| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 58.5 | 38.3 | 19.8 | 52.4 | 45.6 | 59.4 | 46.7 | 41.5 | 82.0 | 28.6 | 27.1 | 29.1 | 27.1 | 20.5 | 37.0 | 14.6 | 0.1 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | 176.6 | 37.9 | 24.4 | 40.6 | 0.0 | - | - | - | - | - | |||
| Cash And Short Term Investments | 58.5 | 38.3 | 19.8 | 52.4 | 45.6 | 59.4 | 46.7 | 218.1 | 119.9 | 53.0 | 67.7 | 29.1 | 27.1 | 20.5 | 37.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1.0 | 0.0 | 0.0 | 0.9 | 0.3 | 1.2 | 3.4 | 2.4 | 2.3 | 0.0 | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 0.6 | 2.4 | 2.3 | 3.4 | 3.0 | 1.5 | 1.3 | 0.4 | 0.3 | 0.2 | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1.2 | 0.6 | 0.5 | 2.5 | 2.7 | 4.6 | 1.7 | 3.7 | - | - | - | - | 2.6 | 1.8 | 2.3 | |||||
| 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 | 0.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | ||||
| (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 | 31.1 | 58.5 | 22.5 | 24.0 | 23.4 | 38.3 | 28.5 | 19.2 | 18.7 | 19.8 | 26.7 | 21.6 | 43.5 | 52.4 | 54.7 | |||||||||||||||||||||||||
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 14.6 |
| 0.1 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 5.5 | 3.4 | 3.5 | 4.4 | 7.2 | 6.9 | 5.4 | 2.0 | 0.9 | 0.6 | 0.7 | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | 0.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 254.5 | 115.5 | 133.8 | 97.0 | 154.2 | 224.5 | 282.8 | 222.5 | 123.1 | 53.6 | 68.4 | 29.2 | 27.1 | 20.5 | 37.0 | 14.6 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | 0.2 | 1.7 | 1.2 | 1.8 | 1.2 | 1.1 | 0.4 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Property,Plant & Equipment Net | 0.2 | 0.3 | 0.4 | 0.7 | 1.1 | 1.6 | 1.8 | 0.6 | 0.9 | 0.2 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | 0.0 | 3.3 | 2.4 | 23.4 | 0.0 | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.7 | 0.0 | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | 29.0 | 29.0 | 29.0 | 29.0 | 29.0 | 29.0 | 29.0 | 0.0 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 2.5 | 3.1 | 2.3 | 3.2 | 6.0 | 9.1 | 12.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.3 | 0.3 | 0.3 | 0.9 | 1.7 | 6.4 | 1.7 | 3.3 | 0.3 | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | 45.5 | 46.2 | 44.5 | 65.4 | 42.0 | - | - | - | - | - | - | - | - |
| Total Assets | 257.6 | 119.2 | 136.8 | 101.8 | 191.1 | 283.3 | 339.9 | 268.0 | 169.3 | 98.1 | 133.7 | 71.2 | 27.1 | 20.6 | 37.0 | 14.6 | - | - | - | - |
| 0.3 |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | - | - | - | - |
| Deferred Revenue Current | 36.9 | 37.6 | 30.9 | - | - | - | 6.4 | 5.1 | 5.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.6 | 0.5 | 1.2 | 3.4 | 3.2 | 3.4 | 3.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 7.7 | 6.9 | 5.7 | 7.3 | 6.9 | 12.0 | 5.3 | 9.7 | 6.1 | 4.8 | 2.0 | 0.1 | 0.0 | 0.9 | 0.2 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 48.8 | 47.8 | 39.2 | 16.3 | 16.1 | 24.4 | 24.4 | 18.5 | 13.5 | 7.1 | 3.4 | 1.1 | 2.6 | - | 2.5 | 1.7 | - | - | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2.1 | 2.6 | 1.1 | 0.1 | 3.3 | 6.7 | 9.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.0 | 35.4 | 55.4 | 2.7 | 2.7 | 9.0 | 30.6 | 35.6 | 40.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 2.5 | 2.5 | 3.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | 38.9 | 42.7 | 11.1 | 11.6 | 11.6 | - | - | - | - | - | - | - | - |
| Total Liabilities | 50.8 | 85.8 | 95.7 | 19.1 | 22.1 | 42.7 | 66.7 | 57.4 | 56.2 | 18.2 | 15.0 | 12.7 | 2.6 | 2.7 | 2.5 | 3.0 | - | - | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | 552.8 | 364.5 | 288.7 | 283.5 | 194.1 | 135.8 | 110.1 | 102.0 | 44.8 | - | - | - | - |
| Retained Earnings | (832.0) | (825.9) | (785.7) | (724.5) | (631.4) | (501.6) | (439.4) | (341.8) | (251.0) | (208.2) | (164.0) | (135.5) | (111.7) | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (0.0) | (0.2) | (0.1) | (0.8) | (0.4) | (0.3) | (0.2) | (0.3) | (0.4) | (0.6) | (0.8) | 0.0 | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 206.8 | 33.4 | 41.1 | 82.7 | 168.9 | 240.6 | 273.2 | 210.7 | 113.1 | 79.9 | 118.7 | 58.6 | 24.5 | 17.8 | 34.5 | 11.6 | (13.4) | (9.5) | (4.4) | - |
| Total Equity | 206.8 | 33.4 | 41.1 | 82.7 | 168.9 | 240.6 | 273.2 | 210.7 | 113.1 | 79.9 | 118.7 | 58.6 | 24.5 | 17.8 | 34.5 | 11.6 | (13.4) | (9.5) | (4.4) | - |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (14.2) | - | - | - | - |
| Working Capital | 205.8 | 67.7 | 94.6 | 80.7 | 138.1 | 200.1 | 258.3 | 204.0 | 109.6 | 46.5 | 65.0 | 28.2 | 24.5 | - | 34.5 | 12.9 | - | - | - | - |
| Book Value | 206.8 | 33.4 | 41.1 | 82.7 | 168.9 | 240.6 | 273.2 | 210.7 | 113.1 | 79.9 | 118.7 | 58.6 | 24.5 | 17.8 | 34.5 | 11.6 | (13.4) | (9.5) | (4.4) | - |
| Tangible Book Value | - | - | - | - | - | 198.9 | 231.6 | 169.0 | 71.5 | 38.2 | 77.1 | 16.8 | 24.5 | - | - | - | - | - | - | - |
| 43.1 |
| 51.2 |
| 45.6 |
| 70.8 |
| 59.5 |
| 78.3 |
| 59.4 |
| 58.3 |
| 96.7 |
| 42.3 |
| 46.7 |
| 24.9 |
| 34.3 |
| 29.1 |
| 41.5 |
| 119.8 |
| 54.2 |
| 66.9 |
| 82.0 |
| 27.2 |
| 39.5 |
| 70.8 |
| 28.6 |
| 23.8 |
| 20.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 139.6 | 164.4 | 176.6 | 114.2 | 38.5 | 42.2 | 37.9 | 39.1 | 36.1 | 20.1 | 24.4 | 34.9 | 43.2 |
| Cash And Short Term Investments | 31.1 | 58.5 | 22.5 | 24.0 | 23.4 | 38.3 | 28.5 | 19.2 | 18.7 | 19.8 | 26.7 | 21.6 | 43.5 | 52.4 | 54.7 | 43.1 | 51.2 | 45.6 | 70.8 | 59.5 | 78.3 | 59.4 | 58.3 | 96.7 | 42.3 | 46.7 | 24.9 | 173.8 | 193.5 | 218.1 | 233.9 | 92.7 | 109.2 | 119.9 | 66.3 | 75.6 | 90.9 | 53.0 | 58.6 | 63.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 0.5 | 1.0 | 0.9 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.7 | 0.9 | 1.2 | 0.5 | 0.5 | 0.3 | 0.8 | 0.3 | 0.2 | 1.2 | 3.6 | 3.3 | 3.1 | 3.4 | 2.9 | 2.9 | 3.0 | 2.4 | 2.6 | 2.1 | 2.3 | 2.3 | 1.4 | 1.1 | - | 0.0 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 5.6 | 5.5 | 3.3 | 2.5 | 4.5 | 3.4 | 3.3 | 3.7 | 4.1 | 3.5 | 3.5 | 3.9 | 6.0 | 4.4 | 5.2 | 7.1 | 7.3 | 7.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 232.6 | 254.5 | 236.8 | 77.5 | 95.5 | 115.5 | 98.2 | 112.9 | 117.2 | 133.8 | 49.7 | 64.1 | 79.7 | 97.0 | 115.1 | 124.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.5 | 3.1 | 3.1 | 3.0 | 3.0 | 3.0 | 1.6 | 1.5 | 1.4 | 1.4 | 1.3 | 1.3 | 0.9 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.6 | 0.5 | 0.6 | 0.7 | 0.9 | 0.9 | 1.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.6 | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.4 | 2.5 | 2.6 | 2.8 | 2.9 | 3.1 | 1.4 | 1.7 | 2.0 | 2.3 | 0.8 | 1.6 | 2.4 | 3.2 | 4.0 | 4.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.6 | 0.3 | 0.3 | 0.9 | 1.6 | 1.6 | 2.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 235.5 | 257.6 | 240.0 | 80.8 | 99.0 | 119.2 | 100.3 | 115.3 | 119.9 | 136.8 | 51.6 | 66.6 | 83.1 | 101.8 | 121.5 | 143.4 | 162.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1.1 | 1.2 | 1.7 | 0.7 | 0.9 | 0.6 | 1.3 | 0.8 | 0.7 | 0.5 | 0.8 | 0.9 | 1.2 | 2.5 | 1.9 | 2.5 | 1.4 | 2.7 | 2.6 | 2.9 | 3.6 | 4.6 | 1.6 | 3.6 | 2.1 | 1.7 | 2.7 | - | - | 3.7 | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 29.1 | 36.9 | 42.4 | 40.9 | 40.8 | 37.6 | 32.6 | 33.1 | 32.8 | 30.9 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 1.3 | 1.3 | 1.1 | 1.2 | 0.9 | 1.7 | 2.5 | 3.4 | 3.4 | 3.3 | ||||||||||||||||||||||||
| Accrued Expenses | 2.7 | 7.7 | 5.7 | 3.4 | 2.3 | 6.9 | 4.8 | 3.6 | 2.1 | 5.7 | 3.9 | 4.2 | 3.2 | 7.3 | 5.7 | 4.8 | 2.5 | 6.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 35.0 | 48.8 | 53.4 | 47.3 | 46.6 | 47.8 | 41.6 | 41.3 | 38.8 | 39.2 | 7.1 | 8.8 | 10.0 | 16.3 | 15.5 | 15.0 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.9 | 2.1 | 2.2 | 2.4 | 2.5 | 2.6 | 0.1 | 0.5 | 0.8 | 1.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.9 | 1.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | 1.7 | 13.0 | 22.8 | 35.4 | 32.5 | 38.9 | 47.7 | 55.4 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 36.9 | 50.8 | 57.3 | 62.7 | 71.9 | 85.8 | 74.3 | 80.6 | 87.3 | 95.7 | 9.9 | 11.6 | 12.8 | 19.1 | 19.1 | 19.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (841.1) | (832.0) | (854.1) | (844.9) | (834.7) | (825.9) | (815.6) | (806.0) | (794.8) | (785.7) | (774.8) | (760.4) | (743.5) | (724.5) | (702.1) | (679.0) | (654.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.4) | (0.0) | (0.1) | (0.3) | (0.3) | (0.2) | (0.2) | (0.3) | (0.2) | (0.1) | (0.3) | (0.3) | (0.5) | (0.8) | (1.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 198.6 | 206.8 | 182.7 | 18.1 | 27.1 | 33.4 | 26.0 | 34.7 | 32.6 | 41.1 | 41.7 | 54.9 | 70.3 | 82.7 | 102.4 | 124.0 | 146.8 | |||||||||||||||||||||||
| Total Equity | 198.6 | 206.8 | 182.7 | 18.1 | 27.1 | 33.4 | 26.0 | 34.7 | 32.6 | 41.1 | 41.7 | 54.9 | 70.3 | 82.7 | 102.4 | 124.0 | 146.8 | 168.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 197.6 | 205.8 | 183.4 | 30.2 | 48.9 | 67.7 | 56.6 | 71.7 | 78.4 | 94.6 | 42.5 | 55.3 | 69.8 | 80.7 | 99.6 | 109.3 | 120.1 | 138.1 | ||||||||||||||||||||||
| Book Value | 198.6 | 206.8 | 182.7 | 18.1 | 27.1 | 33.4 | 26.0 | 34.7 | 32.6 | 41.1 | 41.7 | 54.9 | 70.3 | 82.7 | 102.4 | 124.0 | 146.8 | 168.9 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 6.5 |
| 6.2 |
| 6.5 |
| 6.9 |
| 4.9 |
| 5.1 |
| 4.6 |
| 5.4 |
| 5.4 |
| 6.7 |
| 4.3 |
| 2.0 |
| 3.3 |
| 2.7 |
| 1.8 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.3 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 130.8 |
| 154.2 |
| 188.2 |
| 205.6 |
| 221.6 |
| 224.5 |
| 246.4 |
| 235.1 |
| 256.8 |
| 282.8 |
| 165.3 |
| 183.5 |
| 200.8 |
| 222.5 |
| 239.9 |
| 97.5 |
| 113.2 |
| 123.1 |
| 68.7 |
| 77.7 |
| 92.2 |
| 53.6 |
| 59.3 |
| 64.1 |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.4 |
| 1.3 |
| 1.2 |
| 1.1 |
| 1.0 |
| 0.8 |
| 1.1 |
| 0.9 |
| 0.7 |
| 0.6 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 1.1 |
| 1.2 |
| 1.4 |
| 1.5 |
| 1.6 |
| 1.9 |
| 2.1 |
| 1.8 |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.1 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.9 |
| 0.6 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 2.2 |
| 0.0 |
| 3.3 |
| 1.0 |
| 3.0 |
| 0.0 |
| 2.4 |
| 7.9 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.6 |
| 12.6 |
| 12.6 |
| 12.6 |
| 12.6 |
| 12.6 |
| 12.6 |
| 12.6 |
| 12.6 |
| 12.6 |
| 12.6 |
| 12.6 |
| 12.6 |
| 12.6 |
| 12.6 |
| 12.6 |
| 12.6 |
| 12.6 |
| 12.6 |
| 12.6 |
| 12.6 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 5.3 |
| 6.0 |
| 6.8 |
| 7.5 |
| 8.1 |
| 9.1 |
| 10.4 |
| 10.8 |
| 11.5 |
| 12.0 |
| 12.8 |
| 12.7 |
| 13.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.9 |
| 6.1 |
| 6.0 |
| 6.4 |
| 6.0 |
| 5.2 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.1 |
| 44.9 |
| 42.8 |
| 46.2 |
| 43.7 |
| 45.1 |
| 42.1 |
| 44.5 |
| 49.9 |
| 53.1 |
| 191.1 |
| 249.0 |
| 262.1 |
| 278.9 |
| 283.3 |
| 306.3 |
| 294.8 |
| 313.3 |
| 339.9 |
| 223.3 |
| 241.5 |
| 259.2 |
| 268.0 |
| 283.0 |
| 142.4 |
| 156.0 |
| 169.3 |
| 112.3 |
| 122.8 |
| 134.3 |
| 98.1 |
| 109.1 |
| 117.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 6.4 |
| 6.2 |
| 39.7 |
| 9.9 |
| 5.1 |
| 5.1 |
| 43.6 |
| 5.2 |
| 45.8 |
| 5.0 |
| 5.0 |
| 5.0 |
| 0.0 |
| - |
| - |
| 3.2 |
| 3.2 |
| 3.1 |
| 3.0 |
| 2.9 |
| 3.4 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.2 |
| 3.2 |
| 2.9 |
| 2.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 4.3 |
| 3.7 |
| 12.0 |
| 7.4 |
| 6.0 |
| 4.4 |
| 8.3 |
| 9.4 |
| 7.6 |
| 10.1 |
| 9.7 |
| 6.5 |
| 5.1 |
| 4.6 |
| 6.1 |
| 6.4 |
| 6.3 |
| 4.0 |
| 4.8 |
| 3.6 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.7 |
| 16.1 |
| 14.9 |
| 13.9 |
| 14.5 |
| 24.4 |
| 16.8 |
| 17.3 |
| 21.1 |
| 24.4 |
| 21.5 |
| 19.9 |
| 25.2 |
| 18.5 |
| 14.6 |
| 13.1 |
| 12.2 |
| 13.5 |
| 12.2 |
| 12.0 |
| 11.0 |
| 7.1 |
| 7.5 |
| 5.0 |
| 2.5 |
| 3.3 |
| 4.1 |
| 4.9 |
| 5.6 |
| 6.7 |
| 7.4 |
| 7.9 |
| 8.5 |
| 9.1 |
| 9.8 |
| 10.0 |
| 10.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 2.7 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| - |
| 29.3 |
| 30.6 |
| 32.3 |
| 33.6 |
| 29.9 |
| 35.6 |
| 36.8 |
| 38.1 |
| 39.3 |
| 40.6 |
| 41.8 |
| 43.1 |
| 44.3 |
| 0.0 |
| - |
| - |
| - |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 3.3 |
| 3.3 |
| - |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.9 |
| 40.2 |
| 41.5 |
| 42.7 |
| 53.0 |
| 54.3 |
| 55.4 |
| 11.1 |
| 11.6 |
| 11.6 |
| 15.9 |
| 22.1 |
| 24.3 |
| 30.3 |
| 31.7 |
| 42.7 |
| 35.8 |
| 27.7 |
| 61.5 |
| 66.7 |
| 66.9 |
| 66.8 |
| 68.8 |
| 57.4 |
| 53.5 |
| 53.3 |
| 53.6 |
| 56.2 |
| 65.2 |
| 66.2 |
| 66.4 |
| 18.2 |
| 19.1 |
| 16.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 562.2 |
| 559.5 |
| 552.8 |
| 545.4 |
| 383.5 |
| 370.1 |
| 364.5 |
| 295.5 |
| 292.7 |
| 290.6 |
| 288.7 |
| 287.5 |
| 286.5 |
| (631.4) |
| (571.2) |
| (552.4) |
| (528.8) |
| (501.6) |
| (462.2) |
| (458.8) |
| (466.1) |
| (439.4) |
| (412.3) |
| (387.3) |
| (368.8) |
| (341.8) |
| (315.6) |
| (294.1) |
| (267.3) |
| (251.0) |
| (248.0) |
| (235.8) |
| (222.2) |
| (208.2) |
| (196.7) |
| (185.1) |
| (1.0) |
| (0.9) |
| (0.4) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.2) |
| 0.1 |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.4) |
| (0.4) |
| (0.5) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.5) |
| (0.6) |
| (0.8) |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.9 |
| 224.6 |
| 231.8 |
| 247.2 |
| 240.6 |
| 270.5 |
| 267.1 |
| 251.8 |
| 273.2 |
| 156.5 |
| 174.7 |
| 190.4 |
| 210.7 |
| 229.4 |
| 89.1 |
| 102.4 |
| 113.1 |
| 47.1 |
| 56.5 |
| 67.9 |
| 79.9 |
| 90.0 |
| 100.6 |
| 224.6 |
| 231.8 |
| 247.2 |
| 240.6 |
| 270.5 |
| 267.1 |
| 251.8 |
| 273.2 |
| 156.5 |
| 174.7 |
| 190.4 |
| 210.7 |
| 229.4 |
| 89.1 |
| 102.4 |
| 113.1 |
| 47.1 |
| 56.5 |
| 67.9 |
| 79.9 |
| 90.0 |
| 100.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 173.3 |
| 191.6 |
| 207.1 |
| 200.1 |
| 229.6 |
| 217.8 |
| 235.6 |
| 258.3 |
| 143.8 |
| 163.5 |
| 175.6 |
| 204.0 |
| 225.3 |
| 84.4 |
| 101.0 |
| 109.6 |
| 56.4 |
| 65.7 |
| 81.3 |
| 46.5 |
| 51.8 |
| 59.1 |
| 224.6 |
| 231.8 |
| 247.2 |
| 240.6 |
| 270.5 |
| 267.1 |
| 251.8 |
| 273.2 |
| 156.5 |
| 174.7 |
| 190.4 |
| 210.7 |
| 229.4 |
| 89.1 |
| 102.4 |
| 113.1 |
| 47.1 |
| 56.5 |
| 67.9 |
| 79.9 |
| 90.0 |
| 100.6 |
| 183.0 |
| 190.2 |
| 205.6 |
| 198.9 |
| 228.9 |
| 225.5 |
| 210.1 |
| 231.6 |
| 114.9 |
| 133.1 |
| 148.8 |
| 169.0 |
| 187.8 |
| 47.5 |
| 60.7 |
| 71.5 |
| 5.5 |
| 14.9 |
| 26.3 |
| 38.2 |
| 48.4 |
| 58.9 |