| (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 | 43.8 | 36.9 | 135.1 | 111.1 | 190.3 | 115.9 | 9.0 | 33.7 | 8.8 | 2.9 | 15.6 | 18.6 | 10.5 | 12.7 | 11.2 | 11.8 | 2.7 |
| Restricted Cash | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 3.5 | - | - | - | - | - | 0.1 | 0.1 | - |
| Short Term Investments | 229.7 | 95.0 | 62.7 | 73.8 | - | 100.0 | 28.3 | - | - | 66.8 | 0.0 | - | - | - | - | - | - |
| Cash And Short Term Investments | 273.5 | 131.9 | 197.8 | 184.9 | 190.3 | 215.9 | 37.2 | 33.7 | 8.8 | 69.7 | 15.6 | 18.6 | 10.5 | 12.7 | 11.2 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 3.6 | - | 4.9 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 2.6 | 2.6 | 2.6 | 2.6 | 3.5 | 2.7 | 2.5 | 2.5 | 1.6 | 1.1 | 2.1 | 2.5 | 2.4 | 2.4 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 2.7 | 0.2 | 2.1 | 4.8 | 2.0 | 0.6 | 0.0 | 0.4 | 0.1 | 2.0 | 0.5 | 0.4 | 1.1 | 1.7 | 1.4 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 34.3 | - | - | 4.6 | 1.5 | 1.8 | 1.9 | 1.9 | 0.6 | - | - | - | 0.7 | 1.7 | - | - | |
| 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 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 34.3 | - | - | 4.6 | 1.5 | 1.8 | 1.9 | 1.9 | 0.6 | - | 0.0 | 0.7 | 1.7 | 2.5 | - | - | |
| (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 | 97.6 | 43.8 | 61.2 | 183.1 | 49.1 | 36.9 | 31.5 | 57.1 | 79.0 | 135.1 | 86.9 | 102.4 | 104.7 | 111.1 | 127.5 | |||||||||||||||||||||||||
| 11.8 |
| 2.7 |
| 5.4 |
| - |
| - |
| Prepaid Expenses | 3.0 | 2.2 | 6.9 | 5.4 | 8.0 | 1.9 | 0.5 | 0.5 | 1.0 | 0.4 | 0.2 | 0.2 | 0.2 | 0.5 | 0.8 | 1.4 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | - |
| Total Current Assets | 278.2 | 137.3 | 209.6 | 192.8 | 204.1 | 230.3 | 39.4 | 39.4 | 23.5 | 4.5 | 17.2 | 19.3 | 14.3 | 19.8 | 19.6 | 23.6 | - |
| 2.4 |
| - |
| - |
| Accumulated Depreciation | 2.3 | 2.2 | 2.0 | 1.5 | 2.0 | 1.6 | 1.3 | 1.1 | 1.0 | 0.9 | 1.9 | 2.2 | 2.1 | 1.9 | 1.6 | - | - |
| Property,Plant & Equipment Net | 0.3 | 0.4 | 0.7 | 1.1 | 1.4 | 1.1 | 1.1 | 1.3 | 0.6 | 0.2 | 0.2 | 0.3 | 0.4 | 0.5 | 0.8 | 1.2 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | 0.0 | 0.0 | - | 18.8 | 22.5 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | - |
| Intangible Assets | - | 0.0 | 0.0 | 12.4 | 12.4 | 12.8 | 12.7 | 13.9 | 38.7 | 15.0 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1.4 | 1.6 | 0.4 | 0.6 | 0.8 | 0.9 | 0.7 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.4 | 1.6 | 0.4 | 0.6 | 0.9 | 1.0 | 0.1 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 279.9 | 139.3 | 210.6 | 206.9 | 218.9 | 245.1 | 54.1 | 54.8 | 63.0 | 38.4 | 19.9 | 22.0 | 17.1 | 22.7 | 22.8 | 27.2 | - |
| 3.1 |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.7 | 1.0 | 0.7 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.3 | 0.3 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 4.7 | 3.1 | 3.3 | 3.0 | 2.3 | 11.4 | 3.9 | 4.1 | 3.7 | 3.0 | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | - | - | - | - | - |
| Total Current Liabilities | 15.0 | 10.5 | 12.1 | 17.1 | 18.3 | 12.0 | 3.9 | 4.5 | 3.8 | 5.5 | 2.2 | 2.6 | 6.8 | 7.5 | 4.6 | 6.2 | - |
| - |
| Operating Lease Liabilities Non-Current | 1.1 | 1.4 | 0.2 | 0.7 | 1.1 | 1.5 | 1.5 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | 0.2 | 0.2 | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 0.1 | 5.9 | 0.4 | 0.4 | 0.3 | 0.0 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.8 | 5.3 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.4 | - | - |
| Total Non-Current Liabilities | - | 5.3 | 4.4 | 4.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 55.0 | 15.8 | 16.5 | 21.6 | 19.7 | 19.2 | 8.5 | 6.4 | 14.4 | 6.2 | 3.2 | 3.7 | 9.8 | 11.1 | 7.0 | 15.0 | - |
| - |
| Additional Paid In Capital | 879.3 | 689.9 | 665.4 | 568.4 | 497.3 | 417.3 | 187.9 | 170.2 | 121.7 | 71.0 | 240.4 | 238.8 | - | - | - | - | - |
| Retained Earnings | (649.5) | (561.4) | (466.3) | (377.9) | (293.2) | (186.4) | (137.4) | (116.9) | (77.7) | (31.3) | (223.7) | (220.3) | (210.3) | (198.6) | (193.7) | (189.9) | - |
| Accumulated Other Comprehensive Income | (4.9) | (5.0) | (5.0) | (5.2) | (5.0) | (5.0) | (5.0) | (5.0) | (4.6) | (7.6) | 0.0 | (0.2) | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 224.9 | 123.5 | 194.1 | 185.3 | 199.1 | 225.9 | 45.5 | 48.3 | 39.4 | 32.2 | 43.1 | 18.3 | 7.3 | 11.7 | 15.9 | 12.2 | 3.2 |
| Total Equity | 224.9 | 123.5 | 194.1 | 185.3 | 199.1 | 225.9 | 45.5 | 48.3 | 39.4 | 32.2 | 43.1 | 18.3 | 7.3 | 11.7 | 15.9 | 12.2 | 3.2 |
| - |
| Net debt | (239.2) | - | - | (180.3) | (188.8) | (214.1) | (35.4) | (31.9) | (8.2) | - | (15.6) | (17.9) | (8.8) | (10.2) | - | - | - |
| Working Capital | 263.2 | 126.8 | 197.5 | 175.8 | 185.9 | 218.2 | 35.5 | 34.8 | 19.6 | (1.0) | 15.0 | 16.7 | 7.5 | 12.3 | 15.0 | 17.4 | - |
| Book Value | 224.9 | 123.5 | 194.1 | 185.3 | 199.1 | 225.9 | 45.5 | 48.3 | 39.4 | 32.2 | 43.1 | 18.3 | 7.3 | 11.7 | 15.9 | 12.2 | 3.2 |
| Tangible Book Value | - | 123.5 | 194.1 | 172.9 | 186.7 | 213.1 | 32.8 | 34.5 | 0.7 | (1.5) | 20.6 | 15.9 | 5.0 | 9.3 | 13.5 | 9.9 | - |
| 135.9 |
| 179.9 |
| 190.3 |
| 174.9 |
| 174.1 |
| 149.9 |
| 115.9 |
| 143.5 |
| 64.7 |
| 11.3 |
| 9.0 |
| 11.0 |
| 41.7 |
| 44.3 |
| 33.7 |
| 8.0 |
| 4.2 |
| 4.6 |
| 8.8 |
| 17.1 |
| 8.4 |
| 15.8 |
| 2.9 |
| 69.1 |
| 23.2 |
| Restricted Cash | 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 | 0.6 | 0.6 | 0.0 | 0.6 | 3.5 | 3.5 | 0.0 | 0.0 | - | - | - | - |
| Short Term Investments | 233.9 | 229.7 | 149.5 | - | 100.7 | 95.0 | 107.9 | 107.8 | 103.0 | 62.7 | 53.9 | 57.6 | 61.0 | 73.8 | 74.4 | 48.9 | - | - | 25.0 | 43.7 | 76.6 | 100.0 | 63.3 | 15.5 | 21.6 | 28.3 | 28.2 | - | - | - | - | - | - | - | - | - | 0.0 | 66.8 | 66.8 | - |
| Cash And Short Term Investments | 331.5 | 273.5 | 210.8 | 183.1 | 149.8 | 131.9 | 139.4 | 164.9 | 182.0 | 197.8 | 140.8 | 160.0 | 165.7 | 184.9 | 201.8 | 184.8 | 179.9 | 190.3 | 199.9 | 217.8 | 226.5 | 215.9 | 206.8 | 80.2 | 32.9 | 37.2 | 39.2 | 41.7 | 44.3 | 33.7 | 8.0 | 4.2 | 4.6 | 8.8 | 17.1 | 8.4 | 15.8 | 69.7 | 135.9 | 23.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 1.4 | 3.0 | 4.4 | 4.4 | 2.9 | 2.2 | 3.0 | 3.2 | 2.9 | 6.9 | 7.6 | 5.8 | 4.0 | 5.4 | 4.8 | 4.6 | 5.0 | 8.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 334.7 | 278.2 | 216.6 | 188.4 | 155.3 | 137.3 | 145.8 | 171.2 | 187.5 | 209.6 | 153.0 | 169.5 | 173.1 | 192.8 | 211.0 | 195.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.5 | 3.5 | 6.6 | 6.6 | 7.0 | 2.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.7 | 0.8 | 0.9 | 1.0 | 1.1 | 1.2 | 1.2 | 1.3 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 1.7 | 1.7 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.7 | 1.4 | 1.5 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.7 | 0.7 | 0.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 335.6 | 279.9 | 218.4 | 190.4 | 157.3 | 139.3 | 147.9 | 173.3 | 188.4 | 210.6 | 166.6 | 183.3 | 187.1 | 206.9 | 225.3 | 209.9 | 205.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1.5 | 2.7 | 4.8 | 0.9 | 1.1 | 0.2 | 1.1 | 2.7 | 3.8 | 2.1 | 3.0 | 4.0 | 5.2 | 4.8 | 1.4 | 2.9 | 2.2 | 2.0 | 0.0 | 1.4 | 0.4 | 0.6 | 0.9 | 0.2 | 0.9 | 0.0 | 0.0 | 0.3 | 0.0 | 0.4 | 0.2 | 0.2 | 0.5 | 0.1 | 0.5 | 1.1 | 0.8 | 2.0 | 0.6 | 0.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | ||||||||||||||||||||||||
| Accrued Expenses | 2.6 | 4.7 | 2.4 | 1.8 | 1.0 | 3.1 | 2.3 | 2.0 | 1.0 | 3.3 | 2.4 | 1.7 | 1.0 | 3.0 | 2.1 | 1.5 | 1.1 | 2.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 11.3 | 15.0 | 12.6 | 9.2 | 9.8 | 10.5 | 8.6 | 15.2 | 11.3 | 12.1 | 11.9 | 11.4 | 15.0 | 17.1 | 15.7 | 13.8 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 34.5 | 34.3 | 14.4 | 14.3 | - | - | - | - | - | - | 4.3 | 4.2 | 4.4 | 4.6 | 4.5 | 1.5 | 1.7 | 1.5 | 1.6 | 1.6 | 1.7 | 1.8 | 1.9 | 1.7 | 1.8 | 1.9 | 1.8 | 2.2 | 2.3 | 1.9 | - | - | - | - | 0.6 | 0.6 | - | 0.5 | - | - |
| Operating Lease Liabilities Non-Current | 1.1 | 1.1 | 1.2 | 1.3 | 1.3 | 1.4 | 1.5 | 1.5 | 0.0 | 0.2 | 0.3 | 0.4 | 0.6 | 0.7 | 0.8 | 0.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5.8 | 5.8 | 5.8 | 5.4 | 0.0 | 5.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | 5.3 | 5.3 | 5.8 | 5.7 | 4.1 | 4.4 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 51.6 | 55.0 | 32.8 | 29.0 | 15.1 | 15.8 | 14.5 | 20.8 | 15.4 | 16.5 | 16.2 | 15.6 | 19.4 | 21.6 | 20.2 | 15.4 | ||||||||||||||||||||||||
| 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 | 961.2 | 879.3 | 812.7 | 769.5 | 728.1 | 689.9 | 676.4 | 673.1 | 668.8 | 665.4 | 590.2 | 586.9 | 570.8 | 568.4 | 566.6 | 532.4 | 502.5 | |||||||||||||||||||||||
| Retained Earnings | (672.0) | (649.5) | (622.1) | (603.1) | (581.0) | (561.4) | (538.2) | (515.4) | (490.7) | (466.3) | (434.7) | (414.0) | (398.0) | (377.9) | (356.2) | (332.7) | (312.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5.2) | (4.9) | (5.0) | (5.0) | (5.0) | (5.0) | (4.8) | (5.2) | (5.2) | (5.0) | (5.1) | (5.2) | (5.1) | (5.2) | (5.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 284.0 | 224.9 | 185.6 | 161.4 | 142.2 | 123.5 | 133.4 | 152.5 | 172.9 | 194.1 | 150.4 | 167.7 | 167.7 | 185.3 | 205.0 | 194.5 | 184.9 | |||||||||||||||||||||||
| Total Equity | 284.0 | 224.9 | 185.6 | 161.4 | 142.2 | 123.5 | 133.4 | 152.5 | 172.9 | 194.1 | 150.4 | 167.7 | 167.7 | 185.3 | 205.0 | 194.5 | 184.9 | 199.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 34.5 | 34.3 | 14.4 | 14.3 | - | - | - | - | - | - | 4.3 | 4.2 | 4.4 | 4.6 | 4.5 | 1.5 | 1.7 | 1.5 | 1.6 | 1.6 | 1.7 | 1.8 | 1.9 | 1.7 | 1.8 | 1.9 | 1.8 | 2.2 | 2.3 | 1.9 | - | - | - | - | 0.6 | 0.6 | - | 0.5 | - | - |
| Net debt | (297.0) | (239.2) | (196.3) | (168.8) | - | - | - | - | - | - | (136.5) | (155.8) | (161.3) | (180.3) | (197.3) | (183.2) | (178.3) | (188.8) | ||||||||||||||||||||||
| Working Capital | 323.4 | 263.2 | 204.0 | 179.2 | 145.5 | 126.8 | 137.1 | 156.0 | 176.2 | 197.5 | 141.1 | 158.1 | 158.2 | 175.8 | 195.3 | 181.7 | 172.0 | 185.9 | ||||||||||||||||||||||
| Book Value | 284.0 | 224.9 | 185.6 | 161.4 | 142.2 | 123.5 | 133.4 | 152.5 | 172.9 | 194.1 | 150.4 | 167.7 | 167.7 | 185.3 | 205.0 | 194.5 | 184.9 | 199.1 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | 138.0 | 155.3 | 155.3 | 172.9 | 192.6 | 182.1 | 172.4 | |||||||||||||||||||||||
| 7.3 |
| 9.4 |
| 6.0 |
| 1.9 |
| 1.3 |
| 1.0 |
| 0.7 |
| 0.5 |
| 0.4 |
| 0.7 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.7 |
| 1.4 |
| 1.0 |
| 1.0 |
| 1.4 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 191.1 |
| 204.1 |
| 218.3 |
| 238.6 |
| 245.2 |
| 230.3 |
| 218.1 |
| 88.0 |
| 39.6 |
| 39.4 |
| 41.6 |
| 46.1 |
| 49.4 |
| 39.4 |
| 12.0 |
| 11.9 |
| 19.9 |
| 23.5 |
| 26.1 |
| 17.0 |
| 18.3 |
| 4.5 |
| 138.0 |
| 25.4 |
| 2.0 |
| 1.9 |
| 1.8 |
| 1.8 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 4.7 |
| 4.8 |
| 5.2 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.4 |
| 0.6 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 9.3 |
| 35.4 |
| 2.3 |
| 18.8 |
| 2.3 |
| 2.3 |
| 13.0 |
| 13.0 |
| 12.9 |
| 12.8 |
| 12.8 |
| 12.8 |
| 12.7 |
| 12.7 |
| 12.7 |
| 13.8 |
| 13.8 |
| 13.9 |
| 38.3 |
| 38.3 |
| 39.3 |
| 38.7 |
| 38.6 |
| 38.1 |
| - |
| 15.0 |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.1 |
| 1.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 1.1 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 218.9 |
| 236.9 |
| 257.3 |
| 264.3 |
| 245.1 |
| 233.0 |
| 102.5 |
| 54.2 |
| 54.1 |
| 56.4 |
| 62.0 |
| 65.4 |
| 54.8 |
| 52.9 |
| 52.1 |
| 60.9 |
| 63.0 |
| 74.3 |
| 90.8 |
| 20.7 |
| 38.4 |
| 140.5 |
| 27.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.1 |
| 7.7 |
| 9.4 |
| 11.4 |
| 5.4 |
| 4.1 |
| 5.1 |
| 3.9 |
| 2.3 |
| 3.0 |
| 3.4 |
| 4.1 |
| 6.5 |
| 5.3 |
| 4.5 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 19.1 |
| 18.3 |
| 19.1 |
| 9.1 |
| 9.8 |
| 12.0 |
| 6.3 |
| 4.9 |
| 6.0 |
| 3.9 |
| 2.5 |
| 3.5 |
| 3.7 |
| 4.5 |
| 8.3 |
| 7.1 |
| 5.2 |
| 3.8 |
| 4.2 |
| 5.5 |
| 2.2 |
| 5.5 |
| 3.7 |
| 3.3 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.6 |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.6 |
| 1.6 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 2.9 |
| 4.4 |
| 5.4 |
| 5.9 |
| 8.3 |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.8 |
| 19.7 |
| 27.6 |
| 16.0 |
| 17.8 |
| 19.2 |
| 33.3 |
| 23.0 |
| 12.3 |
| 8.5 |
| 7.0 |
| 5.8 |
| 6.1 |
| 6.4 |
| 13.2 |
| 15.8 |
| 14.4 |
| 14.4 |
| 17.3 |
| 14.9 |
| 2.7 |
| 6.2 |
| 4.2 |
| 3.7 |
| 497.3 |
| 483.6 |
| 482.1 |
| 462.4 |
| 417.3 |
| 380.5 |
| 242.6 |
| 188.2 |
| 187.9 |
| 187.7 |
| 183.6 |
| 183.3 |
| 170.2 |
| 137.1 |
| 130.8 |
| 125.4 |
| 121.7 |
| 122.4 |
| 120.7 |
| 50.1 |
| 71.0 |
| 244.0 |
| 241.2 |
| (293.2) |
| (269.3) |
| (235.8) |
| (210.9) |
| (186.4) |
| (175.8) |
| (158.0) |
| (141.3) |
| (137.4) |
| (133.3) |
| (122.3) |
| (119.0) |
| (116.9) |
| (92.3) |
| (90.0) |
| (80.9) |
| (77.7) |
| (68.9) |
| (38.9) |
| (32.1) |
| (31.3) |
| (107.7) |
| (216.9) |
| (5.2) |
| (5.0) |
| (5.0) |
| (5.0) |
| (5.0) |
| (5.0) |
| (5.0) |
| (5.0) |
| (5.0) |
| (5.1) |
| (5.0) |
| (5.0) |
| (5.0) |
| (5.0) |
| (5.0) |
| (5.0) |
| (5.0) |
| (4.0) |
| (4.6) |
| (4.7) |
| (5.7) |
| 0.0 |
| (7.6) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.1 |
| 209.3 |
| 241.3 |
| 246.4 |
| 225.9 |
| 199.7 |
| 79.5 |
| 41.9 |
| 45.5 |
| 49.4 |
| 56.2 |
| 59.3 |
| 48.3 |
| 39.7 |
| 35.8 |
| 40.5 |
| 39.4 |
| 48.8 |
| 76.0 |
| 29.1 |
| 32.2 |
| 136.4 |
| 24.3 |
| 209.3 |
| 241.3 |
| 246.4 |
| 225.9 |
| 199.7 |
| 79.5 |
| 41.9 |
| 45.5 |
| 49.4 |
| 56.2 |
| 59.3 |
| 48.3 |
| 39.7 |
| 35.8 |
| 40.5 |
| 39.4 |
| 48.8 |
| 76.0 |
| 29.1 |
| 32.2 |
| 136.4 |
| 24.3 |
| (198.3) |
| (216.2) |
| (224.8) |
| (214.1) |
| (204.9) |
| (78.5) |
| (31.1) |
| (35.4) |
| (37.4) |
| (39.5) |
| (42.0) |
| (31.9) |
| - |
| - |
| - |
| - |
| (16.5) |
| (7.8) |
| - |
| (69.2) |
| - |
| - |
| 199.1 |
| 229.5 |
| 235.4 |
| 218.2 |
| 211.8 |
| 83.1 |
| 33.6 |
| 35.5 |
| 39.2 |
| 42.6 |
| 45.7 |
| 34.8 |
| 3.6 |
| 4.8 |
| 14.8 |
| 19.6 |
| 21.9 |
| 11.5 |
| 16.1 |
| (1.0) |
| 134.3 |
| 22.1 |
| 209.3 |
| 241.3 |
| 246.4 |
| 225.9 |
| 199.7 |
| 79.5 |
| 41.9 |
| 45.5 |
| 49.4 |
| 56.2 |
| 59.3 |
| 48.3 |
| 39.7 |
| 35.8 |
| 40.5 |
| 39.4 |
| 48.8 |
| 76.0 |
| 29.1 |
| 32.2 |
| 136.4 |
| 24.3 |
| 186.7 |
| 196.3 |
| 228.3 |
| 233.6 |
| 213.1 |
| 186.9 |
| 66.7 |
| 29.2 |
| 32.8 |
| 36.6 |
| 42.5 |
| 45.6 |
| 34.5 |
| 1.3 |
| (2.5) |
| 1.2 |
| 0.7 |
| 0.9 |
| 2.4 |
| 26.8 |
| (1.5) |
| 134.0 |
| 21.9 |