| (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 | 148.9 | 87.5 | 45.6 | 32.5 | 44.3 | 5.1 | 6.1 | 6.9 | 12.6 | 7.1 | 10.1 | 8.8 | 14.2 | 25.0 | 30.7 | 21.1 | 24.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 11.8 | 0.0 | 10.0 | 0.0 | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 148.9 | 87.5 | 45.6 | 32.5 | 44.3 | 5.1 | 17.9 | 6.9 | 22.6 | 7.1 | 10.1 | 8.8 | 14.2 | 25.0 | 30.7 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Current Assets | |||||||||||||||||
| Inventory | 79.3 | 75.8 | 6.2 | 66.6 | 29.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 1.9 | 1.0 | 1.9 | 2.8 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 78.2 | 28.5 | 26.7 | 26.3 | 12.8 | 12.6 | 12.7 | 12.9 | 12.5 | 12.5 | 12.2 | - | - | - | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | 0.5 | 0.4 | - | - | - | - | - | - | |
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | 0.0 | 10.1 | 19.9 | 19.6 | 9.5 | 19.3 | 19.2 | 18.1 | 18.5 | 7.0 | 0.0 | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.5 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | 1.5 | 0.0 | 20.2 | 19.9 | 19.6 | 19.5 | 19.3 | 19.2 | 19.8 | 18.5 | 7.8 | 0.0 | - | - | |
| (in millions of USD) | Q3 FY 26 | 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 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 488.1 | 486.3 | 454.7 | 148.9 | 71.4 | 61.5 | 190.6 | 87.5 | 87.7 | 82.3 | 50.2 | 45.6 | 17.5 | 32.6 | 21.0 | |||||||||||||||||||||||||
| 21.1 |
| 24.3 |
| - |
| - |
| - |
| Prepaid Expenses | 5.8 | 3.1 | 2.7 | 2.9 | 1.4 | 1.1 | 1.3 | 1.0 | 0.7 | 0.5 | 0.4 | 0.7 | 1.1 | 0.7 | 0.3 | - | - |
| Other Current Assets | - | 0.7 | 0.7 | 0.2 | 0.1 | 0.1 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 234.0 | 235.2 | 55.2 | 102.2 | 75.0 | 6.6 | 19.7 | 8.3 | 23.6 | 8.0 | 10.8 | 11.5 | 16.5 | 27.9 | 33.9 | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | 10.7 | 8.0 | 7.0 | 6.1 | 5.5 | 5.6 | 5.7 | 5.8 | 5.7 | 5.6 | 5.3 | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 67.5 | 20.5 | 19.7 | 20.2 | 7.4 | 7.0 | 7.0 | 7.1 | 6.8 | 6.9 | 6.9 | 8.0 | 8.7 | 9.1 | 8.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 55.8 | 58.8 | 48.1 | 24.2 | 20.7 | 11.5 | 8.7 | 0.7 | 0.2 | 0.0 | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | 0.1 | 0.1 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.0 | 3.9 | 3.1 | 3.6 | 0.6 | 0.8 | 0.2 | 0.6 | 1.0 | 1.6 | 0.0 | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | 81.3 | 48.6 | 48.2 | 47.1 | - | - | - | - | - | - |
| Total Assets | 1,107.7 | 889.8 | 737.6 | 354.2 | 169.5 | 91.4 | 101.0 | 89.6 | 72.2 | 56.2 | 57.9 | 64.7 | 73.3 | 85.1 | 65.4 | - | - |
| - |
| Short Term Debt | - | - | 1.5 | 0.0 | 10.1 | - | - | 10.0 | 0.0 | 0.0 | 1.7 | 0.0 | 0.8 | 0.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 6.9 | 4.1 | 2.5 | 3.9 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 0.7 | 0.3 | 0.2 | 0.3 | 0.4 | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 26.4 | 29.2 | 12.2 | 8.5 | 13.3 | 2.0 | 3.1 | 12.3 | 2.4 | 1.8 | 4.6 | 2.3 | 4.8 | 5.5 | 3.9 | - | - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 62.1 | 64.3 | 71.1 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.3 | 1.5 | 1.0 | 1.0 | 0.3 | 0.5 | 0.1 | - | 0.0 | 0.3 | 0.0 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 123.8 | 111.7 | 105.8 | 27.3 | 18.1 | 27.0 | 26.8 | 26.4 | 26.0 | 25.7 | 26.9 | 25.2 | 15.8 | 9.2 | 6.3 | - | - |
| - |
| Additional Paid In Capital | 1,404.4 | 1,110.4 | 924.7 | 613.2 | 442.0 | 341.1 | 336.0 | 308.1 | 272.7 | 239.7 | 222.9 | 208.0 | 200.0 | 196.5 | 154.6 | - | - |
| Retained Earnings | (406.6) | (318.9) | (289.7) | (286.4) | (291.6) | (276.8) | (262.2) | (245.2) | (227.3) | (209.4) | (192.0) | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (14.4) | (13.8) | (3.6) | (0.2) | 0.5 | (0.1) | 0.0 | 0.1 | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 983.9 | 778.1 | 631.8 | 326.9 | 151.5 | 64.4 | 74.2 | 63.2 | 46.1 | 30.4 | 31.0 | 39.4 | 57.4 | 75.9 | 59.1 | 42.0 | 37.8 |
| Total Equity | 983.9 | 778.1 | 631.8 | 326.9 | 151.5 | 64.4 | 74.2 | 63.2 | 46.1 | 30.4 | 31.0 | 39.4 | 57.4 | 75.9 | 59.1 | 42.0 | 37.8 |
| - |
| Net debt | - | - | (44.1) | (32.5) | (24.2) | 14.7 | 1.7 | 12.6 | (3.3) | 12.1 | 9.7 | 9.6 | (6.4) | (25.0) | - | - | - |
| Working Capital | 207.6 | 206.0 | 43.0 | 93.7 | 61.8 | 4.6 | 16.6 | (4.0) | 21.1 | 6.2 | 6.2 | 9.2 | 11.7 | 22.5 | 30.0 | - | - |
| Book Value | 983.9 | 778.1 | 631.8 | 326.9 | 151.5 | 64.4 | 74.2 | 63.2 | 46.1 | 30.4 | 31.0 | 39.4 | 57.4 | 75.9 | 59.1 | 42.0 | 37.8 |
| Tangible Book Value | - | - | - | - | - | - | - | - | 46.0 | 30.3 | - | - | - | - | - | - | - |
| 32.5 |
| 23.8 |
| 22.7 |
| 96.3 |
| 44.3 |
| 43.9 |
| 8.7 |
| 6.7 |
| - |
| 7.4 |
| 10.3 |
| 13.1 |
| 6.1 |
| 6.1 |
| 4.0 |
| 9.5 |
| 6.9 |
| 11.2 |
| 3.6 |
| 10.0 |
| 12.6 |
| 9.3 |
| 27.7 |
| 4.3 |
| 7.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.3 | - | - | - | 11.7 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.0 | 4.0 | 10.0 | - | - | - | - | - | 14.9 | 18.0 | 15.0 | 0.0 | 1.0 | 12.2 | 8.6 | 10.0 | 16.0 | - | - | 0.0 |
| Cash And Short Term Investments | 488.1 | 486.3 | 454.7 | 148.9 | 71.4 | 61.5 | 190.6 | 87.5 | 87.7 | 82.3 | 50.2 | 45.6 | 17.5 | 32.6 | 21.0 | 32.5 | 23.8 | 22.7 | 96.3 | 44.3 | 47.9 | 12.7 | 16.7 | - | 7.4 | 10.3 | 13.1 | 6.1 | 21.0 | 22.0 | 24.5 | 6.9 | 12.2 | 15.8 | 18.6 | 22.6 | 25.3 | 27.7 | 4.3 | 7.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | 20.2 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 86.5 | 84.7 | 81.7 | 79.3 | 76.4 | 75.7 | 66.1 | 75.8 | 63.4 | 63.4 | 42.9 | 6.2 | 26.6 | 21.0 | 29.2 | 66.6 | 57.4 | 40.2 | 66.6 | 29.2 | 26.4 | 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 | 0.3 |
| Prepaid Expenses | 7.1 | 6.4 | 6.6 | 5.8 | 4.9 | 4.0 | 3.8 | 3.1 | 3.4 | 3.2 | 10.4 | 2.7 | 2.5 | 3.1 | 3.6 | 2.9 | 2.2 | 2.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | 0.3 | 0.7 | 0.7 | 1.0 | 0.7 | 0.5 | 0.7 | 1.7 | 0.9 | 1.2 | 0.2 | 0.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 581.6 | 597.7 | 543.0 | 234.0 | 152.7 | 141.4 | 261.2 | 235.2 | 155.5 | 149.6 | 104.2 | 55.2 | 48.3 | 57.6 | 54.9 | 102.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 84.2 | 81.0 | - | 78.2 | 77.5 | 75.4 | 29.7 | 28.5 | 27.7 | 27.7 | 27.3 | 26.7 | 26.6 | - | - | 26.3 | 26.4 | 26.1 | 12.8 | 12.8 | 12.8 | 13.1 | 12.6 | - | 12.6 | 12.6 | 12.7 | 12.7 | 12.8 | 12.7 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.5 | 12.5 | 12.4 | 12.5 | 12.5 |
| Accumulated Depreciation | 13.8 | 12.7 | - | 10.7 | 10.0 | 9.1 | 8.4 | 8.0 | 7.8 | 7.6 | 7.3 | 7.0 | 6.8 | - | - | 6.1 | 6.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 70.4 | 68.3 | 67.8 | 67.5 | 67.5 | 66.3 | 21.3 | 20.5 | 20.0 | 20.1 | 20.1 | 19.7 | 19.8 | 20.0 | 20.1 | 20.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 63.8 | 59.7 | 55.9 | 55.8 | 55.6 | 55.2 | 58.4 | 58.8 | 62.5 | 56.5 | 53.4 | 48.1 | 45.9 | 47.6 | 46.1 | 24.2 | 24.8 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 42.5 | 2.5 | 2.6 | 3.0 | 3.7 | 3.0 | 3.1 | 3.9 | 3.3 | 3.4 | 3.5 | 3.1 | 3.1 | 2.9 | 3.1 | 3.6 | 3.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,538.1 | 1,532.6 | 1,428.5 | 1,107.7 | 1,007.8 | 982.0 | 917.8 | 889.8 | 878.3 | 878.9 | 798.1 | 737.6 | 722.1 | 733.3 | 695.5 | 354.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 0.7 | 0.7 | 0.7 | 0.7 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.5 | |||||||||||||||||||||||
| Total Current Liabilities | 17.8 | 20.8 | 19.6 | 26.4 | 15.1 | 15.0 | 12.7 | 29.2 | 14.3 | 21.8 | 30.6 | 12.2 | 9.6 | 12.9 | 17.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 10.1 | - | - | 18.3 | - | 19.4 | 19.0 | 20.0 | 19.6 | 19.2 | 18.8 | 4.8 | 9.5 | 14.2 | 19.9 | 19.6 | 19.3 | 19.0 | 19.8 | 19.5 | 19.2 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 61.3 | 62.0 | 60.8 | 62.1 | 62.6 | 60.6 | 62.7 | 64.3 | 65.9 | 68.7 | 66.4 | 71.1 | 68.3 | 69.2 | 68.8 | 0.5 | 0.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.2 | 1.2 | 1.2 | 1.3 | 1.4 | 1.5 | 1.4 | 1.5 | 1.5 | 1.6 | 1.5 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 116.6 | 119.7 | 116.0 | 123.8 | 115.0 | 104.7 | 93.8 | 111.7 | 99.6 | 109.7 | 115.9 | 105.8 | 100.3 | 108.6 | 114.0 | 27.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 1,915.6 | 1,854.1 | 1,745.8 | 1,404.4 | 1,285.8 | 1,250.4 | 1,178.2 | 1,110.4 | 1,094.8 | 1,059.3 | 982.8 | 924.7 | 921.6 | 909.9 | 882.2 | 613.2 | ||||||||||||||||||||||||
| Retained Earnings | (483.2) | (430.8) | (416.9) | (406.6) | (379.5) | (349.3) | (339.1) | (318.9) | (303.8) | (284.1) | (286.4) | (289.7) | (290.2) | (279.2) | (290.1) | (286.4) | (291.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (11.5) | (10.8) | (16.9) | (14.4) | (13.9) | (24.3) | (15.6) | (13.8) | (12.8) | (6.9) | (14.7) | (3.6) | (9.9) | (6.3) | (11.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,421.5 | 1,413.0 | 1,312.5 | 983.9 | 892.8 | 877.2 | 824.0 | 778.1 | 778.6 | 769.2 | 682.2 | 631.8 | 621.8 | 624.7 | 581.4 | 326.9 | 307.5 | |||||||||||||||||||||||
| Total Equity | 1,421.5 | 1,413.0 | 1,312.5 | 983.9 | 892.8 | 877.2 | 824.0 | 778.1 | 778.6 | 769.2 | 682.2 | 631.8 | 621.8 | 624.7 | 581.4 | 326.9 | 307.5 | 279.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 10.3 | 20.2 | 9.8 | - | 20.3 | - | 19.4 | 19.0 | 20.0 | 19.6 | 19.2 | 18.8 | 19.8 | 19.5 | 19.2 | 19.9 | 19.6 | 19.3 | 19.0 | 19.8 | 19.5 | 19.2 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (23.8) | (22.7) | (86.0) | |||||||||||||||||||||
| Working Capital | 563.8 | 576.8 | 523.4 | 207.6 | 137.6 | 126.5 | 248.5 | 206.0 | 141.2 | 127.7 | 73.6 | 43.0 | 38.7 | 44.7 | 37.3 | 93.7 | 88.2 | 61.7 | ||||||||||||||||||||||
| Book Value | 1,421.5 | 1,413.0 | 1,312.5 | 983.9 | 892.8 | 877.2 | 824.0 | 778.1 | 778.6 | 769.2 | 682.2 | 631.8 | 621.8 | 624.7 | 581.4 | 326.9 | 307.5 | 279.8 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 1.8 |
| 1.4 |
| 2.0 |
| 1.4 |
| 1.1 |
| - |
| 1.4 |
| 1.5 |
| 1.4 |
| 1.3 |
| 1.6 |
| 1.3 |
| 1.5 |
| 1.0 |
| 1.2 |
| 1.1 |
| 1.3 |
| 0.7 |
| 1.2 |
| 0.9 |
| 1.0 |
| 0.5 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.8 |
| 65.7 |
| 134.4 |
| 75.0 |
| 76.4 |
| 14.4 |
| 18.1 |
| - |
| 9.1 |
| 12.1 |
| 14.9 |
| 19.7 |
| 23.0 |
| 23.8 |
| 26.4 |
| 8.3 |
| 13.8 |
| 17.3 |
| 20.2 |
| 23.6 |
| 26.9 |
| 28.9 |
| 5.6 |
| 8.0 |
| 5.8 |
| 5.5 |
| 5.5 |
| 5.4 |
| 5.6 |
| 5.6 |
| - |
| 5.5 |
| 5.6 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.6 |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.6 |
| 5.6 |
| 5.6 |
| 20.4 |
| 20.3 |
| 7.3 |
| 7.4 |
| 7.4 |
| 7.4 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 6.8 |
| 6.8 |
| 6.8 |
| 6.9 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.0 |
| 23.6 |
| 20.7 |
| 13.3 |
| 12.0 |
| 10.9 |
| 11.5 |
| 11.2 |
| 11.0 |
| 8.3 |
| 8.7 |
| 9.1 |
| 10.1 |
| 1.1 |
| 0.7 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 1.3 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 1.0 |
| 1.1 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.9 |
| 1.0 |
| 0.6 |
| 1.0 |
| 1.9 |
| 1.6 |
| 1.6 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.6 |
| 81.3 |
| 75.2 |
| 74.7 |
| 74.3 |
| 48.6 |
| 48.1 |
| 47.8 |
| 48.0 |
| 48.2 |
| 330.8 |
| 302.2 |
| 232.7 |
| 169.5 |
| 163.6 |
| 100.1 |
| 102.2 |
| - |
| 93.6 |
| 96.5 |
| 96.7 |
| 101.0 |
| 105.1 |
| 107.0 |
| 108.0 |
| 89.6 |
| 89.0 |
| 92.0 |
| 94.5 |
| 72.2 |
| 74.9 |
| 76.7 |
| 53.6 |
| 56.2 |
| 10.3 |
| 10.1 |
| 9.8 |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| 10.0 |
| 5.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.3 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 4.6 |
| 3.9 |
| 13.0 |
| 13.3 |
| 12.2 |
| 19.5 |
| 3.8 |
| - |
| 2.0 |
| 2.1 |
| 1.8 |
| 3.1 |
| 1.5 |
| 1.5 |
| 16.5 |
| 12.3 |
| 6.4 |
| 2.2 |
| 1.5 |
| 2.4 |
| 2.7 |
| 2.3 |
| 2.0 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 1.0 |
| 1.0 |
| 1.3 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.1 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.3 |
| 22.4 |
| 17.8 |
| 18.1 |
| 17.2 |
| 24.5 |
| 27.3 |
| - |
| 26.2 |
| 25.9 |
| 26.6 |
| 26.8 |
| 25.4 |
| 25.0 |
| 25.9 |
| 26.4 |
| 25.6 |
| 27.0 |
| 26.2 |
| 26.0 |
| 26.6 |
| 26.9 |
| 26.2 |
| 25.7 |
| 598.8 |
| 578.4 |
| 507.3 |
| 442.0 |
| 434.9 |
| 360.1 |
| 356.5 |
| - |
| 340.2 |
| 339.6 |
| 337.2 |
| 336.0 |
| 335.4 |
| 332.6 |
| 330.4 |
| 308.1 |
| 303.5 |
| 301.2 |
| 300.0 |
| 272.7 |
| 270.0 |
| 267.5 |
| 240.9 |
| 239.7 |
| (299.2) |
| (293.7) |
| (291.6) |
| (289.8) |
| (285.2) |
| (281.8) |
| - |
| (272.4) |
| (269.1) |
| (267.2) |
| (262.2) |
| (255.9) |
| (250.8) |
| (248.5) |
| (245.2) |
| (240.4) |
| (236.2) |
| (231.9) |
| (227.3) |
| (221.7) |
| (217.9) |
| (213.6) |
| (209.4) |
| (0.2) |
| (0.1) |
| 0.0 |
| 0.6 |
| 0.5 |
| 0.9 |
| 0.4 |
| (0.1) |
| - |
| (0.5) |
| (0.0) |
| 0.0 |
| 0.0 |
| (0.1) |
| 0.0 |
| 0.0 |
| 0.1 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 279.8 |
| 214.9 |
| 151.5 |
| 146.3 |
| 75.6 |
| 75.0 |
| - |
| 67.5 |
| 70.6 |
| 70.1 |
| 74.2 |
| 79.6 |
| 82.0 |
| 82.1 |
| 63.2 |
| 63.3 |
| 65.1 |
| 68.3 |
| 46.1 |
| 48.4 |
| 49.7 |
| 27.4 |
| 30.4 |
| 214.9 |
| 151.5 |
| 146.3 |
| 75.6 |
| 75.0 |
| - |
| 67.5 |
| 70.6 |
| 70.1 |
| 74.2 |
| 79.6 |
| 82.0 |
| 82.1 |
| 63.2 |
| 63.3 |
| 65.1 |
| 68.3 |
| 46.1 |
| 48.4 |
| 49.7 |
| 27.4 |
| 30.4 |
| (24.2) |
| (38.1) |
| - |
| 3.6 |
| - |
| 12.0 |
| 8.8 |
| 6.9 |
| 13.5 |
| (1.8) |
| (3.2) |
| (4.7) |
| 12.6 |
| 7.0 |
| 4.0 |
| 1.0 |
| (3.3) |
| (6.4) |
| (7.9) |
| 15.2 |
| 12.1 |
| 121.4 |
| 61.8 |
| 64.2 |
| (5.0) |
| 14.3 |
| - |
| 7.2 |
| 9.9 |
| 13.0 |
| 16.6 |
| 21.5 |
| 22.3 |
| 10.0 |
| (4.0) |
| 7.4 |
| 15.1 |
| 18.6 |
| 21.1 |
| 24.1 |
| 26.6 |
| 3.6 |
| 6.2 |
| 214.9 |
| 151.5 |
| 146.3 |
| 75.6 |
| 75.0 |
| - |
| 67.5 |
| 70.6 |
| 70.1 |
| 74.2 |
| 79.6 |
| 82.0 |
| 82.1 |
| 63.2 |
| 63.3 |
| 65.1 |
| 68.3 |
| 46.1 |
| 48.4 |
| 49.7 |
| 27.4 |
| 30.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |