| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 90.6 | 69.2 | 58.9 | 172.5 | 71.2 | 94.6 | 51.2 | 41.8 | 13.7 | 44.7 | 43.1 | 31.2 | 124.4 | 17.2 | 8.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | 2.0 | 2.0 | 2.0 | 2.1 | - | - |
| Short Term Investments | 202.0 | 369.1 | 409.0 | 444.4 | 552.6 | 390.3 | 125.3 | 87.2 | 0.5 | 8.9 | 28.0 | 36.1 | 5.1 | - | - |
| Cash And Short Term Investments | 292.7 | 438.3 | 467.9 | 616.9 | 623.8 | 484.9 | 176.5 | 129.0 | 14.2 | 53.5 | 71.1 | 67.3 | 129.5 | 17.2 | 8.7 |
| Receivables | |||||||||||||||
| Accounts Receivable | 165.5 | 114.6 | 105.6 | 114.7 | 110.7 | 82.2 | 46.6 | 35.2 | 20.8 | 11.2 | 14.1 | 7.7 | 5.3 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 128.8 | 149.6 | 157.9 | 111.1 | 68.6 | 63.7 | 49.1 | 19.9 | 27.0 | 21.2 | 17.5 | 11.9 | 10.3 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 156.6 | 141.0 | 129.3 | 124.7 | 99.6 | 89.0 | 62.8 | 42.8 | 45.2 | 37.7 | 31.1 | 23.8 | 17.5 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 47.1 | 44.7 | 49.6 | 55.7 | 28.0 | 17.8 | 17.7 | 6.8 | 5.2 | 7.5 | 5.2 | 1.9 | 2.4 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 310.0 | 308.3 | 285.0 | - | - | - | - | - | 82.7 | 81.1 | 30.2 | 30.0 | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 310.0 | 348.9 | 285.0 | - | - | - | - | - | 82.7 | 81.1 | 30.2 | 30.0 | - | - | - |
| 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 | 179.3 | 90.6 | 91.9 | 64.1 | 53.6 | 69.2 | 49.0 | 47.7 | 59.0 | 58.9 | 79.6 | 130.8 | 127.8 | 172.5 | 123.8 | |||||||||||||||||||||||||
| Prepaid Expenses |
| 31.2 |
| 22.0 |
| 16.6 |
| 7.2 |
| 8.4 |
| 6.4 |
| 4.0 |
| 3.8 |
| 2.2 |
| 4.2 |
| 2.3 |
| 1.9 |
| 1.8 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 618.1 | 724.5 | 748.0 | 850.0 | 811.5 | 637.2 | 276.1 | 187.9 | 64.2 | 92.1 | 107.0 | 90.8 | 149.0 | - | - |
| - |
| Accumulated Depreciation | 73.0 | 62.8 | 52.8 | 56.2 | 49.2 | 38.9 | 29.9 | 25.6 | 25.5 | 19.3 | 15.5 | 11.2 | 7.6 | - | - |
| Property,Plant & Equipment Net | 83.6 | 78.2 | 76.5 | 68.6 | 50.4 | 50.0 | 32.9 | 17.2 | 19.6 | 18.4 | 15.5 | 12.6 | 9.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 60.4 | 74.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 11.7 | 0.9 | 2.8 | 4.6 | 6.6 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 96.2 | 85.3 | 87.8 | 110.6 | 27.5 | 19.8 | 15.6 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 22.9 | 5.2 | 40.3 | 23.6 | 15.7 | 9.4 | 1.5 | 1.3 | 0.1 | 0.1 | 0.1 | 0.7 | 0.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 881.1 | 967.7 | 952.7 | 1,052.8 | 905.1 | 716.4 | 326.1 | 206.3 | 95.3 | 112.4 | 124.7 | 106.5 | 162.2 | - | - |
| Short Term Debt | - | 40.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 9.5 | 11.8 | 44.0 | 18.8 | 10.2 | 6.1 | 3.9 | 4.6 | 2.5 | 5.2 | 1.8 | 0.8 | 0.4 | - | - |
| Operating Lease Liabilities Current | 19.5 | 18.2 | 17.1 | 13.1 | 9.3 | 9.4 | 6.3 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 21.0 | 18.2 | 12.7 | 9.6 | 9.4 | 4.8 | 8.0 | 3.9 | 2.8 | 1.6 | 2.1 | 2.9 | 1.9 | - | - |
| Other Current Liabilities | 75.2 | 49.3 | 28.5 | 29.3 | 23.4 | 17.3 | 11.6 | 9.0 | 5.7 | 6.9 | 5.6 | 2.7 | 4.1 | - | - |
| Total Current Liabilities | 242.7 | 247.0 | 195.3 | 165.3 | 131.9 | 103.9 | 99.4 | 66.3 | 36.1 | 31.5 | 26.5 | 18.1 | 14.6 | - | - |
| Operating Lease Liabilities Non-Current |
| 115.0 |
| 106.4 |
| 113.6 |
| 123.5 |
| 23.9 |
| 15.9 |
| 14.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 8.5 | 10.5 | 13.3 | 16.9 | 16.9 | - | 5.7 | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 49.7 | 32.4 | 31.8 | 23.9 | 17.8 | 27.4 | 17.7 | 8.7 | 7.2 | 5.3 | 2.7 | 1.7 | 0.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 725.9 | 704.6 | 639.0 | 612.8 | 472.0 | 350.1 | 131.1 | 75.0 | 124.5 | 118.3 | 61.3 | 51.9 | 46.7 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 303.3 |
| 284.7 |
| - |
| - |
| Retained Earnings | (1,252.5) | (1,047.8) | (951.8) | (729.2) | (634.6) | (659.2) | (624.8) | (600.1) | (477.6) | (404.6) | (321.1) | (248.7) | (169.2) | - | - |
| Accumulated Other Comprehensive Income | 5.6 | (1.9) | 1.4 | (1.8) | (0.6) | 0.2 | 0.1 | (0.0) | - | (0.0) | 0.0 | 0.0 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 155.2 | 263.1 | 313.6 | 439.9 | 433.1 | 366.3 | 195.0 | 131.3 | (29.1) | (5.9) | 63.5 | 54.6 | 115.5 | (106.1) | (71.3) |
| Total Equity | 155.2 | 263.1 | 313.6 | 439.9 | 433.1 | 366.3 | 195.0 | 131.3 | (29.1) | (5.9) | 63.5 | 54.6 | 115.5 | (106.1) | (71.3) |
| 17.4 |
| (89.4) |
| (182.9) |
| - |
| - |
| - |
| - |
| - |
| 68.6 |
| 27.5 |
| (41.0) |
| (37.3) |
| - |
| - |
| - |
| Working Capital | 375.4 | 477.4 | 552.7 | 684.7 | 679.7 | 533.4 | 176.7 | 121.6 | 28.1 | 60.6 | 80.5 | 72.7 | 134.4 | - | - |
| Book Value | 155.2 | 263.1 | 313.6 | 439.9 | 433.1 | 366.3 | 195.0 | 131.3 | (29.1) | (5.9) | 63.5 | 54.6 | 115.5 | (106.1) | (71.3) |
| Tangible Book Value | 143.5 | 262.2 | 310.9 | 435.3 | 426.5 | - | - | - | - | - | - | - | - | - | - |
| 115.0 |
| 93.7 |
| 71.2 |
| 112.4 |
| 98.6 |
| 120.8 |
| 94.6 |
| 129.5 |
| 222.5 |
| 74.5 |
| 51.2 |
| 46.1 |
| 38.2 |
| 40.4 |
| 41.8 |
| 32.3 |
| 50.5 |
| 62.6 |
| 13.7 |
| 12.1 |
| 27.4 |
| 40.3 |
| 44.7 |
| 18.0 |
| 30.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.0 | 2.0 | 2.0 |
| Short Term Investments | 390.9 | 202.0 | 227.2 | 251.2 | 315.1 | 369.1 | 424.3 | 404.7 | 408.8 | 409.0 | 418.5 | 376.5 | 391.8 | 444.4 | 484.9 | 520.4 | 541.7 | 552.6 | 482.6 | 446.7 | 392.6 | 390.3 | 335.0 | 203.8 | 85.7 | 125.3 | 110.9 | 93.2 | 85.2 | 87.2 | 81.3 | 36.0 | 9.3 | 0.5 | 0.5 | 0.4 | 3.7 | 8.9 | 16.1 | 24.1 |
| Cash And Short Term Investments | 570.3 | 292.7 | 319.1 | 315.4 | 368.6 | 438.3 | 473.3 | 452.4 | 467.8 | 467.9 | 498.2 | 507.2 | 519.6 | 616.9 | 608.7 | 635.3 | 635.4 | 623.8 | 595.0 | 545.3 | 513.4 | 484.9 | 464.5 | 426.3 | 160.2 | 176.5 | 156.9 | 131.4 | 125.6 | 129.0 | 113.6 | 86.5 | 71.9 | 14.2 | 12.5 | 27.8 | 44.0 | 53.5 | 34.1 | 54.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 140.7 | 165.5 | 125.9 | 128.4 | 126.6 | 114.6 | 107.2 | 98.1 | 93.0 | 105.6 | 100.3 | 98.7 | 91.4 | 114.7 | 112.8 | 103.8 | 94.1 | 110.7 | 87.5 | 80.2 | 73.7 | 82.2 | 52.1 | 45.0 | 54.0 | 46.6 | 45.3 | 48.4 | 33.0 | 35.2 | 21.7 | 13.9 | 13.0 | 20.8 | 10.6 | 9.0 | 7.7 | 11.2 | 8.2 | 9.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 126.4 | 128.8 | 137.3 | 142.6 | 141.2 | 149.6 | 152.4 | 161.7 | 153.9 | 157.9 | 143.5 | 147.6 | 131.6 | 111.1 | 104.8 | 88.1 | 80.0 | 68.6 | 65.7 | 66.7 | 66.8 | 63.7 | 70.6 | 62.3 | 60.5 | 49.1 | 40.7 | 27.3 | 22.8 | 19.9 | 24.4 | 24.9 | 26.5 | 27.0 | 30.0 | 25.8 | 23.7 | 21.2 | 22.9 | 21.7 |
| Prepaid Expenses | 49.8 | 31.2 | 34.6 | 28.4 | 27.1 | 22.0 | 19.9 | 21.2 | 20.5 | 16.6 | 16.2 | 10.7 | 15.4 | 7.2 | 8.0 | 7.9 | 9.0 | 8.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 887.1 | 618.1 | 616.9 | 614.8 | 663.4 | 724.5 | 752.8 | 733.4 | 735.2 | 748.0 | 758.1 | 764.3 | 757.9 | 850.0 | 834.3 | 835.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 83.3 | 83.6 | 77.9 | 77.5 | 79.2 | 78.2 | 81.1 | 78.6 | 77.5 | 76.5 | 75.8 | 73.8 | 74.6 | 68.6 | 72.9 | 58.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 56.5 | 60.4 | 64.9 | 67.6 | 71.0 | 74.5 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 95.7 | 96.2 | 98.4 | 98.4 | 101.0 | 85.3 | 87.4 | 88.2 | 88.3 | 87.8 | 89.4 | 91.1 | 104.7 | 110.6 | 116.5 | 126.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 30.8 | 22.9 | 16.5 | 17.3 | 7.5 | 5.2 | 36.4 | 37.2 | 40.0 | 40.3 | 16.6 | 17.6 | 16.9 | 23.6 | 23.8 | 16.0 | 15.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,153.4 | 881.1 | 874.7 | 875.7 | 922.1 | 967.7 | 957.7 | 937.5 | 941.0 | 952.7 | 939.9 | 946.7 | 954.1 | 1,052.8 | 1,047.5 | 1,036.6 | 1,015.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 59.9 | 47.1 | 47.5 | 55.8 | 59.8 | 44.7 | 48.8 | 47.8 | 48.1 | 49.6 | 46.1 | 57.1 | 55.2 | 55.7 | 61.5 | 50.7 | 45.3 | 28.0 | 27.0 | 27.5 | 28.2 | 17.8 | 20.5 | 16.4 | 21.8 | 17.7 | 16.3 | 9.3 | 11.2 | 6.8 | 6.2 | 3.6 | 3.8 | 5.2 | 7.6 | 6.6 | 4.9 | 7.5 | 5.6 | 6.8 |
| Short Term Debt | - | - | - | - | - | - | 40.6 | 40.5 | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 9.0 | 9.5 | 9.8 | 10.5 | 11.0 | 11.8 | 42.6 | 44.2 | 44.6 | 44.0 | 31.6 | 23.4 | 20.8 | 18.8 | 13.0 | 11.7 | 10.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 20.1 | 19.5 | 21.3 | 19.9 | 20.7 | 18.2 | 18.0 | 17.8 | 17.3 | 17.1 | 17.6 | 17.8 | 15.8 | 13.1 | 12.1 | 9.9 | ||||||||||||||||||||||||
| Accrued Expenses | 19.2 | 21.0 | 12.5 | 13.8 | 13.7 | 18.2 | 12.3 | 13.2 | 10.9 | 12.7 | 14.1 | 13.1 | 10.5 | 9.6 | 7.9 | 7.6 | 6.4 | 9.4 | ||||||||||||||||||||||
| Other Current Liabilities | 84.1 | 75.2 | 96.9 | 100.0 | 91.8 | 49.3 | 38.3 | 34.2 | 30.3 | 28.5 | 33.9 | 27.8 | 30.1 | 29.3 | 31.1 | 23.9 | 22.9 | |||||||||||||||||||||||
| Total Current Liabilities | 248.0 | 242.7 | 252.5 | 251.7 | 288.2 | 247.0 | 259.3 | 240.6 | 193.0 | 195.3 | 187.1 | 174.7 | 171.2 | 165.3 | 173.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 601.8 | 310.0 | 309.6 | 309.1 | 308.7 | 308.3 | 307.8 | 307.4 | - | 285.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 82.7 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 112.9 | 115.0 | 118.4 | 120.0 | 123.0 | 106.4 | 109.5 | 111.4 | 112.7 | 113.6 | 116.0 | 118.4 | 120.9 | 123.5 | 127.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 8.0 | 8.5 | 8.8 | 9.6 | 9.9 | 10.5 | 11.2 | 11.7 | 12.3 | 13.3 | 14.1 | 15.3 | 15.9 | 16.9 | 19.1 | 18.3 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 50.4 | 49.7 | 52.4 | 52.1 | 37.1 | 32.4 | 32.2 | 32.5 | 32.5 | 31.8 | 24.1 | 25.0 | 23.8 | 23.9 | 23.0 | 17.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,021.0 | 725.9 | 741.7 | 742.5 | 766.9 | 704.6 | 720.0 | 703.6 | 698.0 | 639.0 | 625.9 | 617.4 | 615.4 | 612.8 | 625.7 | 587.0 | ||||||||||||||||||||||||
| 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 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,272.9) | (1,252.5) | (1,251.9) | (1,230.8) | (1,178.4) | (1,047.8) | (1,048.6) | (1,025.3) | (994.5) | (951.8) | (921.8) | (888.8) | (853.1) | (729.2) | (713.3) | (664.4) | (649.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 5.0 | 5.6 | 5.2 | 3.7 | 0.1 | (1.9) | 3.9 | (1.3) | (0.9) | 1.4 | (2.2) | (1.2) | (0.1) | (1.8) | (5.1) | (4.3) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 132.4 | 155.2 | 133.0 | 133.3 | 155.3 | 263.1 | 237.7 | 233.9 | 243.1 | 313.6 | 314.0 | 329.2 | 338.8 | 439.9 | 421.8 | 449.6 | 437.4 | |||||||||||||||||||||||
| Total Equity | 132.4 | 155.2 | 133.0 | 133.3 | 155.3 | 263.1 | 237.7 | 233.9 | 243.1 | 313.6 | 314.0 | 329.2 | 338.8 | 439.9 | 421.8 | 449.6 | 437.4 | 433.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 601.8 | 310.0 | 309.6 | 309.1 | 308.7 | 308.3 | 348.4 | 347.9 | - | 285.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 82.7 | - | - | - | - | - | - |
| Net debt | 31.5 | 17.4 | (9.5) | (6.2) | (59.9) | (130.1) | (124.9) | (104.5) | - | (182.9) | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 639.1 | 375.4 | 364.4 | 363.1 | 375.3 | 477.4 | 493.6 | 492.8 | 542.2 | 552.7 | 571.0 | 589.6 | 586.8 | 684.7 | 660.7 | 695.8 | 686.6 | 679.7 | ||||||||||||||||||||||
| Book Value | 132.4 | 155.2 | 133.0 | 133.3 | 155.3 | 263.1 | 237.7 | 233.9 | 243.1 | 313.6 | 314.0 | 329.2 | 338.8 | 439.9 | 421.8 | 449.6 | 437.4 | 433.1 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 6.8 |
| 6.1 |
| 7.8 |
| 6.4 |
| 5.0 |
| 6.1 |
| 6.2 |
| 4.0 |
| 3.6 |
| 6.0 |
| 4.6 |
| 3.8 |
| 3.0 |
| 3.0 |
| 2.9 |
| 2.2 |
| 2.9 |
| 2.5 |
| 4.5 |
| 4.2 |
| 3.8 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 818.5 |
| 811.5 |
| 754.9 |
| 698.3 |
| 661.7 |
| 637.2 |
| 592.3 |
| 539.7 |
| 280.9 |
| 276.1 |
| 246.6 |
| 213.2 |
| 186.0 |
| 187.9 |
| 162.7 |
| 128.3 |
| 114.3 |
| 64.2 |
| 56.0 |
| 65.1 |
| 79.9 |
| 92.1 |
| 71.0 |
| 90.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.0 |
| 50.4 |
| 49.6 |
| 48.9 |
| 50.4 |
| 50.0 |
| 49.3 |
| 44.4 |
| 37.6 |
| 32.9 |
| 28.1 |
| 22.8 |
| 17.2 |
| 17.2 |
| 17.6 |
| 18.2 |
| 18.9 |
| 19.6 |
| 20.3 |
| 21.7 |
| 20.9 |
| 18.4 |
| 17.4 |
| 16.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.1 |
| 27.5 |
| 29.7 |
| 31.5 |
| 33.3 |
| 19.8 |
| 21.3 |
| 21.6 |
| 23.0 |
| 15.6 |
| 16.6 |
| 17.7 |
| 10.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.7 |
| 16.0 |
| 16.6 |
| 8.9 |
| 9.4 |
| 10.1 |
| 10.6 |
| 1.8 |
| 1.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 905.1 |
| 850.3 |
| 795.3 |
| 754.3 |
| 716.4 |
| 673.0 |
| 616.2 |
| 343.3 |
| 326.1 |
| 292.6 |
| 255.1 |
| 214.7 |
| 206.3 |
| 181.6 |
| 158.0 |
| 144.7 |
| 95.3 |
| 88.0 |
| 98.5 |
| 112.7 |
| 112.4 |
| 90.3 |
| 109.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.2 |
| 9.0 |
| 8.0 |
| 6.7 |
| 6.1 |
| 5.2 |
| 4.6 |
| 4.4 |
| 3.9 |
| 8.2 |
| 7.1 |
| 5.5 |
| 4.6 |
| 3.7 |
| 3.0 |
| 2.9 |
| 2.5 |
| 2.3 |
| 3.8 |
| 3.7 |
| 5.2 |
| 9.4 |
| 1.8 |
| 8.1 |
| 9.3 |
| 9.3 |
| 9.3 |
| 9.4 |
| 9.4 |
| 9.4 |
| 9.3 |
| 8.3 |
| 6.3 |
| 6.0 |
| 5.3 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 6.4 |
| 5.1 |
| 4.8 |
| 6.3 |
| 4.6 |
| 5.9 |
| 8.0 |
| 8.0 |
| 5.8 |
| 3.4 |
| 3.9 |
| 3.9 |
| 4.3 |
| 3.2 |
| 2.8 |
| 2.5 |
| 0.8 |
| 2.5 |
| 1.6 |
| 2.0 |
| 2.2 |
| 23.4 |
| 20.7 |
| 18.3 |
| 18.8 |
| 17.3 |
| 16.2 |
| 14.1 |
| 11.9 |
| 11.6 |
| 10.3 |
| 7.2 |
| 6.1 |
| 9.0 |
| 6.8 |
| 5.7 |
| 5.3 |
| 5.7 |
| 5.6 |
| 6.5 |
| 6.5 |
| 6.9 |
| 7.2 |
| 5.3 |
| 139.3 |
| 131.8 |
| 131.9 |
| 119.7 |
| 108.7 |
| 103.4 |
| 103.9 |
| 105.5 |
| 114.3 |
| 99.6 |
| 99.4 |
| 100.3 |
| 84.2 |
| 76.7 |
| 66.3 |
| 58.6 |
| 42.5 |
| 43.7 |
| 36.1 |
| 29.4 |
| 30.8 |
| 29.2 |
| 31.5 |
| 34.8 |
| 27.1 |
| 129.8 |
| 129.2 |
| 23.9 |
| 25.7 |
| 27.4 |
| 29.0 |
| 15.9 |
| 17.9 |
| 17.6 |
| 19.5 |
| 14.1 |
| 15.3 |
| 16.6 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.5 |
| 16.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.4 |
| 17.8 |
| 34.3 |
| 32.5 |
| 28.3 |
| 27.4 |
| 23.9 |
| 21.3 |
| 17.0 |
| 17.7 |
| 10.1 |
| 8.9 |
| 6.4 |
| 4.9 |
| 3.6 |
| 8.1 |
| 8.2 |
| 7.2 |
| 6.8 |
| 7.0 |
| 7.6 |
| 5.3 |
| 3.4 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 577.9 |
| 472.0 |
| 460.6 |
| 449.2 |
| 440.9 |
| 350.1 |
| 346.4 |
| 348.5 |
| 136.2 |
| 131.1 |
| 125.7 |
| 109.7 |
| 93.7 |
| 75.0 |
| 66.2 |
| 132.0 |
| 132.9 |
| 124.5 |
| 115.9 |
| 116.8 |
| 114.6 |
| 118.3 |
| 85.1 |
| 77.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (634.6) |
| (645.4) |
| (651.2) |
| (655.2) |
| (659.2) |
| (676.2) |
| (666.8) |
| (639.7) |
| (624.8) |
| (627.5) |
| (624.6) |
| (623.1) |
| (600.1) |
| (603.8) |
| (569.5) |
| (510.2) |
| (477.6) |
| (466.2) |
| (450.2) |
| (428.4) |
| (404.6) |
| (389.8) |
| (359.9) |
| (3.1) |
| (0.6) |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.0 |
| (0.2) |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.0 |
| (0.0) |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 433.1 |
| 389.7 |
| 346.1 |
| 313.4 |
| 366.3 |
| 326.5 |
| 267.7 |
| 207.2 |
| 195.0 |
| 167.0 |
| 145.3 |
| 121.0 |
| 131.3 |
| 115.4 |
| 26.0 |
| 11.8 |
| (29.1) |
| (28.0) |
| (18.3) |
| (1.9) |
| (5.9) |
| 5.2 |
| 32.1 |
| 389.7 |
| 346.1 |
| 313.4 |
| 366.3 |
| 326.5 |
| 267.7 |
| 207.2 |
| 195.0 |
| 167.0 |
| 145.3 |
| 121.0 |
| 131.3 |
| 115.4 |
| 26.0 |
| 11.8 |
| (29.1) |
| (28.0) |
| (18.3) |
| (1.9) |
| (5.9) |
| 5.2 |
| 32.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 635.3 |
| 589.6 |
| 558.3 |
| 533.4 |
| 486.8 |
| 425.4 |
| 181.2 |
| 176.7 |
| 146.3 |
| 128.9 |
| 109.3 |
| 121.6 |
| 104.1 |
| 85.8 |
| 70.6 |
| 28.1 |
| 26.6 |
| 34.3 |
| 50.7 |
| 60.6 |
| 36.2 |
| 63.8 |
| 389.7 |
| 346.1 |
| 313.4 |
| 366.3 |
| 326.5 |
| 267.7 |
| 207.2 |
| 195.0 |
| 167.0 |
| 145.3 |
| 121.0 |
| 131.3 |
| 115.4 |
| 26.0 |
| 11.8 |
| (29.1) |
| (28.0) |
| (18.3) |
| (1.9) |
| (5.9) |
| 5.2 |
| 32.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |