| (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 | 6.6 | 13.5 | 45.4 | 66.4 | 78.8 | - | - | - | 30.7 | 13.2 | 9.3 | 25.2 | 37.9 | 7.7 | 27.5 |
| Restricted Cash | - | - | - | - | 5.0 | 5.0 | - | - | 0.0 | 13.7 | 0.7 | 2.5 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | - | - |
| Cash And Short Term Investments | 6.6 | 13.5 | 45.4 | 66.4 | 78.8 | - | - | - | 30.7 | 13.2 | 9.3 | 25.2 | 38.0 | 7.7 | 27.5 |
| Receivables | |||||||||||||||
| Accounts Receivable | 15.0 | 14.9 | 16.2 | 13.9 | 12.6 | 13.1 | 7.4 | 9.6 | 1.1 | 4.1 | 8.4 | 16.6 | 12.9 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 15.9 | 19.3 | 19.7 | 17.8 | 7.9 | 9.9 | 15.5 | 21.8 | 0.1 | 0.0 | 0.2 | 0.6 | 0.1 | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 44.2 | 1.9 | 3.7 | 6.6 | 10.7 | 9.7 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | - | - | - | - | 10.0 | 7.8 | 8.0 | 6.2 | 1.0 | 1.9 | 6.2 | 7.5 | 5.2 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 8.5 | 9.4 | 18.3 | 3.5 | 3.2 | 5.4 | 20.4 | 50.1 | 0.0 | - | - | - | - | - | - |
| 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 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 28.5 | 24.8 | 20.9 | 4.6 | 4.2 | 23.9 | 44.4 | 74.1 | 0.0 | 0.0 | 12.7 | 0.0 | - | - | - |
| 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 | 4.7 | 6.6 | 7.0 | 7.0 | 6.3 | 13.5 | 48.7 | 28.5 | 35.2 | 45.4 | 52.5 | 58.8 | 68.0 | 66.4 | 75.8 | |||||||||||||||||||||||||
| 6.4 |
| 4.7 |
| 5.2 |
| 7.5 |
| 6.7 |
| 4.6 |
| 7.8 |
| 5.6 |
| 1.8 |
| 1.4 |
| 2.3 |
| 2.5 |
| 0.7 |
| - |
| - |
| Other Current Assets | 1.8 | 1.4 | 2.4 | 7.5 | 6.7 | 4.6 | 7.8 | 5.6 | 1.8 | 1.4 | 2.3 | 2.5 | 0.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 43.9 | 52.4 | 86.5 | 105.7 | 108.4 | 62.0 | 47.0 | 59.8 | 36.9 | 38.9 | 24.7 | 54.4 | 55.4 | - | - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 1.5 | 1.5 | 2.9 | 4.6 | 5.9 | 3.9 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 42.7 | 0.4 | 0.7 | 2.0 | 4.8 | 5.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 0.0 | 2.4 | 7.7 | 39.2 | 6.6 | 4.4 | 4.0 | 17.2 | 19.6 | 3.0 | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 0.6 | 7.6 | 7.9 | 0.8 | 1.2 | 2.0 | 4.2 | 4.8 | 0.8 | 0.7 | 1.9 | 1.9 | 2.0 | - | - |
| Operating Lease Right Of Use Assets | 6.8 | 9.3 | 10.6 | 7.7 | 6.0 | 1.9 | 5.1 | 0.0 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | 0.0 | 10.6 | 14.1 | 32.5 | 38.7 | 61.4 | - | - | - | - | - |
| Other Non-Current Assets | 35.1 | 44.7 | 45.6 | 30.6 | 36.9 | 30.0 | 20.3 | 8.0 | 1.5 | 2.3 | 2.7 | 3.0 | 1.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 230.6 | 284.4 | 235.5 | 181.2 | 185.4 | 146.7 | 173.8 | 159.7 | 82.6 | 107.3 | 60.8 | 93.7 | 73.5 | - | - |
| Short Term Debt | 20.0 | 15.5 | 2.7 | 1.1 | 1.0 | 18.4 | 23.9 | 24.1 | - | 0.0 | 12.7 | 0.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.7 | 0.4 | 20.3 | - | - |
| Operating Lease Liabilities Current | 2.8 | 2.1 | 1.9 | 2.7 | 2.2 | 1.9 | 2.4 | 0.0 | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | 6.5 | 3.3 | 3.0 | 8.3 | 1.4 | 2.1 | 5.8 | 5.2 | 5.1 | - | - |
| Other Current Liabilities | 7.0 | 8.2 | 5.8 | 6.6 | 5.1 | 13.0 | 4.3 | 2.1 | 4.5 | 4.0 | 7.4 | 6.7 | 7.4 | - | - |
| Total Current Liabilities | 42.3 | 44.7 | 23.0 | 23.9 | 22.6 | 42.5 | 39.3 | 40.7 | 6.9 | 23.7 | 50.1 | 47.2 | 42.6 | - | - |
| Operating Lease Liabilities Non-Current |
| 6.1 |
| 7.5 |
| 8.9 |
| 5.1 |
| 4.2 |
| 1.1 |
| 2.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | 17.8 | 47.9 | 80.2 | 95.5 | 39.9 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 11.9 | 13.1 | 15.8 | 13.9 | 12.4 | 13.5 | 5.8 | 0.9 | 2.3 | 2.0 | 8.4 | 6.0 | 4.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 62.6 | 67.1 | 57.1 | 41.2 | 38.1 | 61.5 | 65.5 | 91.7 | 9.2 | 31.1 | 85.8 | 94.4 | 79.7 | - | - |
| Additional Paid In Capital |
| 201.8 |
| 198.5 |
| 154.5 |
| 103.7 |
| 102.1 |
| 100.4 |
| 98.5 |
| 96.8 |
| 105.3 |
| 119.5 |
| 116.0 |
| 110.2 |
| 106.1 |
| - |
| - |
| Retained Earnings | 13.8 | 66.4 | 71.5 | 83.9 | 92.9 | 32.5 | 57.3 | 12.9 | (15.5) | (43.4) | (141.0) | (110.9) | (112.3) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | 47.7 | 47.7 | 47.7 | 47.5 | 41.7 | 16.4 | 0.0 | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 168.0 | 217.3 | 178.4 | 140.0 | 147.3 | 85.2 | 108.3 | 67.9 | 73.5 | 76.2 | (25.0) | (0.7) | (6.2) | (21.5) | (9.4) |
| Total Equity | 168.0 | 217.3 | 178.4 | 140.0 | 147.3 | 85.2 | 108.3 | 67.9 | 73.5 | 76.2 | (25.0) | (0.7) | (6.2) | (21.5) | (9.4) |
| 21.9 |
| 11.3 |
| (24.4) |
| (61.9) |
| (74.6) |
| - |
| - |
| - |
| (30.7) |
| (13.2) |
| 3.4 |
| (25.2) |
| - |
| - |
| - |
| Working Capital | 1.6 | 7.7 | 63.4 | 81.8 | 85.7 | 19.4 | 7.7 | 19.1 | 30.0 | 15.2 | (25.4) | 7.3 | 12.8 | - | - |
| Book Value | 168.0 | 217.3 | 178.4 | 140.0 | 147.3 | 85.2 | 108.3 | 67.9 | 73.5 | 76.2 | (25.0) | (0.7) | (6.2) | (21.5) | (9.4) |
| Tangible Book Value | 167.4 | 209.7 | 170.5 | 139.1 | 146.1 | 83.2 | 104.1 | 63.1 | 72.7 | 75.5 | (26.9) | (2.6) | (8.2) | - | - |
| 80.8 |
| 79.8 |
| 78.8 |
| - |
| - |
| - |
| - |
| 15.0 |
| 16.7 |
| 12.2 |
| - |
| 15.2 |
| 15.4 |
| 20.7 |
| 18.6 |
| 31.9 |
| 32.2 |
| 34.8 |
| 30.7 |
| 26.8 |
| 26.4 |
| 28.4 |
| 13.2 |
| 7.6 |
| 2.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.0 | 6.0 | 6.0 | 5.0 | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 | - | - | - | - | 0.0 | 3.0 | 8.5 | 13.7 | 8.8 | 4.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4.7 | 6.6 | 7.0 | 7.0 | 6.3 | 13.5 | 48.7 | 28.5 | 35.2 | 45.4 | 52.5 | 58.8 | 68.0 | 66.4 | 75.8 | 80.8 | 79.8 | 78.8 | - | - | - | - | 15.0 | 16.7 | 12.2 | - | 15.2 | 15.4 | 20.7 | 18.6 | 31.9 | 32.2 | 34.8 | 30.7 | 26.8 | 26.4 | 28.4 | 13.2 | 7.6 | 2.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 16.0 | 15.0 | 14.4 | 15.5 | 15.4 | 14.9 | 16.6 | 15.8 | 10.9 | 16.2 | 14.2 | 10.3 | 10.1 | 13.9 | 13.9 | 12.7 | 13.0 | 12.6 | 15.3 | 11.6 | 10.3 | 13.1 | 10.3 | 5.3 | 5.6 | - | 6.8 | 5.6 | 7.8 | 9.6 | 0.8 | 1.1 | 1.5 | 1.1 | 1.6 | 2.0 | 2.0 | 8.6 | 12.0 | 9.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 19.9 | 15.9 | 15.7 | 20.8 | 21.7 | 19.3 | 18.5 | 22.6 | 21.7 | 19.7 | 18.5 | 23.0 | 20.2 | 17.8 | 15.3 | 12.1 | 10.3 | 7.9 | 5.6 | 8.2 | 8.0 | 9.9 | 10.4 | 16.1 | 13.6 | - | 16.9 | 17.8 | 18.1 | 21.8 | 0.0 | 0.1 | 0.1 | 0.1 | - | - | - | - | 0.7 | 0.2 |
| Prepaid Expenses | 5.5 | 6.4 | 6.8 | 7.4 | 4.8 | 4.7 | 3.5 | 4.3 | 4.2 | 5.2 | 6.2 | 7.6 | 6.4 | 7.5 | 7.7 | 7.4 | 7.4 | 6.7 | ||||||||||||||||||||||
| Other Current Assets | 1.7 | 1.8 | 1.7 | 1.3 | 1.2 | 1.4 | - | - | - | - | - | - | - | - | - | - | 7.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 46.1 | 43.9 | 43.9 | 50.7 | 48.2 | 52.4 | 87.3 | 71.2 | 72.0 | 86.5 | 91.5 | 99.7 | 104.7 | 105.7 | 112.6 | 113.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.7 | 9.4 | 8.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | 0.0 | 0.7 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 0.6 | 0.6 | 7.3 | 7.4 | 7.5 | 7.6 | 7.6 | 7.7 | 7.8 | 7.9 | 8.1 | 8.2 | 8.4 | 0.8 | - | - | 1.2 | 1.2 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6.1 | 6.8 | 8.9 | 9.5 | 10.1 | 9.3 | 9.3 | 9.8 | 10.0 | 10.6 | 10.7 | 11.3 | 10.1 | 7.7 | 7.6 | 8.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 33.8 | 35.1 | 44.8 | 44.8 | 45.8 | 44.7 | 44.8 | 45.2 | 45.3 | 45.6 | 44.6 | 44.2 | 41.8 | 30.6 | 29.5 | 29.6 | 28.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 232.1 | 230.6 | 277.9 | 284.5 | 283.7 | 284.4 | 280.0 | 248.6 | 229.8 | 235.5 | 230.6 | 233.7 | 234.0 | 181.2 | 185.5 | 183.8 | 181.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.3 | 10.0 | 9.1 | 8.2 | 7.9 | 7.8 | 7.5 | 7.2 | 8.5 | - | 6.8 | 6.6 | 4.8 | 6.2 | 0.7 | 1.3 | 1.3 | 1.0 | 1.3 | 1.6 | 1.2 | 1.9 | 2.3 | 3.3 |
| Short Term Debt | 22.0 | 20.0 | 17.1 | 20.0 | 17.8 | 15.5 | 2.3 | 2.4 | 2.5 | 2.7 | 2.0 | 1.6 | 1.6 | 1.1 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.9 | 2.8 | 2.6 | 2.6 | 2.5 | 2.1 | 2.0 | 1.9 | 1.8 | 1.9 | 2.0 | 2.4 | 2.6 | 2.7 | 2.7 | 2.7 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.0 | 6.5 | ||||||||||||||||||||||
| Other Current Liabilities | 6.0 | 7.0 | 9.7 | 10.4 | 7.7 | 8.2 | 7.7 | 7.4 | 6.9 | 5.8 | 6.1 | 6.4 | 6.2 | 6.6 | 5.4 | 5.2 | 4.6 | |||||||||||||||||||||||
| Total Current Liabilities | 45.1 | 42.3 | 39.8 | 46.2 | 43.0 | 44.7 | 30.2 | 26.6 | 22.0 | 23.0 | 22.0 | 23.9 | 20.0 | 23.9 | 25.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 8.2 | 8.5 | 8.8 | 8.7 | 9.1 | 9.4 | 17.6 | 18.0 | 18.1 | 18.3 | 19.2 | 19.8 | 20.1 | 3.5 | - | - | - | - | 3.4 | 3.7 | 4.3 | 5.4 | 5.5 | 10.1 | 14.2 | - | 26.3 | 34.2 | 44.0 | 50.1 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 5.2 | 6.1 | 6.5 | 7.2 | 7.8 | 7.5 | 7.6 | 8.1 | 8.4 | 8.9 | 8.8 | 9.0 | 7.6 | 5.1 | 5.1 | 5.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 0.9 | 0.9 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 11.1 | 11.9 | 12.2 | 12.9 | 13.4 | 13.1 | 14.0 | 14.4 | 14.5 | 15.8 | 15.1 | 15.1 | 13.6 | 13.9 | 13.9 | 14.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 64.3 | 62.6 | 60.8 | 67.8 | 65.5 | 67.1 | 61.8 | 59.0 | 54.6 | 57.1 | 56.3 | 58.9 | 53.8 | 41.2 | 42.8 | 39.2 | ||||||||||||||||||||||||
| 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 |
| Additional Paid In Capital | 202.5 | 201.8 | 200.9 | 199.9 | 199.2 | 198.5 | 198.0 | 171.1 | 154.7 | 154.5 | 153.7 | 152.0 | 132.6 | 103.7 | 103.2 | 102.7 | 102.2 | |||||||||||||||||||||||
| Retained Earnings | 13.0 | 13.8 | 63.9 | 64.5 | 66.6 | 66.4 | 67.8 | 66.2 | 68.1 | 71.5 | 68.3 | 70.4 | 76.3 | 83.9 | 87.1 | 89.5 | 89.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 47.7 | 47.7 | 47.7 | 47.7 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 167.8 | 168.0 | 217.2 | 216.8 | 218.2 | 217.3 | 218.1 | 189.6 | 175.2 | 178.4 | 174.3 | 174.8 | 161.2 | 140.0 | 142.6 | 144.5 | 144.4 | |||||||||||||||||||||||
| Total Equity | 167.8 | 168.0 | 217.2 | 216.8 | 218.2 | 217.3 | 218.1 | 189.6 | 175.2 | 178.4 | 174.3 | 174.8 | 161.2 | 140.0 | 142.6 | 144.5 | 144.4 | 147.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 30.2 | 28.5 | 25.9 | 28.7 | 26.8 | 24.8 | 20.0 | 20.4 | 20.7 | 20.9 | 21.2 | 21.4 | 21.7 | 4.6 | - | - | - | - | 4.4 | 8.0 | 14.2 | 23.9 | 29.8 | 35.7 | 38.4 | - | 50.3 | 58.2 | 68.2 | 74.1 | - | - | - | - | - | - | - | - | 0.0 | 0.0 |
| Net debt | 25.5 | 21.9 | 18.8 | 21.7 | 20.5 | 11.3 | (28.7) | (8.1) | (14.6) | (24.4) | (31.4) | (37.3) | (46.3) | (61.9) | - | - | - | - | ||||||||||||||||||||||
| Working Capital | 1.0 | 1.6 | 4.1 | 4.5 | 5.3 | 7.7 | 57.1 | 44.6 | 50.1 | 63.4 | 69.5 | 75.7 | 84.7 | 81.8 | 87.4 | 92.4 | 91.7 | 85.7 | ||||||||||||||||||||||
| Book Value | 167.8 | 168.0 | 217.2 | 216.8 | 218.2 | 217.3 | 218.1 | 189.6 | 175.2 | 178.4 | 174.3 | 174.8 | 161.2 | 140.0 | 142.6 | 144.5 | 144.4 | 147.3 | ||||||||||||||||||||||
| Tangible Book Value | 167.2 | 167.4 | 209.9 | 209.4 | 210.7 | 209.7 | 210.5 | 181.9 | 167.4 | 170.5 | 166.2 | 166.6 | 152.8 | 139.1 | - | - | 143.2 | |||||||||||||||||||||||
| 4.6 |
| 5.3 |
| 3.4 |
| 4.6 |
| 16.9 |
| 19.0 |
| 7.6 |
| - |
| 6.1 |
| 5.6 |
| 5.5 |
| 5.6 |
| 2.6 |
| 2.2 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.4 |
| 1.5 |
| 1.8 |
| 6.7 |
| 4.6 |
| 5.3 |
| 3.4 |
| 4.6 |
| 16.9 |
| 19.0 |
| 7.6 |
| - |
| 6.1 |
| 5.6 |
| 5.5 |
| 5.6 |
| 2.6 |
| 2.2 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.4 |
| 1.5 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.5 |
| 108.4 |
| 101.8 |
| 76.0 |
| 68.1 |
| 62.0 |
| 56.2 |
| 60.6 |
| 42.1 |
| - |
| 49.3 |
| 48.6 |
| 56.2 |
| 59.8 |
| 39.5 |
| 39.0 |
| 41.2 |
| 36.9 |
| 33.0 |
| 34.9 |
| 42.4 |
| 38.9 |
| 27.6 |
| 19.1 |
| 7.7 |
| 6.6 |
| 5.3 |
| 4.2 |
| 3.3 |
| 2.3 |
| 6.6 |
| 9.0 |
| - |
| 5.7 |
| 4.2 |
| 2.8 |
| 1.5 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.5 |
| 1.4 |
| 1.5 |
| 1.5 |
| 2.9 |
| 2.6 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.5 |
| - |
| 44.2 |
| 44.8 |
| 42.4 |
| 42.7 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.7 |
| 1.1 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.9 |
| 3.6 |
| 2.8 |
| 7.7 |
| 22.9 |
| 23.1 |
| 30.3 |
| - |
| 44.1 |
| 48.4 |
| 46.1 |
| 6.6 |
| 5.4 |
| 5.0 |
| 3.2 |
| 4.4 |
| 3.1 |
| 2.7 |
| 3.1 |
| 4.0 |
| 3.1 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.6 |
| 1.8 |
| 2.0 |
| 2.1 |
| 2.3 |
| 4.0 |
| - |
| 4.3 |
| 4.5 |
| 4.6 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| 6.0 |
| 6.4 |
| 4.4 |
| 4.2 |
| 1.9 |
| 2.3 |
| 2.5 |
| 4.4 |
| 1.2 |
| 5.9 |
| 5.5 |
| 6.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 3.8 |
| 7.6 |
| 10.6 |
| 1.6 |
| 3.8 |
| 7.6 |
| - |
| 13.5 |
| 19.2 |
| 24.8 |
| 32.5 |
| 36.0 |
| 38.5 |
| 36.2 |
| 38.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.9 |
| 33.4 |
| 32.3 |
| 31.6 |
| 30.0 |
| 31.2 |
| 13.9 |
| 20.0 |
| - |
| 18.4 |
| 16.6 |
| 14.5 |
| 8.0 |
| 2.1 |
| 2.0 |
| 2.0 |
| 2.3 |
| 2.3 |
| 1.7 |
| 1.7 |
| 2.3 |
| 1.3 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 185.4 |
| 181.8 |
| 158.5 |
| 151.6 |
| 146.7 |
| 155.7 |
| 133.3 |
| 160.2 |
| - |
| 178.7 |
| 187.1 |
| 193.8 |
| 159.7 |
| 83.2 |
| 84.9 |
| 82.8 |
| 82.6 |
| 89.1 |
| 94.2 |
| 104.8 |
| 107.3 |
| 40.5 |
| 36.6 |
| 1.0 |
| 4.4 |
| 9.9 |
| 18.4 |
| 24.4 |
| 25.6 |
| 24.2 |
| - |
| 24.1 |
| 24.0 |
| 24.2 |
| 24.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 1.8 |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.3 |
| 0.3 |
| 2.8 |
| 2.2 |
| 2.3 |
| 2.3 |
| 2.4 |
| 1.9 |
| 2.0 |
| 2.0 |
| 2.1 |
| - |
| 2.6 |
| 2.7 |
| 3.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 2.7 |
| 2.2 |
| 3.3 |
| 4.1 |
| 3.2 |
| 2.1 |
| - |
| 3.9 |
| 3.5 |
| 3.8 |
| 8.3 |
| 2.0 |
| 1.5 |
| 0.8 |
| 1.4 |
| 1.3 |
| 1.1 |
| 1.0 |
| 2.1 |
| 2.8 |
| 3.4 |
| 5.1 |
| 9.9 |
| 12.0 |
| 14.9 |
| 13.0 |
| 4.1 |
| 3.4 |
| 4.3 |
| - |
| 4.3 |
| 5.6 |
| 7.1 |
| 2.1 |
| 0.6 |
| 1.1 |
| 3.2 |
| 2.7 |
| 3.3 |
| 8.2 |
| 4.0 |
| 4.0 |
| 6.7 |
| 7.0 |
| 20.6 |
| 18.8 |
| 22.6 |
| 24.5 |
| 27.2 |
| 34.9 |
| 42.5 |
| 40.1 |
| 39.3 |
| 39.0 |
| - |
| 39.1 |
| 39.7 |
| 39.8 |
| 40.7 |
| 3.3 |
| 4.0 |
| 5.3 |
| 6.9 |
| 12.3 |
| 17.2 |
| 14.9 |
| 23.7 |
| 29.0 |
| 30.3 |
| 6.2 |
| 4.2 |
| 4.6 |
| 2.7 |
| 2.7 |
| 1.1 |
| 1.5 |
| 2.0 |
| 2.4 |
| - |
| 3.3 |
| 2.8 |
| 3.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.5 |
| 12.4 |
| 12.8 |
| 11.4 |
| 13.2 |
| 13.5 |
| 25.7 |
| 4.8 |
| 5.2 |
| - |
| 6.1 |
| 5.4 |
| 4.1 |
| 0.9 |
| 0.3 |
| 0.3 |
| 0.3 |
| 2.3 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.0 |
| 2.6 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.2 |
| 38.1 |
| 40.7 |
| 42.2 |
| 52.4 |
| 61.5 |
| 71.3 |
| 54.2 |
| 58.4 |
| - |
| 71.4 |
| 79.3 |
| 87.9 |
| 91.7 |
| 3.6 |
| 4.3 |
| 5.5 |
| 9.2 |
| 14.5 |
| 20.5 |
| 19.5 |
| 31.1 |
| 40.8 |
| 47.1 |
| 102.1 |
| 101.7 |
| 101.2 |
| 100.6 |
| 100.4 |
| 100.0 |
| 99.7 |
| 98.6 |
| - |
| 97.7 |
| 97.4 |
| 96.8 |
| 96.8 |
| 96.3 |
| 95.7 |
| 100.2 |
| 105.3 |
| 110.1 |
| 114.9 |
| 119.9 |
| 119.5 |
| 118.9 |
| 118.3 |
| 92.9 |
| 87.0 |
| 62.8 |
| 46.2 |
| 32.5 |
| 32.0 |
| 27.0 |
| 50.9 |
| - |
| 54.2 |
| 55.0 |
| 51.5 |
| 12.9 |
| 10.9 |
| 10.4 |
| (4.9) |
| (15.5) |
| (22.5) |
| (28.3) |
| (34.7) |
| (43.4) |
| (119.2) |
| (128.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.7 |
| 47.7 |
| 47.7 |
| 47.7 |
| 47.7 |
| 47.7 |
| 47.7 |
| - |
| 44.7 |
| 44.6 |
| 42.4 |
| 41.7 |
| 27.6 |
| 25.5 |
| 18.0 |
| 16.4 |
| 13.0 |
| 13.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.3 |
| 141.0 |
| 116.3 |
| 99.2 |
| 85.2 |
| 84.4 |
| 79.1 |
| 101.8 |
| - |
| 107.3 |
| 107.8 |
| 105.9 |
| 67.9 |
| 79.6 |
| 80.6 |
| 77.3 |
| 73.5 |
| 74.6 |
| 73.7 |
| 85.3 |
| 76.2 |
| (0.3) |
| (10.5) |
| 141.0 |
| 116.3 |
| 99.2 |
| 85.2 |
| 84.4 |
| 79.1 |
| 101.8 |
| - |
| 107.3 |
| 107.8 |
| 105.9 |
| 67.9 |
| 79.6 |
| 80.6 |
| 77.3 |
| 73.5 |
| 74.6 |
| 73.7 |
| 85.3 |
| 76.2 |
| (0.3) |
| (10.5) |
| - |
| - |
| - |
| - |
| 14.8 |
| 19.0 |
| 26.2 |
| - |
| 35.2 |
| 42.8 |
| 47.5 |
| 55.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.6) |
| (2.2) |
| 77.2 |
| 48.9 |
| 33.2 |
| 19.4 |
| 16.1 |
| 21.3 |
| 3.1 |
| - |
| 10.2 |
| 9.0 |
| 16.4 |
| 19.1 |
| 36.2 |
| 35.0 |
| 35.9 |
| 30.0 |
| 20.7 |
| 17.8 |
| 27.5 |
| 15.2 |
| (1.4) |
| (11.2) |
| 141.0 |
| 116.3 |
| 99.2 |
| 85.2 |
| 84.4 |
| 79.1 |
| 101.8 |
| - |
| 107.3 |
| 107.8 |
| 105.9 |
| 67.9 |
| 79.6 |
| 80.6 |
| 77.3 |
| 73.5 |
| 74.6 |
| 73.7 |
| 85.3 |
| 76.2 |
| (0.3) |
| (10.5) |
| 146.1 |
| 139.6 |
| 114.7 |
| 97.3 |
| 83.2 |
| 82.2 |
| 76.8 |
| 97.8 |
| - |
| 103.0 |
| 103.3 |
| 101.3 |
| 63.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |