| (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 | 78.4 | 23.4 | 14.5 | 14.2 | 32.9 | 12.6 | 129.3 | 18.8 | 137.8 | 69.1 | 40.1 | 11.5 | 0.4 | 0.4 | 2.5 | 7.0 | 0.6 |
| Restricted Cash | - | 0.3 | 0.3 | 0.3 | 5.9 | 1.0 | 1.1 | 0.6 | 0.3 | 0.0 | - | - | - | 0.0 | 0.3 | - | - |
| Short Term Investments | 113.0 | 74.4 | 37.8 | 37.9 | 12.1 | 82.4 | - | 66.2 | 0.0 | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 191.4 | 97.7 | 52.2 | 52.1 | 45.0 | 95.0 | 129.3 | 85.0 | 137.8 | 69.1 | 40.1 | 11.5 | 0.4 | 0.4 | 2.5 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 6.1 | - | - | - | 3.0 | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.8 | 0.3 | ||
| Current Assets | |||||||||||||||||
| Inventory | 5.5 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.2 | 0.2 | 0.0 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 27.1 | 19.4 | 16.5 | 17.6 | 22.8 | 18.7 | 17.3 | 11.0 | 1.8 | 0.9 | 0.4 | 0.0 | 0.0 | 0.9 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 7.9 | 3.4 | 1.9 | 1.8 | 4.3 | 4.7 | 3.8 | 6.1 | 1.9 | 3.7 | 0.9 | 1.9 | 0.9 | 2.0 | 1.7 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 7.8 | 13.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.6 | 0.5 | 0.3 | 0.2 | 1.5 | 1.0 | 0.8 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.0 | 0.2 | 0.2 | 0.2 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 20.0 | 19.0 | - | - | - | - | - | - | - | - | 0.0 | 0.4 | 0.0 | - | - | - | |
| (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 | 61.4 | 78.4 | 82.9 | 163.5 | 15.9 | 23.4 | 15.7 | 34.4 | 17.6 | 14.5 | 4.7 | 6.2 | 4.7 | 14.2 | 5.7 | |||||||||||||||||||||||||
| 7.0 |
| 0.6 |
| 1.0 |
| - |
| - |
| Prepaid Expenses | 1.3 | 1.1 | 0.7 | 0.4 | 2.4 | 2.7 | 3.1 | 3.8 | 2.7 | 0.2 | 0.3 | 0.0 | 0.1 | 0.3 | 0.0 | 0.1 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 204.9 | 100.9 | 55.7 | 53.1 | 56.3 | 97.7 | 132.4 | 88.9 | 140.6 | 69.4 | 40.6 | 11.6 | 0.6 | 1.7 | 3.3 | 8.1 | - |
| 0.9 |
| - |
| - |
| Accumulated Depreciation | 17.2 | 15.0 | 13.0 | 11.9 | 10.5 | 7.3 | 4.2 | 1.6 | 0.4 | 0.2 | 0.0 | 0.0 | 0.0 | 0.9 | 0.8 | - | - |
| Property,Plant & Equipment Net | 9.9 | 4.4 | 3.5 | 5.7 | 12.3 | 11.3 | 13.2 | 9.4 | 1.4 | 0.7 | 0.4 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 0.0 | - | - | - | - | - |
| Intangible Assets | - | - | - | - | 1.4 | 1.5 | 36.2 | 43.0 | 4.0 | 8.4 | 6.6 | 5.0 | 0.0 | 0.0 | 0.4 | 0.6 | - |
| Operating Lease Right Of Use Assets | 4.0 | 3.6 | 4.5 | 5.3 | 9.4 | 7.0 | 8.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.8 | 0.1 | 0.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 219.6 | 108.9 | 64.0 | 64.2 | 79.6 | 151.2 | 223.4 | 174.4 | 178.8 | 111.1 | 80.1 | 16.6 | 0.6 | 1.7 | 3.8 | 8.8 | - |
| 3.0 |
| - |
| Short Term Debt | 12.2 | 5.9 | - | - | - | - | - | - | - | - | 0.0 | 0.4 | 0.0 | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | 0.3 | 0.3 | 0.3 | 0.3 | 2.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.2 | 0.3 | 0.3 | - |
| Operating Lease Liabilities Current | 0.9 | 0.8 | 1.0 | 1.8 | 1.8 | 1.7 | 1.7 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 8.5 | 6.3 | 6.0 | 4.0 | 5.6 | 3.4 | 5.5 | 3.9 | 0.5 | - | - | 0.0 | 0.9 | 0.9 | 0.9 | 0.9 | - |
| Other Current Liabilities | 0.0 | 0.1 | 0.0 | 0.2 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 29.6 | 16.6 | 13.4 | 7.8 | 16.6 | 42.0 | 38.7 | 20.4 | 5.6 | 8.3 | 1.5 | 2.9 | 9.0 | 6.6 | 12.2 | 14.3 | - |
| - |
| Operating Lease Liabilities Non-Current | 4.1 | 3.3 | 4.4 | 5.9 | 7.6 | 5.3 | 6.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | 0.0 | 3.1 | 3.7 | 4.3 | 4.9 | 5.2 | 2.7 | 3.3 | 4.4 | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 60.4 | 64.9 | 49.2 | 37.5 | 37.2 | 48.6 | 45.0 | 40.4 | 8.7 | 12.0 | 12.3 | 11.8 | 15.4 | 18.8 | 21.4 | 29.6 | - |
| - |
| Additional Paid In Capital | 900.6 | 856.8 | 764.2 | 722.0 | 696.6 | - | - | - | - | - | 378.0 | 300.7 | 251.6 | 250.7 | 237.6 | 230.2 | - |
| Retained Earnings | (742.1) | (813.3) | (749.5) | (695.3) | (655.6) | (570.7) | (486.5) | (410.2) | (359.8) | (332.5) | (310.6) | (296.1) | (266.4) | (268.0) | (255.4) | (251.1) | - |
| Accumulated Other Comprehensive Income | 0.1 | 0.0 | (0.1) | (0.1) | (0.0) | (0.0) | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 159.2 | 44.0 | 14.8 | 26.8 | 42.4 | 102.6 | 178.4 | 134.0 | 170.1 | 99.1 | 67.7 | 4.8 | (14.8) | (17.1) | (17.6) | (20.8) | - |
| Total Equity | 159.2 | 44.0 | 14.8 | 26.8 | 42.4 | 102.6 | 178.4 | 134.0 | 170.1 | 99.1 | 67.7 | 4.8 | (14.8) | (17.1) | (17.6) | (20.8) | - |
| - |
| Net debt | (171.4) | (78.8) | - | - | - | - | - | - | - | - | (40.1) | (11.1) | (0.4) | - | - | - | - |
| Working Capital | 175.3 | 84.3 | 42.3 | 45.3 | 39.7 | 55.8 | 93.7 | 68.5 | 135.0 | 61.1 | 39.1 | 8.7 | (8.4) | (4.9) | (8.9) | (6.1) | - |
| Book Value | 159.2 | 44.0 | 14.8 | 26.8 | 42.4 | 102.6 | 178.4 | 134.0 | 170.1 | 99.1 | 67.7 | 4.8 | (14.8) | (17.1) | (17.6) | (20.8) | - |
| Tangible Book Value | - | - | - | - | 41.0 | 68.6 | 109.8 | 58.5 | 133.7 | 58.2 | 28.6 | (0.2) | (14.8) | (17.1) | (18.0) | (21.4) | - |
| 6.1 |
| 20.3 |
| 32.9 |
| 43.8 |
| 27.2 |
| 14.3 |
| 12.6 |
| 8.4 |
| 14.5 |
| 40.2 |
| 129.3 |
| 47.9 |
| 42.6 |
| 25.9 |
| - |
| 33.6 |
| 50.0 |
| 132.0 |
| 137.8 |
| 56.5 |
| 58.3 |
| 63.2 |
| 69.1 |
| 31.2 |
| 34.3 |
| Restricted Cash | - | - | 0.3 | 0.3 | 0.3 | - | 0.3 | 0.3 | 0.3 | - | 0.3 | 0.3 | 0.3 | - | 5.3 | 5.9 | 5.9 | - | 1.0 | 1.0 | 1.0 | - | 1.0 | 1.0 | 1.1 | - | 1.1 | 1.1 | 1.1 | - | 0.6 | 0.6 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Short Term Investments | 106.9 | 113.0 | 124.2 | 62.0 | 68.2 | 74.4 | 94.0 | 88.3 | 44.8 | 37.8 | 49.0 | 30.5 | 35.7 | 37.9 | 12.4 | 14.0 | 11.0 | 12.1 | 23.2 | 50.4 | 72.5 | 82.4 | 88.4 | 93.3 | 75.9 | - | - | 19.9 | 42.4 | - | 78.6 | 69.9 | - | 0.0 | - | - | - | - | - | - |
| Cash And Short Term Investments | 168.3 | 191.4 | 207.1 | 225.5 | 84.2 | 97.7 | 109.7 | 122.7 | 62.3 | 52.2 | 53.8 | 36.8 | 40.4 | 52.1 | 18.2 | 20.1 | 31.3 | 45.0 | 67.0 | 77.6 | 86.8 | 95.0 | 96.9 | 107.9 | 116.0 | 129.3 | 47.9 | 62.5 | 68.3 | - | 112.2 | 119.8 | 132.0 | 137.8 | 56.5 | 58.3 | 63.2 | 69.1 | 31.2 | 34.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 6.2 | 6.1 | - | - | - | - | - | - | - | - | - | 3.5 | - | - | - | 1.0 | - | 3.0 | - | - | - | - | 7.0 | - | - | - | 0.0 | 0.0 | 0.0 | - | 0.4 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.6 | 0.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 6.1 | 5.5 | 4.9 | 2.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 2.0 | 1.3 | 2.2 | 2.1 | 2.0 | 1.1 | 1.0 | 1.2 | 1.8 | 0.7 | 1.0 | 1.2 | 1.6 | 0.4 | 0.9 | 1.4 | 2.0 | 2.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 183.0 | 204.9 | 216.1 | 232.3 | 88.1 | 100.9 | 112.7 | 125.9 | 66.7 | 55.7 | 57.3 | 44.0 | 42.8 | 53.1 | 25.5 | 30.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 28.5 | 27.1 | 26.7 | 25.5 | 22.5 | 19.4 | 18.5 | 17.9 | 17.2 | 16.5 | 16.7 | 16.9 | 17.8 | 17.6 | 18.5 | 19.1 | 22.9 | 22.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 17.9 | 17.2 | 16.4 | 16.1 | 15.5 | 15.0 | 14.4 | 14.0 | 13.5 | 13.0 | 12.7 | 12.4 | 12.5 | 11.9 | 11.9 | 11.7 | 11.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 10.6 | 9.9 | 10.3 | 9.5 | 6.9 | 4.4 | 4.1 | 4.0 | 3.8 | 3.5 | 4.0 | 4.5 | 5.3 | 5.7 | 6.6 | 7.5 | 8.4 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 32.5 | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | 1.4 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4.1 | 4.0 | 4.1 | 4.1 | 4.2 | 3.6 | 3.8 | 4.0 | 4.2 | 4.5 | 4.7 | 4.9 | 5.1 | 5.3 | 6.6 | 6.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.8 | 0.8 | 0.5 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | - | - | - | - | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 198.5 | 219.6 | 231.1 | 246.2 | 99.4 | 108.9 | 120.6 | 134.0 | 74.8 | 64.0 | 66.1 | 53.6 | 53.3 | 64.2 | 38.8 | 44.7 | 55.2 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4.1 | 7.9 | 5.9 | 7.3 | 5.0 | 3.4 | 2.8 | 3.1 | 3.4 | 1.9 | 2.6 | 3.5 | 2.9 | 1.8 | 1.7 | 1.7 | 1.6 | 4.3 | 1.9 | 1.5 | 2.5 | 4.7 | 1.3 | 2.0 | 1.8 | 3.8 | 2.7 | 7.2 | 4.2 | - | 10.3 | 5.8 | 5.9 | 2.4 | 2.0 | 3.6 | 1.5 | 3.7 | 1.9 | 2.1 |
| Short Term Debt | 13.3 | 12.2 | 8.9 | 5.6 | 8.1 | 5.9 | 4.4 | 2.2 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.3 | 0.9 | 0.1 | 0.5 | 0.6 | 0.8 | 1.1 | 1.8 | 1.0 | 1.0 | 1.6 | 1.6 | 1.8 | 1.8 | 1.8 | 1.8 | ||||||||||||||||||||||||
| Accrued Expenses | 5.4 | 8.5 | 6.9 | 5.5 | 3.9 | 6.3 | 5.2 | 4.9 | 2.8 | 6.0 | 4.0 | 4.2 | 2.6 | 4.0 | 4.1 | 5.3 | 4.2 | 5.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | 0.0 | 0.1 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 31.0 | 29.6 | 22.2 | 34.5 | 18.0 | 16.6 | 18.4 | 16.8 | 11.9 | 13.4 | 8.4 | 9.4 | 7.4 | 7.8 | 12.6 | 13.7 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4.8 | 7.8 | 10.9 | 14.0 | 11.1 | 13.0 | 14.2 | 16.1 | 18.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3.8 | 4.1 | 4.3 | 4.0 | 4.1 | 3.3 | 3.4 | 3.0 | 4.0 | 4.4 | 4.0 | 4.4 | 5.5 | 5.9 | 6.5 | 6.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 53.6 | 60.4 | 59.9 | 82.7 | 58.0 | 64.9 | 74.8 | 60.8 | 83.7 | 49.2 | 44.0 | 44.2 | 34.6 | 37.5 | 23.3 | 24.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 1.5 | 1.5 | 1.5 | 1.0 | 1.0 | 1.0 | 1.0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.5 | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 |
| Additional Paid In Capital | 903.5 | 900.6 | 892.3 | 879.6 | 866.3 | 856.8 | 849.4 | 846.7 | 772.1 | 764.2 | 754.8 | 730.3 | 723.1 | 722.0 | 700.6 | 694.4 | 697.4 | |||||||||||||||||||||||
| Retained Earnings | (759.2) | (742.1) | (721.6) | (716.5) | (825.3) | (813.3) | (804.0) | (773.7) | (781.1) | (749.5) | (732.9) | (721.1) | (704.4) | (695.3) | 688.2 | 681.8 | (676.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.0) | 0.1 | 0.0 | (0.0) | (0.1) | 0.0 | (0.1) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 144.9 | 159.2 | 171.2 | 163.6 | 41.4 | 44.0 | 45.8 | 73.2 | (8.9) | 14.8 | 22.0 | 9.3 | 18.7 | 26.8 | 12.4 | 14.0 | 21.2 | |||||||||||||||||||||||
| Total Equity | 144.9 | 159.2 | 171.2 | 163.6 | 41.4 | 44.0 | 45.8 | 73.2 | (8.9) | 14.8 | 22.0 | 9.3 | 18.7 | 26.8 | 12.4 | 14.0 | 21.2 | 42.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 18.1 | 20.0 | 19.8 | 19.6 | 19.3 | 19.0 | 18.7 | 18.4 | 18.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (150.2) | (171.4) | (187.4) | (206.0) | (64.9) | (78.8) | (91.1) | (104.4) | (44.3) | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Working Capital | 151.9 | 175.3 | 194.0 | 197.7 | 70.1 | 84.3 | 94.2 | 109.1 | 54.8 | 42.3 | 48.9 | 34.6 | 35.4 | 45.3 | 12.9 | 16.6 | 26.9 | 39.7 | ||||||||||||||||||||||
| Book Value | 144.9 | 159.2 | 171.2 | 163.6 | 41.4 | 44.0 | 45.8 | 73.2 | (8.9) | 14.8 | 22.0 | 9.3 | 18.7 | 26.8 | 12.4 | 14.0 | 21.2 | 42.4 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | 22.0 | 9.3 | 18.7 | 26.8 | - | - | - | 41.0 | ||||||||||||||||||||||
| 0.9 |
| 1.3 |
| 1.8 |
| 2.7 |
| 0.7 |
| 0.9 |
| 2.7 |
| 3.1 |
| 1.7 |
| 2.3 |
| 3.4 |
| - |
| 2.0 |
| 1.9 |
| 2.1 |
| 2.7 |
| 1.8 |
| 0.9 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.2 |
| 56.3 |
| 67.9 |
| 78.9 |
| 88.6 |
| 97.7 |
| 104.6 |
| 108.8 |
| 118.8 |
| 132.4 |
| 49.6 |
| 64.9 |
| 71.7 |
| - |
| 114.6 |
| 121.8 |
| 134.2 |
| 140.6 |
| 58.4 |
| 59.3 |
| 63.8 |
| 69.4 |
| 31.9 |
| 34.6 |
| 10.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| 9.9 |
| 10.2 |
| 11.0 |
| 11.3 |
| 12.1 |
| 12.6 |
| 12.9 |
| 13.2 |
| 13.8 |
| 13.6 |
| 10.4 |
| - |
| 9.2 |
| 8.0 |
| 4.8 |
| 1.4 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.5 |
| 32.5 |
| 32.5 |
| 32.5 |
| 32.5 |
| 32.5 |
| 32.5 |
| 32.5 |
| 32.5 |
| 32.5 |
| - |
| 32.5 |
| 32.5 |
| 32.5 |
| 32.5 |
| 32.5 |
| 32.5 |
| 32.5 |
| 32.5 |
| 32.5 |
| 32.5 |
| 1.4 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.9 |
| 1.9 |
| 2.0 |
| 36.2 |
| 37.5 |
| 38.8 |
| 41.7 |
| - |
| 3.7 |
| 3.8 |
| 3.9 |
| 4.0 |
| 4.1 |
| 4.2 |
| 8.2 |
| 8.4 |
| 8.6 |
| 6.3 |
| 7.5 |
| 9.4 |
| 6.2 |
| 6.5 |
| 6.8 |
| 7.0 |
| 7.3 |
| 7.6 |
| 7.8 |
| 8.0 |
| 8.3 |
| - |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.6 |
| 119.0 |
| 130.7 |
| 141.4 |
| 151.2 |
| 159.4 |
| 164.4 |
| 175.0 |
| 223.4 |
| 142.8 |
| 159.4 |
| 166.1 |
| - |
| 160.6 |
| 166.7 |
| 175.7 |
| 178.8 |
| 95.7 |
| 96.7 |
| 105.3 |
| 111.1 |
| 73.8 |
| 74.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 2.6 |
| 0.0 |
| 0.8 |
| 1.6 |
| 3.2 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 2.2 |
| 2.9 |
| 3.4 |
| 3.6 |
| 3.0 |
| 4.9 |
| 5.5 |
| 5.5 |
| 6.4 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| 16.6 |
| 26.5 |
| 41.9 |
| 40.8 |
| 42.0 |
| 38.7 |
| 37.6 |
| 36.6 |
| 38.7 |
| 20.2 |
| 25.5 |
| 21.4 |
| - |
| 10.3 |
| 5.8 |
| 6.5 |
| 5.6 |
| 2.6 |
| 4.2 |
| 6.1 |
| 8.3 |
| 6.5 |
| 8.7 |
| 7.3 |
| 7.6 |
| 4.4 |
| 4.7 |
| 5.0 |
| 5.3 |
| 5.5 |
| 5.8 |
| 6.0 |
| 6.3 |
| 6.5 |
| 6.7 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 3.1 |
| 3.2 |
| 3.4 |
| 3.5 |
| 3.7 |
| 3.8 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.7 |
| 28.2 |
| 39.3 |
| 46.6 |
| 47.0 |
| 48.6 |
| 44.3 |
| 43.3 |
| 42.6 |
| 45.0 |
| 46.7 |
| 52.3 |
| 48.3 |
| - |
| 10.3 |
| 5.8 |
| 6.5 |
| 8.7 |
| 5.9 |
| 7.6 |
| 9.6 |
| 12.0 |
| 10.3 |
| 12.7 |
| 696.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (655.6) |
| (609.0) |
| (601.9) |
| (586.7) |
| (570.7) |
| (554.9) |
| (547.6) |
| (534.6) |
| (486.5) |
| (470.0) |
| (452.7) |
| (428.7) |
| 2.6 |
| (392.7) |
| (376.3) |
| (364.6) |
| (359.8) |
| (351.3) |
| (346.0) |
| (337.7) |
| (332.5) |
| (325.5) |
| (322.8) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.1 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.4 |
| 79.7 |
| 84.1 |
| 94.4 |
| 102.6 |
| 115.1 |
| 121.1 |
| 132.4 |
| 178.4 |
| 96.1 |
| 107.2 |
| 117.8 |
| 6.3 |
| 150.2 |
| 160.9 |
| 169.7 |
| 170.1 |
| 89.9 |
| 89.1 |
| 95.7 |
| 99.1 |
| 63.5 |
| 61.5 |
| 79.7 |
| 84.1 |
| 94.4 |
| 102.6 |
| 115.1 |
| 121.1 |
| 132.4 |
| 178.4 |
| 96.1 |
| 107.2 |
| 117.8 |
| 6.3 |
| 150.2 |
| 160.9 |
| 169.7 |
| 170.1 |
| 89.9 |
| 89.1 |
| 95.7 |
| 99.1 |
| 63.5 |
| 61.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.4 |
| 37.0 |
| 47.8 |
| 55.8 |
| 65.8 |
| 71.2 |
| 82.1 |
| 93.7 |
| 29.4 |
| 39.4 |
| 50.3 |
| - |
| 104.2 |
| 116.0 |
| 127.7 |
| 135.0 |
| 55.8 |
| 55.0 |
| 57.8 |
| 61.1 |
| 25.4 |
| 25.9 |
| 79.7 |
| 84.1 |
| 94.4 |
| 102.6 |
| 115.1 |
| 121.1 |
| 132.4 |
| 178.4 |
| 96.1 |
| 107.2 |
| 117.8 |
| 6.3 |
| 150.2 |
| 160.9 |
| 169.7 |
| 170.1 |
| 89.9 |
| 89.1 |
| 95.7 |
| 99.1 |
| 63.5 |
| 61.5 |
| 45.9 |
| 50.2 |
| 60.5 |
| 68.6 |
| 80.8 |
| 86.7 |
| 97.9 |
| 109.8 |
| 26.1 |
| 35.9 |
| 43.6 |
| - |
| 114.1 |
| 124.6 |
| 133.4 |
| 133.7 |
| 53.4 |
| 52.5 |
| 55.1 |
| 58.2 |
| 22.4 |
| 22.7 |