599.3 |
| 476.1 |
| 400.9 |
| 371.1 |
| 455.8 |
| 393.0 |
| 257.7 |
| 213.2 |
| 375.1 |
| 402.5 |
| 275.5 |
| 185.8 |
| 271.6 |
| 296.4 |
| 201.0 |
| - |
| - |
| 223.3 |
| - |
| - |
| - |
| - |
| 29.3 |
| 32.8 |
| 34.0 |
| 36.5 |
| 39.4 |
| 42.3 |
| 50.4 |
| 53.0 |
| 56.2 |
| 58.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.2 |
| 57.8 |
| 53.6 |
| 53.5 |
| 52.5 |
| 52.5 |
| 47.1 |
| 45.6 |
| 45.8 |
| 47.0 |
| 42.8 |
| 42.8 |
| 42.3 |
| 42.8 |
| 39.4 |
| 38.5 |
| - |
| - |
| 34.6 |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 3.6 |
| 3.7 |
| 3.7 |
| 3.7 |
| 7.1 |
| 7.2 |
| 2.7 |
| 2.7 |
| 10.6 |
| 9.1 |
| 9.6 |
| 9.9 |
| 10.3 |
| 10.9 |
| - |
| - |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 554.5 |
| 693.1 |
| 569.8 |
| 497.0 |
| 469.0 |
| 556.7 |
| 518.2 |
| 383.4 |
| 339.4 |
| 506.7 |
| 480.7 |
| 355.5 |
| 267.5 |
| 355.8 |
| 379.1 |
| 290.1 |
| - |
| - |
| 309.7 |
| - |
| - |
| - |
| - |
| 682.5 |
| 690.5 |
| 698.5 |
| 685.0 |
| 633.3 |
| 549.0 |
| 562.1 |
| 541.9 |
| 523.9 |
| 502.8 |
| 480.2 |
| 463.7 |
| 434.1 |
| 424.6 |
| 235.4 |
| - |
| - |
| 200.3 |
| - |
| - |
| - |
| - |
| 53.6 |
| (69.9) |
| (61.2) |
| (79.0) |
| (96.2) |
| (228.5) |
| (246.9) |
| (189.9) |
| (137.6) |
| (208.4) |
| (178.8) |
| (164.8) |
| (141.9) |
| (203.6) |
| (201.9) |
| - |
| - |
| (188.0) |
| - |
| - |
| - |
| (110.2) |
| (3.3) |
| (1.6) |
| (1.7) |
| (1.4) |
| (1.6) |
| (0.8) |
| (1.0) |
| (1.9) |
| (0.8) |
| (1.0) |
| (0.6) |
| (0.1) |
| (1.2) |
| (0.5) |
| (1.2) |
| (1.7) |
| (1.6) |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| - |
| 50.3 |
| 48.7 |
| 26.0 |
| 26.0 |
| 20.9 |
| 53.3 |
| 51.3 |
| 18.6 |
| 13.5 |
| 11.9 |
| 11.6 |
| 11.1 |
| 11.1 |
| 11.1 |
| - |
| - |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 679.6 |
| 569.0 |
| 587.1 |
| 579.3 |
| 510.2 |
| 297.8 |
| 261.2 |
| 299.8 |
| 367.3 |
| 280.9 |
| 288.4 |
| 286.9 |
| 280.0 |
| 208.4 |
| 20.9 |
| 36.1 |
| 57.3 |
| 0.0 |
| - |
| 0.0 |
| (19.9) |
| - |
| 569.0 |
| 587.1 |
| 579.3 |
| 510.2 |
| 297.8 |
| 261.2 |
| 299.8 |
| 367.3 |
| 280.9 |
| 288.4 |
| 286.9 |
| 280.0 |
| 208.4 |
| 20.9 |
| 36.1 |
| 57.3 |
| 0.0 |
| - |
| 0.0 |
| (19.9) |
| - |
| (670.9) |
| (638.9) |
| (652.9) |
| (382.2) |
| (300.9) |
| (253.4) |
| (375.8) |
| (305.5) |
| (298.5) |
| (255.5) |
| (267.6) |
| (181.2) |
| (84.7) |
| - |
| - |
| (91.0) |
| - |
| - |
| - |
| - |
| 481.4 |
| 510.8 |
| 509.1 |
| 445.2 |
| 267.4 |
| 229.3 |
| 250.8 |
| 313.5 |
| 276.6 |
| 290.9 |
| 293.0 |
| 280.7 |
| 201.2 |
| 104.0 |
| - |
| - |
| 78.2 |
| - |
| - |
| - |
| - |
| 569.0 |
| 587.1 |
| 579.3 |
| 510.2 |
| 297.8 |
| 261.2 |
| 299.8 |
| 367.3 |
| 280.9 |
| 288.4 |
| 286.9 |
| 280.0 |
| 208.4 |
| 20.9 |
| 36.1 |
| 57.3 |
| 0.0 |
| - |
| 0.0 |
| (19.9) |
| - |
| 612.0 |
| 529.0 |
| 546.6 |
| 538.3 |
| 468.7 |
| 255.9 |
| 218.9 |
| 257.1 |
| 346.9 |
| 279.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |