| (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 | 93.0 | 58.5 | 58.2 | 61.7 | 165.8 | 84.8 | 62.4 | 102.9 | 99.4 | 41.0 | 37.8 | 18.2 | 6.0 | 0.0 | 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 201.2 | 214.9 | 191.8 | 9.6 | - | - | - |
| Cash And Short Term Investments | 93.0 | 58.5 | 58.2 | 61.7 | 165.8 | 84.8 | 62.4 | 102.9 | 300.6 | 255.9 | 229.6 | 27.8 | 6.0 | 0.0 | 0.0 |
| Receivables | |||||||||||||||
| Accounts Receivable | 80.1 | 27.1 | 21.2 | 16.6 | 15.9 | 15.9 | 18.0 | 12.7 | 13.9 | 18.5 | 12.5 | 8.0 | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | 36.2 | 41.9 | 9.4 | 4.5 | 7.3 | 7.6 | 6.1 | 5.6 | 5.4 | 2.8 | 2.5 | 0.8 | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 14.1 | 14.1 | 14.9 | 14.2 | 14.2 | 13.4 | 4.7 | 4.3 | 3.8 | 2.8 | - | - | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 24.8 | 23.5 | 41.7 | 17.3 | 15.1 | 12.1 | 26.6 | 7.0 | 18.9 | 7.5 | 7.6 | 7.1 | 3.6 | 1.0 | 0.3 |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 |
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 78.4 | 93.0 | 110.9 | 75.2 | 61.9 | 58.5 | 36.4 | 32.3 | 43.3 | 58.2 | 144.2 | 70.9 | 161.4 | 61.7 | 151.3 | |||||||||||||||||||||||||
| 28.8 |
| 12.7 |
| 19.3 |
| 12.0 |
| 6.7 |
| 8.1 |
| 5.0 |
| 4.1 |
| 3.1 |
| 4.8 |
| 2.4 |
| 0.8 |
| 1.4 |
| 0.0 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 437.6 | 416.7 | 616.8 | 486.4 | 582.8 | 410.4 | 429.1 | 495.7 | 325.8 | 332.4 | 301.9 | 37.3 | 7.5 | 0.0 | 0.0 |
| - |
| Accumulated Depreciation | 10.1 | 8.8 | 7.4 | 5.2 | 3.0 | 3.9 | 1.8 | 1.1 | 0.6 | 0.2 | - | - | - | - | - |
| Property,Plant & Equipment Net | 4.0 | 5.3 | 7.5 | 9.0 | 11.1 | 9.4 | 2.9 | 3.1 | 3.2 | 2.6 | 0.4 | 0.7 | 0.1 | 0.0 | 0.0 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | 0.0 | - | - | - | - | 0.0 | 15.0 | 0.0 | - | - | - | - | - | - |
| Goodwill | - | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | - | - | - |
| Intangible Assets | 113.9 | 104.0 | 104.4 | 97.1 | 148.4 | 154.1 | 157.2 | 186.7 | 184.8 | 182.0 | 161.5 | 94.3 | 2.0 | 2.2 | - |
| Operating Lease Right Of Use Assets | 10.6 | 14.3 | 18.1 | 21.0 | 23.2 | 25.7 | 7.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 8.9 | 18.2 | 10.7 | 10.7 | 11.1 | 7.8 | 14.7 | 7.7 | 5.6 | 7.4 | 1.9 | 2.3 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 605.2 | 594.1 | 788.9 | 672.6 | 776.6 | 607.4 | 604.8 | 709.2 | 520.3 | 525.3 | 512.3 | 135.5 | 20.5 | 2.4 | 0.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | 2.8 | 7.1 | 12.0 | 16.3 | 0.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.9 | 5.4 | 4.9 | 4.4 | 3.9 | 0.4 | 2.6 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 126.0 | 86.0 | 119.0 | 95.7 | 75.2 | 56.8 | 51.7 | 49.7 | 36.0 | 33.3 | 23.8 | 27.9 | 4.9 | 2.5 | 0.2 |
| Other Current Liabilities | 3.2 | 17.1 | 5.2 | 5.7 | 6.2 | 6.0 | 8.6 | 6.2 | 3.9 | 1.8 | 1.0 | 0.2 | - | - | - |
| Total Current Liabilities | 159.9 | 200.8 | 177.9 | 142.2 | 124.1 | 92.7 | 95.4 | 104.6 | 85.7 | 83.3 | 87.0 | 107.5 | 36.6 | 5.8 | 0.6 |
| Operating Lease Liabilities Non-Current |
| 11.1 |
| 17.2 |
| 22.6 |
| 27.5 |
| 31.5 |
| 28.3 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | 1.8 | 10.9 | 20.4 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | 0.0 | 6.4 | 24.3 | 0.1 | 2.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.6 | 6.8 | 10.3 | 9.4 | 12.3 | 12.2 | 20.9 | 17.5 | 2.5 | 4.0 | 3.1 | 1.6 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 490.4 | 535.0 | 588.1 | 629.7 | 474.5 | 396.2 | 383.6 | 390.9 | 227.2 | 217.5 | 212.3 | 172.7 | 40.2 | 5.8 | 0.6 |
| Additional Paid In Capital |
| 1,588.7 |
| 1,506.3 |
| 1,327.9 |
| 1,060.0 |
| 1,068.6 |
| 798.0 |
| 636.9 |
| 589.8 |
| 471.8 |
| 421.3 |
| 365.8 |
| 140.9 |
| 49.6 |
| 30.2 |
| 2.8 |
| Retained Earnings | (1,472.7) | (1,447.2) | (1,125.6) | (1,014.2) | (766.0) | (585.9) | (416.4) | (270.0) | (177.7) | (113.1) | (65.2) | (179.2) | (68.2) | (33.6) | - |
| Accumulated Other Comprehensive Income | (1.2) | (0.1) | (1.5) | (2.9) | (0.6) | (0.9) | 0.7 | (1.5) | (1.0) | (0.5) | (0.7) | 4.3 | (0.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 0.0 | 3.2 | 1.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 114.8 | 59.1 | 200.8 | 42.9 | 302.1 | 211.2 | 221.2 | 318.3 | 293.1 | 307.8 | 300.0 | (37.3) | (19.7) | (3.4) | (0.5) |
| Total Equity | 114.8 | 59.1 | 200.8 | 42.9 | 302.1 | 211.2 | 221.2 | 318.3 | 293.1 | 307.8 | 300.0 | (37.3) | (19.7) | (3.4) | (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 277.7 | 216.0 | 438.9 | 344.3 | 458.7 | 317.7 | 333.6 | 391.1 | 240.1 | 249.1 | 215.0 | (70.2) | (29.1) | (5.8) | (0.5) |
| Book Value | 114.8 | 59.1 | 200.8 | 42.9 | 302.1 | 211.2 | 221.2 | 318.3 | 293.1 | 307.8 | 300.0 | (37.3) | (19.7) | (3.4) | (0.5) |
| Tangible Book Value | 1.0 | (45.7) | 95.6 | (55.0) | 152.8 | 56.2 | 63.1 | 130.6 | 107.4 | 124.8 | 137.5 | (132.5) | (21.7) | (5.6) | - |
| 179.8 |
| 256.6 |
| 165.8 |
| 150.3 |
| 83.3 |
| 148.2 |
| 84.8 |
| 200.5 |
| 237.2 |
| 67.0 |
| 62.4 |
| 65.2 |
| 75.7 |
| 69.8 |
| 102.9 |
| 154.8 |
| 89.3 |
| 61.1 |
| 99.4 |
| 99.0 |
| 89.3 |
| 41.9 |
| 41.0 |
| 23.9 |
| 21.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 166.4 | 202.9 | 201.2 | 204.9 | 206.7 | 206.3 | 214.9 | 250.4 | 200.4 |
| Cash And Short Term Investments | 78.4 | 93.0 | 110.9 | 75.2 | 61.9 | 58.5 | 36.4 | 32.3 | 43.3 | 58.2 | 144.2 | 70.9 | 161.4 | 61.7 | 151.3 | 179.8 | 256.6 | 165.8 | 150.3 | 83.3 | 148.2 | 84.8 | 200.5 | 237.2 | 67.0 | 62.4 | 65.2 | 75.7 | 69.8 | 102.9 | 154.8 | 255.7 | 264.1 | 300.6 | 303.9 | 296.0 | 248.2 | 255.9 | 274.3 | 221.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 87.3 | 80.1 | 83.0 | 38.7 | 34.4 | 27.1 | 25.2 | 24.5 | 22.7 | 21.2 | 14.6 | 20.4 | 21.5 | 16.6 | 12.7 | 16.7 | 14.7 | 15.9 | 13.4 | 11.9 | 13.1 | 15.9 | 15.0 | 14.1 | 18.1 | 18.0 | 16.8 | 15.5 | 12.7 | 12.7 | 13.5 | 12.3 | 13.0 | 13.9 | 14.5 | 13.3 | 15.4 | 18.5 | 15.0 | 16.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 37.1 | 36.2 | 37.5 | 37.7 | 38.0 | 41.9 | 42.9 | 43.0 | 42.3 | 40.9 | 20.8 | 18.8 | 6.7 | 4.5 | 7.3 | 7.6 | 6.5 | 7.3 | 6.6 | 7.4 | 7.2 | 7.6 | 7.3 | 6.3 | 6.6 | 6.1 | 5.3 | 5.1 | 5.6 | 5.6 | 5.1 | 5.4 | 5.1 | 5.4 | 4.3 | 4.4 | 4.8 | 2.8 | 3.3 | 2.7 |
| Prepaid Expenses | 34.3 | 28.8 | 28.0 | 17.2 | 13.6 | 12.7 | 15.8 | 13.1 | 12.8 | 19.3 | 16.2 | 11.6 | 15.1 | 12.0 | 8.5 | 9.3 | 6.5 | 6.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 392.7 | 437.6 | 371.1 | 379.6 | 374.2 | 416.7 | 324.7 | 369.0 | 481.1 | 616.8 | 686.2 | 542.1 | 604.9 | 486.4 | 534.8 | 586.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3.6 | 4.0 | 4.3 | 4.6 | 4.9 | 5.3 | 6.2 | 6.6 | 6.9 | 7.5 | 8.0 | 8.6 | 9.1 | 9.0 | 9.6 | 10.1 | 10.6 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | ||||||||||||||||||||||
| Intangible Assets | 110.0 | 113.9 | 109.4 | 105.6 | 103.8 | 104.0 | 104.2 | 105.2 | 101.2 | 104.4 | 106.9 | 154.5 | 162.9 | 97.1 | 149.5 | 149.9 | 153.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 9.7 | 10.6 | 11.5 | 12.3 | 13.2 | 14.3 | 15.7 | 16.5 | 17.3 | 18.1 | 18.8 | 19.6 | 20.3 | 21.0 | 21.3 | 21.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 8.5 | 8.9 | 10.3 | 19.6 | 18.7 | 18.2 | 17.1 | 16.9 | 19.3 | 10.7 | 12.9 | 11.8 | 11.0 | 10.7 | 11.1 | 10.8 | 10.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 555.2 | 605.2 | 538.6 | 555.3 | 548.8 | 594.1 | 504.4 | 551.1 | 663.5 | 788.9 | 832.9 | 736.4 | 808.2 | 672.6 | 726.2 | 779.5 | 828.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 12.9 | 24.8 | 18.2 | 19.1 | 15.4 | 23.5 | 23.2 | 25.8 | 16.7 | 41.7 | 24.7 | 19.9 | 16.7 | 17.3 | 14.0 | 11.8 | 18.4 | 15.1 | 5.8 | 8.3 | 15.0 | 12.1 | 9.4 | 10.2 | 10.0 | 26.6 | 13.8 | 12.5 | 7.6 | 7.0 | 9.3 | 7.8 | 9.4 | 18.9 | 7.4 | 9.1 | 4.7 | 7.5 | 3.1 | 6.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | 3.8 | 5.4 | 6.5 | 7.1 | 9.0 | 10.2 | 11.0 | 12.0 | 11.4 | 12.5 | 14.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.0 | 5.9 | 5.7 | 5.6 | 5.5 | 5.4 | 5.3 | 5.2 | 5.0 | 4.9 | 4.8 | 4.7 | 4.5 | 4.4 | 4.2 | 4.1 | ||||||||||||||||||||||||
| Accrued Expenses | 104.4 | 126.0 | 105.8 | 81.7 | 77.1 | 86.0 | 83.9 | 79.6 | 139.6 | 119.0 | 95.7 | 88.7 | 85.8 | 95.7 | 88.4 | 82.7 | 69.2 | |||||||||||||||||||||||
| Other Current Liabilities | 2.1 | 3.2 | 5.4 | 14.3 | 15.8 | 17.1 | 5.2 | 5.2 | 5.4 | 5.2 | 5.2 | 5.2 | 5.7 | 5.7 | 5.7 | 6.0 | 6.1 | |||||||||||||||||||||||
| Total Current Liabilities | 125.4 | 159.9 | 135.1 | 189.5 | 182.5 | 200.8 | 190.0 | 121.3 | 173.2 | 177.9 | 139.4 | 135.7 | 130.6 | 142.2 | 131.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 9.6 | 11.1 | 12.6 | 14.1 | 15.6 | 17.2 | 18.6 | 19.9 | 21.3 | 22.6 | 23.9 | 25.1 | 26.3 | 27.5 | 28.3 | 29.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | 0.0 | 0.9 | 1.8 | 4.6 | 6.8 | 8.8 | 10.9 | 12.9 | 16.2 | 19.7 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 9.4 | 7.6 | 5.9 | 7.9 | 7.3 | 6.8 | 16.3 | 16.6 | 16.4 | 10.3 | 8.4 | 8.7 | 9.1 | 9.4 | 9.3 | 9.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 456.5 | 490.4 | 465.0 | 522.6 | 516.0 | 535.0 | 534.9 | 536.0 | 589.5 | 588.1 | 553.1 | 619.9 | 619.1 | 629.7 | 625.5 | 622.8 | ||||||||||||||||||||||||
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 1,609.6 | 1,588.7 | 1,550.1 | 1,534.7 | 1,522.1 | 1,506.3 | 1,357.5 | 1,348.9 | 1,337.6 | 1,327.9 | 1,318.9 | 1,306.5 | 1,291.9 | 1,060.0 | 1,048.8 | 1,036.5 | ||||||||||||||||||||||||
| Retained Earnings | (1,509.8) | (1,472.7) | (1,475.4) | (1,501.1) | (1,488.4) | (1,447.2) | (1,386.9) | (1,332.1) | (1,261.7) | (1,125.6) | (1,035.4) | (1,186.2) | (1,100.6) | (1,014.2) | (948.4) | (878.7) | (811.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.1) | (1.2) | (1.1) | (0.8) | (0.8) | (0.1) | (1.0) | (1.6) | (1.9) | (1.5) | (3.7) | (3.9) | (2.2) | (2.9) | 0.3 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 98.7 | 114.8 | 73.6 | 32.7 | 32.8 | 59.1 | (30.5) | 15.1 | 74.1 | 200.8 | 279.8 | 116.5 | 189.1 | 42.9 | 100.7 | 156.7 | 208.1 | |||||||||||||||||||||||
| Total Equity | 98.7 | 114.8 | 73.6 | 32.7 | 32.8 | 59.1 | (30.5) | 15.1 | 74.1 | 200.8 | 279.8 | 116.5 | 189.1 | 42.9 | 100.7 | 156.7 | 208.1 | 302.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 267.2 | 277.7 | 236.0 | 190.0 | 191.7 | 216.0 | 134.7 | 247.7 | 307.8 | 438.9 | 546.8 | 406.3 | 474.3 | 344.3 | 403.8 | 462.3 | 511.6 | 458.7 | ||||||||||||||||||||||
| Book Value | 98.7 | 114.8 | 73.6 | 32.7 | 32.8 | 59.1 | (30.5) | 15.1 | 74.1 | 200.8 | 279.8 | 116.5 | 189.1 | 42.9 | 100.7 | 156.7 | 208.1 | 302.1 | ||||||||||||||||||||||
| Tangible Book Value | (11.3) | 1.0 | (36.7) | (73.7) | (71.8) | (45.7) | (135.5) | (90.8) | (27.9) | 95.6 | 172.1 | (38.9) | 25.4 | (55.0) | (49.7) | 5.9 | 53.9 | |||||||||||||||||||||||
| 7.5 |
| 7.3 |
| 6.7 |
| 8.1 |
| 5.5 |
| 7.7 |
| 5.3 |
| 5.0 |
| 8.6 |
| 9.2 |
| 8.2 |
| 4.1 |
| 3.5 |
| 2.9 |
| 2.0 |
| 3.1 |
| 2.6 |
| 2.3 |
| 3.2 |
| 4.8 |
| 3.6 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 631.1 |
| 582.8 |
| 579.1 |
| 549.8 |
| 565.0 |
| 410.4 |
| 497.7 |
| 505.6 |
| 406.6 |
| 429.1 |
| 439.7 |
| 457.0 |
| 475.5 |
| 495.7 |
| 503.0 |
| 278.9 |
| 286.8 |
| 325.8 |
| 325.3 |
| 319.7 |
| 322.4 |
| 332.4 |
| 342.6 |
| 300.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| 11.5 |
| 11.7 |
| 11.7 |
| 9.4 |
| 5.7 |
| 2.9 |
| 2.6 |
| 2.9 |
| 2.9 |
| 3.0 |
| 3.0 |
| 3.1 |
| 3.3 |
| 3.5 |
| 3.0 |
| 3.2 |
| 2.7 |
| 2.5 |
| 2.4 |
| 2.6 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 148.4 |
| 148.7 |
| 150.0 |
| 151.3 |
| 153.2 |
| 154.2 |
| 155.4 |
| 156.1 |
| 157.2 |
| 157.8 |
| 158.9 |
| 159.8 |
| 186.7 |
| 186.5 |
| 187.5 |
| 188.6 |
| 184.8 |
| 179.6 |
| 180.4 |
| 181.0 |
| 182.0 |
| 183.3 |
| 184.4 |
| 22.6 |
| 23.2 |
| 23.8 |
| 24.4 |
| 25.0 |
| 34.6 |
| 26.3 |
| 34.6 |
| 0.0 |
| - |
| 7.3 |
| 7.6 |
| 8.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| 34.9 |
| 34.4 |
| 35.0 |
| 33.5 |
| 33.7 |
| 13.9 |
| 6.8 |
| 14.7 |
| 12.5 |
| 12.7 |
| 13.5 |
| 7.7 |
| 7.4 |
| 5.4 |
| 6.5 |
| 5.6 |
| 7.1 |
| 3.6 |
| 3.7 |
| 7.4 |
| 2.0 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 776.6 |
| 775.1 |
| 746.8 |
| 764.0 |
| 607.4 |
| 692.2 |
| 678.7 |
| 573.1 |
| 604.8 |
| 613.8 |
| 647.6 |
| 667.7 |
| 709.2 |
| 716.2 |
| 491.1 |
| 500.8 |
| 520.3 |
| 520.5 |
| 507.1 |
| 510.4 |
| 525.3 |
| 532.4 |
| 534.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.3 |
| 16.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 3.9 |
| 3.8 |
| 2.6 |
| 1.1 |
| - |
| 0.8 |
| 1.4 |
| 2.5 |
| - |
| 2.7 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.2 |
| 63.3 |
| 62.5 |
| 46.5 |
| 56.8 |
| 50.3 |
| 44.4 |
| 41.6 |
| 51.7 |
| 47.9 |
| 50.6 |
| 46.6 |
| 49.7 |
| 43.3 |
| 35.3 |
| 31.6 |
| 36.0 |
| 32.3 |
| 27.6 |
| 30.2 |
| 33.3 |
| 40.4 |
| 23.2 |
| 6.2 |
| 10.1 |
| 8.9 |
| 7.3 |
| 6.3 |
| 6.8 |
| 7.4 |
| 8.4 |
| 8.6 |
| 8.4 |
| 8.4 |
| 8.3 |
| 6.2 |
| 3.8 |
| 3.5 |
| 4.0 |
| 3.9 |
| 4.0 |
| 1.6 |
| 1.7 |
| 1.8 |
| 1.1 |
| 1.2 |
| 124.5 |
| 119.5 |
| 124.1 |
| 113.2 |
| 97.0 |
| 85.0 |
| 92.7 |
| 75.4 |
| 69.9 |
| 68.1 |
| 95.4 |
| 88.0 |
| 90.6 |
| 104.1 |
| 104.6 |
| 99.9 |
| 103.5 |
| 56.5 |
| 85.7 |
| 83.9 |
| 79.6 |
| 76.6 |
| 83.3 |
| 86.0 |
| 80.1 |
| 30.4 |
| 31.5 |
| 32.5 |
| 32.9 |
| 31.2 |
| - |
| 27.9 |
| 6.9 |
| 0.0 |
| - |
| 7.8 |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.4 |
| 24.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 4.4 |
| 6.4 |
| 8.5 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| 12.3 |
| 43.3 |
| 43.7 |
| 43.2 |
| 40.5 |
| 40.3 |
| 19.5 |
| 13.3 |
| 20.9 |
| 21.5 |
| 22.1 |
| 23.4 |
| 17.5 |
| 4.9 |
| 4.9 |
| 4.6 |
| 2.5 |
| 3.8 |
| 3.9 |
| 3.9 |
| 4.0 |
| 2.5 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 620.3 |
| 474.5 |
| 467.7 |
| 414.5 |
| 401.4 |
| 396.2 |
| 390.8 |
| 360.0 |
| 347.3 |
| 383.6 |
| 367.9 |
| 370.5 |
| 382.0 |
| 390.9 |
| 397.1 |
| 203.2 |
| 201.3 |
| 227.2 |
| 216.0 |
| 211.3 |
| 209.4 |
| 217.5 |
| 224.8 |
| 219.6 |
| 1,021.5 |
| 1,068.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (766.0) |
| (714.4) |
| (678.8) |
| (639.7) |
| (585.9) |
| (464.3) |
| (441.7) |
| (415.6) |
| (416.4) |
| (386.2) |
| (349.7) |
| (311.0) |
| (270.0) |
| (262.6) |
| (208.0) |
| (185.7) |
| (177.7) |
| (160.0) |
| (142.2) |
| (129.0) |
| (113.1) |
| (104.5) |
| (67.3) |
| (1.1) |
| (1.7) |
| (0.6) |
| (0.5) |
| (0.6) |
| (0.3) |
| (0.9) |
| 0.4 |
| 1.4 |
| (1.5) |
| 0.7 |
| 1.2 |
| 0.8 |
| 0.1 |
| (1.5) |
| (1.1) |
| (1.2) |
| (1.5) |
| (1.0) |
| (0.6) |
| (0.6) |
| (0.4) |
| (0.5) |
| (0.3) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 302.1 |
| 307.4 |
| 332.3 |
| 362.7 |
| 211.2 |
| 301.4 |
| 318.6 |
| 225.7 |
| 221.2 |
| 246.0 |
| 277.1 |
| 285.7 |
| 318.3 |
| 319.1 |
| 288.0 |
| 299.5 |
| 293.1 |
| 304.5 |
| 295.8 |
| 300.9 |
| 307.8 |
| 307.6 |
| 314.4 |
| 307.4 |
| 332.3 |
| 362.7 |
| 211.2 |
| 301.4 |
| 318.6 |
| 225.7 |
| 221.2 |
| 246.0 |
| 277.1 |
| 285.7 |
| 318.3 |
| 319.1 |
| 288.0 |
| 283.8 |
| 293.1 |
| 304.5 |
| 295.8 |
| 300.9 |
| 307.8 |
| 307.6 |
| 314.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 465.9 |
| 452.8 |
| 480.0 |
| 317.7 |
| 422.3 |
| 435.6 |
| 338.5 |
| 333.6 |
| 351.7 |
| 366.4 |
| 371.4 |
| 391.1 |
| 403.1 |
| 175.4 |
| 230.3 |
| 240.1 |
| 241.4 |
| 240.0 |
| 245.8 |
| 249.1 |
| 256.6 |
| 220.1 |
| 307.4 |
| 332.3 |
| 362.7 |
| 211.2 |
| 301.4 |
| 318.6 |
| 225.7 |
| 221.2 |
| 246.0 |
| 277.1 |
| 285.7 |
| 318.3 |
| 319.1 |
| 288.0 |
| 299.5 |
| 293.1 |
| 304.5 |
| 295.8 |
| 300.9 |
| 307.8 |
| 307.6 |
| 314.4 |
| 152.8 |
| 157.8 |
| 181.4 |
| 210.4 |
| 57.1 |
| 146.3 |
| 162.3 |
| 68.7 |
| 63.1 |
| 87.2 |
| 117.2 |
| 125.0 |
| 130.6 |
| 131.6 |
| 99.6 |
| 110.0 |
| 107.4 |
| 124.0 |
| 114.5 |
| 119.0 |
| 124.8 |
| 123.4 |
| 129.0 |