| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 79.1 | 179.9 | 92.9 | 102.3 | 298.9 | 553.4 | 112.6 | 42.0 | 56.7 | 25.0 | 55.1 | 55.7 | 40.5 | 16.5 | 0.0 | 0.0 | 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 62.8 | 131.1 | 124.6 | 59.4 | 15.9 | 52.0 | 27.8 | 26.9 | 28.0 | 19.9 | 22.2 | 23.1 | 0.0 | - | - | - | - |
| Cash And Short Term Investments | 142.0 | 311.0 | 217.5 | 161.7 | 314.8 | 605.4 | 140.4 | 68.9 | 84.7 | 44.9 | 77.2 | 78.8 | 40.5 | 16.5 | 0.0 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 305.6 | 129.2 | 51.1 | 0.0 | 1.4 | - | - | - | - | - | - | - | - | - | - | ||
| Current Assets | |||||||||||||||||
| Inventory | 125.6 | 110.5 | 39.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 245.6 | 244.4 | 100.1 | 71.1 | 66.8 | 7.7 | 29.0 | 0.0 | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 245.6 | 244.4 | 100.1 | 71.1 | 67.8 | 29.9 | 29.0 | 0.0 | - | - | - | - | - | - | - | - | |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 57.6 | 15.7 | 9.5 | 2.4 | 2.9 | 1.1 | 0.6 | 0.4 | 0.4 | 0.2 | 0.3 | 0.2 | 0.0 | 0.0 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 630.8 | 566.4 | 317.9 | 168.3 | 331.0 | 611.7 | 149.2 | 79.0 | 93.3 | 50.9 | 86.9 | 85.2 | 42.3 | 18.5 | - | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | 0.1 | 0.3 | 0.6 | 0.5 | 0.3 | 0.3 | 0.2 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Long Term Investments | 59.1 | 0.8 | 0.0 | 12.4 | 35.5 | - | - | - | - | 0.0 | 25.0 | 0.0 | 4.9 | 0.0 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.5 | - | - | - |
| Goodwill | - | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 6.3 | 7.2 | 8.1 | 8.9 | 8.6 | 9.3 | 9.4 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 348.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.0 | 2.1 | 2.3 | - | - | - | - | - | 0.0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,063.3 | 577.7 | 329.6 | 193.6 | 379.6 | 625.6 | 163.0 | 83.6 | 97.4 | 54.8 | 113.5 | 86.7 | 48.1 | 22.1 | - | - | - |
| - |
| Short Term Debt | - | - | - | 0.0 | 1.0 | 22.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 21.2 | 11.4 | 0.2 | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - |
| Operating Lease Liabilities Current | 1.0 | 1.2 | 1.4 | 1.6 | 1.4 | 1.7 | 1.6 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 2.1 | 4.6 | 1.5 | 1.2 | 1.5 | 18.2 | 49.0 | 0.2 | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 153.8 | 90.7 | 53.7 | 53.2 | 65.4 | 87.6 | 84.4 | 38.9 | 28.0 | 16.9 | 10.5 | 5.1 | 6.3 | 2.2 | - | - | - |
| - |
| Operating Lease Liabilities Non-Current | 7.0 | 8.1 | 9.2 | 10.3 | 9.8 | 10.4 | 10.2 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 8.8 | 12.1 | 6.0 | 0.3 | 0.5 | 0.6 | 0.8 | 0.9 | 1.1 | 1.2 | 1.4 | 1.5 | 1.7 | 1.8 | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | 0.0 | 18.4 | 0.0 | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 415.2 | 355.3 | 169.1 | 135.0 | 142.5 | 106.3 | 124.4 | 59.6 | 30.4 | 18.9 | 11.9 | 6.6 | 8.1 | 6.5 | - | - | - |
| - |
| Additional Paid In Capital | 1,830.1 | 1,760.4 | 1,713.2 | 1,585.7 | 1,565.9 | 1,500.0 | 740.0 | 552.5 | 422.0 | 272.4 | 259.9 | 175.5 | 79.7 | 34.5 | - | - | - |
| Retained Earnings | (1,082.0) | (1,529.2) | (1,552.6) | (1,527.0) | (1,328.7) | (980.6) | (701.2) | (528.3) | (354.9) | (236.4) | (158.1) | (95.2) | (39.4) | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 100.2 | 9.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - |
| Total Stockholders Equity | 648.0 | 222.4 | 160.5 | 58.6 | 237.2 | 519.4 | 38.6 | 24.0 | 67.0 | 35.9 | 101.6 | 80.1 | 40.1 | 15.6 | - | 0.0 | - |
| Total Equity | 648.0 | 222.4 | 160.5 | 58.6 | 237.2 | 519.4 | 38.6 | 24.0 | 67.0 | 35.9 | 101.6 | 80.1 | 40.1 | 15.6 | - | 0.0 | - |
| - |
| Net debt | 103.7 | (66.6) | (117.4) | (90.5) | (247.0) | (575.5) | (111.5) | (68.9) | - | - | - | - | - | - | - | - | - |
| Working Capital | 477.0 | 475.7 | 264.2 | 115.1 | 265.6 | 524.2 | 64.7 | 40.2 | 65.4 | 34.0 | 76.3 | 80.1 | 36.0 | 16.3 | - | - | - |
| Book Value | 648.0 | 222.4 | 160.5 | 58.6 | 237.2 | 519.4 | 38.6 | 24.0 | 67.0 | 35.9 | 101.6 | 80.1 | 40.1 | 15.6 | - | 0.0 | - |
| Tangible Book Value | - | - | 159.7 | 57.8 | 236.4 | 518.6 | 37.8 | 23.2 | 66.2 | 35.1 | 100.8 | 79.3 | 39.3 | 14.8 | - | - | - |
| (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 | 442.2 | 79.1 | 74.1 | 129.1 | 132.1 | 179.9 | 195.8 | 82.9 | 75.5 | 92.9 | 150.9 | 97.0 | 61.5 | 102.3 | 109.9 | |||||||||||||||||||||||||
| 147.1 |
| 185.7 |
| 298.9 |
| 326.5 |
| 401.7 |
| 471.5 |
| 553.4 |
| 254.2 |
| 260.5 |
| 52.1 |
| 112.6 |
| 44.7 |
| 57.2 |
| 64.3 |
| 42.0 |
| 70.7 |
| 105.7 |
| 82.9 |
| 56.7 |
| 91.8 |
| 77.6 |
| 95.6 |
| 25.0 |
| 29.2 |
| 28.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 72.2 | 62.8 | 57.5 | 122.7 | 144.1 | 131.1 | 145.2 | 134.3 | 134.3 | 124.6 | 78.3 | 47.9 | 78.2 | 59.4 | 66.1 | 48.6 | 47.5 | 15.9 | 30.3 | 41.8 | 52.3 | 52.0 | - | 15.1 | 26.3 | 27.8 | 27.8 | 27.7 | 28.1 | 26.9 | 27.0 | 20.6 | 26.2 | 28.0 | 0.0 | 8.8 | 13.8 | 19.9 | 31.4 | 25.7 |
| Cash And Short Term Investments | 514.4 | 142.0 | 131.6 | 251.9 | 276.2 | 311.0 | 341.0 | 217.3 | 209.8 | 217.5 | 229.2 | 144.9 | 139.7 | 161.7 | 175.9 | 195.7 | 233.2 | 314.8 | 356.9 | 443.5 | 523.8 | 605.4 | 254.2 | 275.6 | 78.3 | 140.4 | 72.5 | 85.0 | 92.5 | 68.9 | 97.7 | 126.2 | 109.1 | 84.7 | 91.8 | 86.4 | 109.5 | 44.9 | 60.6 | 54.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 392.0 | 305.6 | 265.4 | 231.5 | 190.1 | 129.2 | 115.7 | 83.6 | 65.0 | 51.1 | 39.3 | 17.5 | 8.6 | 0.0 | - | 0.1 | 0.9 | 1.4 | 1.4 | 0.9 | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 129.0 | 125.6 | 147.0 | 155.2 | 157.8 | 110.5 | 84.7 | 81.2 | 77.7 | 39.8 | 33.6 | 30.2 | 27.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 51.5 | 57.6 | 55.8 | 25.4 | 20.4 | 15.7 | 32.6 | 7.0 | 8.1 | 9.5 | 12.1 | 11.1 | 4.5 | 2.4 | 3.0 | 3.1 | 4.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,087.0 | 630.8 | 599.8 | 664.0 | 644.5 | 566.4 | 574.1 | 389.2 | 360.6 | 317.9 | 319.1 | 208.6 | 184.8 | 168.3 | 182.9 | 202.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.5 | |||||||||||||||||||||||
| Long Term Investments | 61.5 | 59.1 | 48.8 | 28.6 | 1.9 | 0.8 | 1.1 | 0.9 | 1.3 | 0.0 | 0.0 | - | - | 12.4 | 21.8 | 36.1 | 47.5 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6.5 | 6.3 | 6.5 | 6.7 | 6.9 | 7.2 | 7.4 | 7.7 | 7.9 | 8.1 | 8.3 | 8.5 | 8.7 | 8.9 | 9.1 | 8.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 344.1 | 348.0 | 366.6 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.1 | 2.1 | 2.2 | - | 2.3 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,528.8 | 1,063.3 | 1,025.0 | 702.6 | 656.7 | 577.7 | 586.0 | 401.2 | 373.3 | 329.6 | 331.1 | 220.9 | 197.4 | 193.6 | 217.9 | 251.7 | 303.0 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | 1.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 17.2 | 21.2 | 26.4 | 23.9 | 17.1 | 11.4 | 9.1 | 3.4 | 3.4 | 0.2 | 6.9 | - | - | 0.2 | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.8 | 1.0 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.3 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.5 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 0.6 | 2.1 | 2.0 | 2.3 | 2.9 | 4.6 | 3.3 | 4.2 | 4.1 | 1.5 | 1.2 | 1.6 | 1.2 | 1.0 | 0.8 | 1.7 | 1.9 | |||||||||||||||||||||||
| Total Current Liabilities | 187.1 | 153.8 | 156.8 | 171.9 | 160.2 | 90.7 | 125.1 | 108.7 | 99.7 | 53.7 | 57.7 | 72.7 | 63.1 | 53.2 | 36.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 745.1 | 245.6 | 245.3 | 245.0 | 244.7 | 244.4 | 244.2 | 102.5 | 101.3 | 100.1 | 98.9 | 97.7 | 96.5 | 71.1 | 71.1 | 68.9 | 67.2 | 66.8 | 30.6 | 30.4 | 30.1 | 7.7 | 15.1 | 22.2 | 29.2 | 29.0 | 28.7 | 28.5 | 28.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 6.6 | 7.0 | 7.3 | 7.6 | 7.9 | 8.1 | 8.4 | 8.7 | 9.0 | 9.2 | 9.5 | 9.8 | 10.1 | 10.3 | 10.6 | 10.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 6.9 | 8.8 | 8.3 | 1.7 | 6.6 | 12.1 | 16.2 | 3.7 | 3.2 | 6.0 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 945.7 | 415.2 | 417.8 | 426.2 | 419.4 | 355.3 | 393.9 | 223.6 | 213.2 | 169.1 | 166.3 | 180.4 | 169.9 | 135.0 | 117.4 | 122.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 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 | 1,845.4 | 1,830.1 | 1,812.3 | 1,794.2 | 1,776.4 | 1,760.4 | 1,746.9 | 1,734.1 | 1,685.3 | 1,713.2 | 1,664.8 | 1,654.4 | 1,593.8 | 1,585.7 | 1,574.6 | 1,567.3 | ||||||||||||||||||||||||
| Retained Earnings | (1,062.2) | (1,082.0) | (1,105.1) | (1,495.9) | (1,524.1) | (1,529.2) | (1,552.5) | (1,556.4) | (1,525.1) | (1,552.6) | (1,499.9) | (1,613.9) | (1,566.3) | (1,527.0) | (1,474.0) | (1,438.2) | (1,397.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | 100.2 | 22.0 | 15.1 | 9.0 | 2.4 | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 583.1 | 648.0 | 607.2 | 276.4 | 237.3 | 222.4 | 192.2 | 177.6 | 160.1 | 160.5 | 164.8 | 40.5 | 27.4 | 58.6 | 100.5 | 129.0 | 170.4 | |||||||||||||||||||||||
| Total Equity | 583.1 | 648.0 | 607.2 | 276.4 | 237.3 | 222.4 | 192.2 | 177.6 | 160.1 | 160.5 | 164.8 | 40.5 | 27.4 | 58.6 | 100.5 | 129.0 | 170.4 | 237.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 745.1 | 245.6 | 245.3 | 245.0 | 244.7 | 244.4 | 244.2 | 102.5 | 101.3 | 100.1 | 98.9 | 97.7 | 96.5 | 71.1 | 71.1 | 68.9 | 67.2 | 67.8 | 46.6 | 53.5 | 60.3 | 29.9 | 29.7 | 29.4 | 29.2 | 29.0 | 28.7 | 28.5 | 28.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net debt | 230.7 | 103.7 | 113.8 | (6.8) | (31.5) | (66.6) | (96.9) | (114.7) | (108.5) | (117.4) | (130.3) | (47.2) | (43.2) | (90.5) | (104.8) | (126.8) | (166.0) | (247.0) | ||||||||||||||||||||||
| Working Capital | 899.9 | 477.0 | 443.0 | 492.1 | 484.3 | 475.7 | 449.0 | 280.5 | 260.9 | 264.2 | 261.4 | 135.9 | 121.7 | 115.1 | 146.5 | 159.2 | 187.6 | 265.6 | ||||||||||||||||||||||
| Book Value | 583.1 | 648.0 | 607.2 | 276.4 | 237.3 | 222.4 | 192.2 | 177.6 | 160.1 | 160.5 | 164.8 | 40.5 | 27.4 | 58.6 | 100.5 | 129.0 | 170.4 | 237.2 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | 159.3 | 159.7 | 164.0 | 39.7 | 26.6 | 57.8 | 99.7 | 128.2 | 169.6 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 2.5 |
| 3.0 |
| 4.8 |
| 1.1 |
| 0.6 |
| 1.5 |
| 1.9 |
| 0.6 |
| 0.9 |
| 1.0 |
| 1.5 |
| 0.4 |
| 0.5 |
| 0.8 |
| 1.0 |
| 0.4 |
| 0.8 |
| 0.9 |
| 1.1 |
| 0.2 |
| 0.5 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 242.2 |
| 331.0 |
| 371.8 |
| 455.1 |
| 535.0 |
| 611.7 |
| 260.3 |
| 280.9 |
| 88.0 |
| 149.2 |
| 80.4 |
| 94.4 |
| 105.1 |
| 79.0 |
| 109.7 |
| 136.0 |
| 117.0 |
| 93.3 |
| 97.7 |
| 97.0 |
| 119.0 |
| 50.9 |
| 71.3 |
| 69.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 35.5 |
| 24.6 |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 21.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 8.6 |
| 8.8 |
| 9.0 |
| 9.1 |
| 9.3 |
| 9.0 |
| 9.1 |
| 9.3 |
| 9.4 |
| 8.5 |
| 7.7 |
| 7.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 379.6 |
| 409.7 |
| 481.4 |
| 548.7 |
| 625.6 |
| 273.9 |
| 294.6 |
| 101.8 |
| 163.0 |
| 93.3 |
| 106.6 |
| 117.5 |
| 83.6 |
| 114.4 |
| 140.7 |
| 121.0 |
| 97.4 |
| 101.8 |
| 101.2 |
| 123.3 |
| 54.8 |
| 75.7 |
| 94.8 |
| 16.0 |
| 23.2 |
| 30.1 |
| 22.2 |
| 14.6 |
| 7.2 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 1.5 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.7 |
| 1.6 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.4 |
| 1.3 |
| 1.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 12.6 |
| 14.2 |
| 14.5 |
| 18.2 |
| 21.7 |
| 25.6 |
| 29.2 |
| 49.0 |
| 44.0 |
| 21.5 |
| 18.6 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.3 |
| 54.7 |
| 65.4 |
| 87.7 |
| 87.6 |
| 92.5 |
| 87.6 |
| 77.7 |
| 67.5 |
| 63.1 |
| 84.4 |
| 80.2 |
| 56.0 |
| 60.9 |
| 38.9 |
| 40.2 |
| 36.9 |
| 33.3 |
| 28.0 |
| 19.8 |
| 20.8 |
| 19.7 |
| 16.9 |
| 16.9 |
| 14.1 |
| 10.3 |
| 9.8 |
| 10.0 |
| 10.2 |
| 10.3 |
| 10.4 |
| 9.8 |
| 9.9 |
| 10.2 |
| 10.2 |
| 9.4 |
| 8.1 |
| 8.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 18.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 132.6 |
| 142.5 |
| 98.2 |
| 98.3 |
| 103.4 |
| 106.3 |
| 103.2 |
| 100.4 |
| 103.2 |
| 124.4 |
| 119.1 |
| 93.4 |
| 98.3 |
| 59.6 |
| 42.6 |
| 39.3 |
| 35.8 |
| 30.4 |
| 22.2 |
| 23.2 |
| 22.2 |
| 18.9 |
| 18.9 |
| 16.1 |
| 1,568.2 |
| 1,565.9 |
| 1,547.0 |
| 1,532.9 |
| 1,516.6 |
| 1,500.0 |
| 1,063.1 |
| 999.5 |
| 751.1 |
| 740.0 |
| 636.0 |
| 613.1 |
| 582.9 |
| 552.5 |
| 546.4 |
| 542.1 |
| 481.8 |
| 422.0 |
| 403.7 |
| 370.6 |
| 365.3 |
| 272.4 |
| 269.6 |
| 266.8 |
| (1,328.7) |
| (1,235.4) |
| (1,149.7) |
| (1,071.2) |
| (980.6) |
| (892.4) |
| (805.2) |
| (752.3) |
| (701.2) |
| (661.6) |
| 599.7 |
| (563.5) |
| (528.3) |
| (474.5) |
| (440.5) |
| (396.4) |
| (354.9) |
| (324.0) |
| (292.5) |
| (264.1) |
| (236.4) |
| (212.7) |
| (187.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 237.2 |
| 311.5 |
| 383.1 |
| 445.3 |
| 519.4 |
| 170.7 |
| 194.2 |
| (1.4) |
| 38.6 |
| (25.8) |
| 13.2 |
| 19.3 |
| 24.0 |
| 71.7 |
| 101.4 |
| 85.2 |
| 67.0 |
| 79.5 |
| 78.0 |
| 101.0 |
| 35.9 |
| 56.8 |
| 78.7 |
| 311.5 |
| 383.1 |
| 445.3 |
| 519.4 |
| 170.7 |
| 194.2 |
| (1.4) |
| 38.6 |
| (25.8) |
| 13.2 |
| 19.3 |
| 24.0 |
| 71.7 |
| 101.4 |
| 85.2 |
| 67.0 |
| 79.5 |
| 78.0 |
| 101.0 |
| 35.9 |
| 56.8 |
| 78.7 |
| (310.3) |
| (389.9) |
| (463.6) |
| (575.5) |
| (224.5) |
| (246.1) |
| (49.1) |
| (111.5) |
| (43.7) |
| (56.5) |
| (64.2) |
| (68.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 284.1 |
| 367.5 |
| 442.5 |
| 524.2 |
| 182.7 |
| 213.4 |
| 24.9 |
| 64.7 |
| 0.2 |
| 38.5 |
| 44.1 |
| 40.2 |
| 69.5 |
| 99.1 |
| 83.6 |
| 65.4 |
| 77.9 |
| 76.3 |
| 99.2 |
| 34.0 |
| 54.5 |
| 55.4 |
| 311.5 |
| 383.1 |
| 445.3 |
| 519.4 |
| 170.7 |
| 194.2 |
| (1.4) |
| 38.6 |
| (25.8) |
| 13.2 |
| 19.3 |
| 24.0 |
| 71.7 |
| 101.4 |
| 85.2 |
| 67.0 |
| 79.5 |
| 78.0 |
| 101.0 |
| 35.9 |
| 56.8 |
| 78.7 |
| 236.4 |
| 310.7 |
| 382.3 |
| 444.5 |
| 518.6 |
| 169.9 |
| 193.4 |
| (2.2) |
| 37.8 |
| (26.6) |
| 12.4 |
| 18.5 |
| 23.2 |
| 70.9 |
| 100.6 |
| 84.4 |
| 66.2 |
| 78.7 |
| 77.2 |
| 100.2 |
| 35.1 |
| 56.0 |
| 77.9 |