| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 59.7 | 64.6 | - | 47.9 | 41.6 | 31.9 | - | 35.7 | 34.7 | 48.8 | 90.0 | 96.0 | 141.7 | 136.8 |
| Restricted Cash | - | - | - | - | - | 0.0 | - | 0.5 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | 0.0 | - | - | - | 0.3 | 0.0 | - | - | - | - | - |
| Cash And Short Term Investments | 59.7 | 64.6 | - | 47.9 | 41.6 | 31.9 | - | 35.9 | 34.7 | 48.8 | 90.0 | 96.0 | 141.7 | 136.8 |
| Receivables | ||||||||||||||
| Accounts Receivable | 180.3 | 158.0 | - | 48.1 | 44.7 | 51.9 | 45.6 | 45.9 | 83.5 | 77.2 | 86.3 | - | - | - |
| Current Assets | ||||||||||||||
| Inventory | - | - | - | - | - | 8.6 | 9.8 | 21.8 | 32.9 | 38.1 | 35.0 | 56.8 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 79.7 | 71.2 | - | 79.7 | 82.6 | 79.7 | - | 70.1 | 69.2 | 71.3 | 72.2 | 63.6 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 148.1 | 92.9 | - | 32.4 | 32.0 | 35.6 | - | 33.6 | 46.6 | 46.1 | 50.6 | 55.8 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 69.0 | 46.0 | - | - | - | - | - | - | - | - | 0.0 | 8.8 | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.6 | 0.6 | 0.6 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 87.6 | 48.4 | - | 0.0 | 9.0 | 9.0 | - | 9.0 | 9.0 | 6.0 | 8.8 | 12.9 | - | - |
| Net debt | ||||||||||||||
| (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 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 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 | Q4 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 78.1 | 86.5 | 64.8 | 59.7 | 49.4 | 52.6 | 51.0 | 64.6 | 58.2 | 45.9 | 35.5 | - | 22.5 | 21.4 | 21.6 | |||||||||||||||||||||||||
| 14.4 |
| 13.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 33.7 | 27.1 | - | 9.6 | 10.4 | 4.8 | 6.5 | 6.4 | 15.0 | 17.4 | 17.0 | 15.7 | - | - |
| Assets Held For Sale | 0.0 | 2.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 463.6 | 405.2 | - | 170.2 | 140.0 | 126.0 | - | 124.6 | 191.1 | 218.2 | 274.3 | 304.6 | - | - |
| Accumulated Depreciation | 62.2 | 61.7 | - | 68.0 | 65.7 | 62.4 | - | 53.7 | 44.9 | 42.0 | 43.4 | 41.9 | - | - |
| Property,Plant & Equipment Net | 17.5 | 9.5 | - | 11.7 | 16.9 | 17.3 | - | 16.4 | 24.3 | 29.3 | 28.8 | 21.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 19.7 | 8.2 | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - |
| Intangible Assets | 26.9 | 13.6 | - | - | - | - | - | - | 0.0 | 0.4 | 0.8 | 1.8 | 7.5 | - |
| Operating Lease Right Of Use Assets | 3.1 | 3.7 | - | 3.8 | 3.5 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 88.1 | 83.1 | - | 103.5 | 12.8 | 13.9 | 5.1 | 6.2 | 7.6 | 3.4 | 1.4 | 0.4 | - | - |
| Other Non-Current Assets | 14.5 | 11.8 | - | 8.4 | 6.7 | 12.1 | 10.0 | 5.4 | 1.7 | 1.9 | 0.5 | 1.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | 28.0 | 33.6 | 35.0 | 31.5 | 25.0 | - | - |
| Total Assets | 633.3 | 535.2 | - | 297.7 | 179.8 | 169.2 | - | 152.6 | 224.7 | 253.2 | 305.8 | 329.6 | - | - |
| 18.6 |
| 2.4 |
| - |
| 0.0 |
| 9.0 |
| 9.0 |
| - |
| 9.0 |
| 9.0 |
| 6.0 |
| 8.8 |
| 4.1 |
| - |
| - |
| Deferred Revenue Current | 73.7 | 58.8 | - | 32.3 | 21.9 | 14.0 | 12.7 | 11.2 | 26.4 | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.1 | 1.0 | - | 0.8 | 1.4 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 38.9 | 42.1 | - | 28.2 | 26.9 | 22.6 | - | 21.9 | 27.2 | 10.1 | 12.4 | 11.9 | - | - |
| Other Current Liabilities | 1.8 | 21.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 282.2 | 218.9 | - | 96.4 | 94.0 | 82.2 | - | 86.0 | 122.7 | 121.6 | 131.1 | 147.4 | - | - |
| 2.2 |
| 2.8 |
| - |
| 3.2 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 8.1 | 7.4 | - | 8.6 | 8.1 | 9.7 | 7.3 | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 5.0 | 0.4 | - | 0.6 | 0.5 | 1.4 | - | 1.7 | 4.7 | 5.2 | 1.7 | 0.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.4 | 0.4 | - | 0.4 | 0.4 | 0.8 | - | 1.0 | 2.2 | 5.0 | 2.3 | 2.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 370.1 | 279.3 | - | 114.3 | 111.1 | 97.7 | - | 98.2 | 140.9 | 141.3 | 155.9 | 172.1 | - | - |
| 866.1 |
| 860.1 |
| - |
| 818.9 |
| 814.3 |
| 815.2 |
| - |
| 813.7 |
| 809.8 |
| 807.0 |
| 803.5 |
| 796.8 |
| - |
| - |
| Retained Earnings | (577.2) | (578.5) | - | (620.6) | (730.7) | (731.0) | (740.7) | (748.2) | (717.5) | (692.8) | (650.9) | (625.0) | - | - |
| Accumulated Other Comprehensive Income | (18.8) | (19.3) | - | (14.3) | (15.0) | (12.7) | - | (11.8) | (8.6) | (2.9) | (3.3) | (4.0) | - | - |
| Treasury Stock | - | - | - | 0.8 | 0.0 | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | 0.5 | 0.1 | 0.0 | - | - | - | - |
| Total Stockholders Equity | 263.2 | 255.9 | 201.8 | 183.3 | 68.7 | 71.5 | - | 53.8 | 83.7 | 111.9 | 149.9 | 157.5 | 263.2 | 387.9 |
| Total Equity | 263.2 | 255.9 | 201.8 | 183.3 | 68.7 | 71.5 | - | 54.3 | 83.8 | 111.8 | 159.0 | 168.4 | 263.2 | 387.9 |
| 27.9 |
| (16.3) |
| - |
| (47.9) |
| (32.6) |
| (22.9) |
| - |
| (26.9) |
| (25.7) |
| (42.8) |
| (81.2) |
| (83.1) |
| - |
| - |
| Working Capital | 181.4 | 186.4 | - | 73.9 | 46.0 | 43.8 | - | 38.6 | 68.4 | 96.6 | 143.2 | 157.2 | - | - |
| Book Value | 263.2 | 255.9 | 201.8 | 183.3 | 68.7 | 71.5 | - | 53.8 | 83.7 | 111.9 | 149.9 | 157.5 | 263.2 | 387.9 |
| Tangible Book Value | 216.6 | 234.0 | - | - | - | - | - | - | 83.7 | 111.5 | 149.1 | 155.7 | 255.7 | - |
| 47.9 |
| 42.3 |
| 41.6 |
| 43.0 |
| 36.2 |
| 39.2 |
| 38.1 |
| 34.5 |
| 31.9 |
| 36.1 |
| 31.5 |
| 28.4 |
| 37.4 |
| 37.3 |
| 40.4 |
| 39.1 |
| 35.7 |
| 39.9 |
| 35.0 |
| 31.8 |
| 39.7 |
| 39.5 |
| 35.8 |
| 35.0 |
| 38.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 1.8 | 0.5 | 0.5 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 1.0 | - | - | - | 0.0 | 0.0 | 1.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | - | - | - | - | - |
| Cash And Short Term Investments | 78.1 | 86.5 | 64.8 | 59.7 | 49.4 | 52.6 | 51.0 | 64.6 | 59.2 | 45.9 | 35.5 | - | 22.5 | 21.4 | 22.9 | 47.9 | 42.3 | 41.6 | 43.0 | 36.2 | 39.2 | 38.1 | 34.5 | 31.9 | 36.1 | 31.5 | 28.4 | 37.4 | 37.5 | 40.6 | 39.4 | 35.9 | 40.2 | 35.2 | 32.0 | 39.7 | 39.5 | 35.8 | 35.0 | 38.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 187.6 | 203.1 | 180.5 | 180.3 | 178.0 | 166.7 | 169.0 | 158.0 | 138.4 | 149.9 | 94.5 | - | 88.5 | 91.4 | 72.5 | 48.1 | 69.1 | 44.7 | 49.5 | 45.0 | 48.1 | 44.4 | 43.2 | 51.9 | 45.6 | 48.6 | 50.9 | 43.1 | 38.5 | 43.1 | 43.6 | 45.9 | 45.2 | 56.2 | 49.7 | 65.7 | 76.4 | 88.3 | 69.1 | 81.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.1 | 8.6 | 10.3 | 8.6 | 8.7 | 21.3 | 22.1 | 24.6 | 23.1 | 21.8 | 20.3 | 20.4 | 24.1 | 33.0 | 32.6 | 34.4 | 38.5 | 35.5 |
| Prepaid Expenses | - | 13.8 | 13.4 | 14.4 | 14.5 | 14.8 | 15.1 | 13.6 | 13.2 | 13.6 | 17.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 26.7 | 37.0 | 34.6 | 33.7 | 34.6 | 33.3 | 32.9 | 27.1 | 30.7 | 27.2 | 22.8 | - | 21.3 | 20.1 | 16.3 | 9.6 | 11.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | 0.0 | 0.0 | 0.0 | 2.7 | 2.7 | - | - | - | - | - | - | - | 2.2 | - | ||||||||||||||||||||||
| Total Current Assets | 450.4 | 493.9 | 474.5 | 463.6 | 456.6 | 422.9 | 427.3 | 405.2 | 362.5 | 367.0 | 244.4 | - | 236.5 | 223.5 | 197.0 | 170.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 83.8 | 83.2 | 82.0 | 79.7 | 80.8 | 78.0 | 74.8 | 71.2 | 67.2 | 71.5 | 70.2 | - | 70.3 | 71.3 | 69.9 | 79.7 | 79.1 | 82.6 | 79.1 | 83.8 | 82.3 | 82.1 | 80.7 | 79.7 | 78.2 | 77.5 | 76.6 | 75.9 | 75.1 | 73.5 | 72.1 | 70.1 | 68.0 | 67.7 | 71.6 | 72.2 | 69.3 | 69.1 | 70.8 | 71.7 |
| Accumulated Depreciation | 64.8 | 64.1 | 63.2 | 62.2 | 65.2 | 64.0 | 62.9 | 61.7 | 60.8 | 62.1 | 61.2 | - | 59.7 | 59.9 | 58.0 | 68.0 | 69.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 19.0 | 19.1 | 18.8 | 17.5 | 15.6 | 14.1 | 11.9 | 9.5 | 6.4 | 9.4 | 9.0 | - | 10.6 | 11.4 | 11.9 | 11.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 19.5 | 19.5 | 19.5 | 19.7 | 19.2 | 18.3 | 15.2 | 8.2 | 8.2 | 5.7 | 5.1 | - | 5.0 | 5.0 | 5.0 | - | - | - | ||||||||||||||||||||||
| Intangible Assets | 24.4 | 25.2 | 25.8 | 26.9 | 26.8 | 28.2 | 28.8 | 13.6 | 14.0 | 15.7 | 8.9 | - | 6.9 | 7.0 | 7.2 | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.2 | 2.8 | 2.7 | 3.1 | 3.4 | 3.6 | 3.7 | 3.7 | 3.0 | 3.1 | 3.0 | - | 2.7 | 2.9 | 3.0 | 3.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 87.0 | 84.6 | 88.2 | 88.1 | 92.4 | 93.8 | 91.3 | 83.1 | 84.6 | 86.1 | 86.5 | - | 88.8 | 89.6 | 92.3 | 103.5 | 99.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 14.1 | 14.3 | 13.8 | 14.5 | 14.3 | 13.2 | 12.8 | 11.8 | 11.7 | 13.1 | 13.4 | - | 14.3 | 9.8 | 10.4 | 8.4 | 8.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 616.5 | 659.4 | 643.3 | 633.3 | 628.3 | 594.1 | 590.9 | 535.2 | 490.3 | 500.1 | 370.3 | - | 364.7 | 349.3 | 326.7 | 297.7 | 317.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 112.1 | 145.4 | 142.4 | 148.1 | 137.7 | 124.1 | 104.9 | 92.9 | 64.6 | 67.4 | 61.8 | - | 61.7 | 59.8 | 48.2 | 32.4 | 43.5 | 32.0 | 37.6 | 31.7 | 38.4 | 38.3 | 31.8 | 35.6 | 34.2 | 34.8 | 33.3 | 30.9 | 31.7 | 33.1 | 34.4 | 33.6 | 29.8 | 32.0 | 29.3 | 34.4 | 40.4 | 48.7 | 37.4 | 45.6 |
| Short Term Debt | 5.6 | 4.4 | 4.4 | 18.6 | 3.7 | 3.7 | 2.4 | 2.4 | 2.4 | 2.4 | - | - | 6.2 | - | - | 0.0 | - | 9.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 67.8 | 84.5 | 73.4 | 73.7 | 85.7 | 71.1 | 79.4 | 58.8 | 42.1 | 55.0 | 46.1 | - | 40.3 | 38.9 | 35.5 | 32.3 | 35.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.5 | 0.8 | 1.0 | 1.1 | 1.2 | 1.3 | 1.1 | 1.0 | 0.8 | 0.8 | 0.7 | - | 0.7 | 0.8 | 0.8 | 0.8 | ||||||||||||||||||||||||
| Accrued Expenses | 40.1 | 31.6 | 35.8 | 38.9 | 40.5 | 38.2 | 39.1 | 42.1 | 38.5 | 33.7 | 20.6 | - | 23.4 | 23.6 | 24.8 | 28.2 | 25.4 | 26.9 | ||||||||||||||||||||||
| Other Current Liabilities | 0.2 | 0.4 | 1.1 | 1.8 | 13.3 | 13.9 | 21.2 | 21.6 | 22.4 | 22.9 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 226.3 | 267.1 | 258.2 | 282.2 | 282.1 | 252.3 | 248.2 | 218.9 | 171.1 | 183.7 | 129.2 | - | 133.2 | 124.5 | 110.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 98.7 | 100.9 | 102.0 | 69.0 | 70.2 | 71.1 | 81.0 | 46.0 | 46.6 | 47.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.9 | 2.2 | 1.9 | 2.2 | 2.4 | 2.5 | 2.8 | 2.8 | 2.4 | 2.5 | 2.4 | - | 2.3 | 2.4 | 2.4 | 3.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 9.7 | 8.6 | 8.8 | 8.1 | 7.7 | 8.3 | 7.5 | 7.4 | 7.7 | 8.0 | 7.6 | - | 7.6 | 7.8 | 7.8 | 8.6 | 8.0 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 4.2 | 4.9 | 4.9 | 5.0 | 6.5 | 6.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | - | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.3 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | - | 0.3 | 0.2 | 0.2 | 0.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 344.8 | 387.7 | 379.7 | 370.1 | 372.2 | 344.5 | 343.7 | 279.3 | 231.8 | 246.2 | 144.1 | - | 149.3 | 140.8 | 127.3 | 114.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Additional Paid In Capital | 870.3 | 868.4 | 867.3 | 866.1 | 864.9 | 862.9 | 861.0 | 860.1 | 858.2 | 856.7 | 832.1 | - | 828.4 | 826.8 | 824.8 | 818.9 | 820.8 | |||||||||||||||||||||||
| Retained Earnings | (573.4) | (571.3) | (577.0) | (577.2) | (582.4) | (585.9) | (590.4) | (578.5) | (577.6) | (581.0) | (583.9) | - | (591.3) | (596.1) | (602.2) | (620.6) | (610.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (17.8) | (18.6) | (19.7) | (18.8) | (19.5) | (20.6) | (17.2) | (19.3) | (15.8) | (15.4) | (16.0) | - | (15.8) | (16.1) | (17.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 3.4 | 0.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 271.8 | 271.6 | 263.6 | 263.2 | 256.1 | 249.6 | 247.1 | 255.9 | 256.0 | 251.0 | 224.3 | 201.8 | 215.4 | 208.5 | 199.4 | 183.3 | 192.9 | |||||||||||||||||||||||
| Total Equity | 271.8 | 271.6 | 263.6 | 263.2 | 256.1 | 249.6 | 247.1 | 255.9 | 256.0 | 251.0 | 224.3 | 201.8 | 215.4 | 208.5 | 199.4 | 183.3 | 192.9 | 68.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 104.3 | 105.4 | 106.5 | 87.6 | 73.9 | 74.9 | 83.4 | 48.4 | 48.9 | 49.5 | - | - | 6.2 | - | - | 0.0 | - | 9.0 | 0.0 | 0.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 8.0 | 8.0 | 8.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 |
| Net debt | 26.1 | 18.9 | 41.7 | 27.9 | 24.5 | 22.3 | 32.3 | (16.3) | (10.2) | 3.6 | - | - | (16.3) | - | - | (47.9) | - | (32.6) | ||||||||||||||||||||||
| Working Capital | 224.1 | 226.8 | 216.3 | 181.4 | 174.5 | 170.6 | 179.1 | 186.4 | 191.3 | 183.2 | 115.2 | - | 103.3 | 99.0 | 86.1 | 73.9 | 88.0 | 46.0 | ||||||||||||||||||||||
| Book Value | 271.8 | 271.6 | 263.6 | 263.2 | 256.1 | 249.6 | 247.1 | 255.9 | 256.0 | 251.0 | 224.3 | 201.8 | 215.4 | 208.5 | 199.4 | 183.3 | 192.9 | 68.7 | ||||||||||||||||||||||
| Tangible Book Value | 227.9 | 226.9 | 218.3 | 216.6 | 210.1 | 203.1 | 203.2 | 234.0 | 233.8 | 229.6 | 210.4 | - | 203.5 | 196.5 | 187.3 | - | - | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| 11.2 |
| 9.8 |
| 11.2 |
| 6.1 |
| 5.7 |
| 4.8 |
| 4.7 |
| 4.9 |
| 7.4 |
| 6.0 |
| 6.0 |
| 7.1 |
| 7.2 |
| 6.4 |
| 11.1 |
| 11.1 |
| 11.4 |
| 11.9 |
| 12.1 |
| 14.0 |
| 16.5 |
| 17.3 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 195.0 |
| 140.0 |
| 156.4 |
| 138.0 |
| 137.4 |
| 130.3 |
| 126.0 |
| 126.0 |
| 126.1 |
| 127.1 |
| 125.3 |
| 123.5 |
| 121.3 |
| 128.2 |
| 123.9 |
| 124.6 |
| 128.8 |
| 133.1 |
| 127.6 |
| 163.3 |
| 179.4 |
| 196.5 |
| 189.4 |
| 209.3 |
| 65.7 |
| 65.7 |
| 67.2 |
| 64.7 |
| 64.3 |
| 63.3 |
| 62.4 |
| 61.3 |
| 60.5 |
| 59.7 |
| 58.7 |
| 58.1 |
| 56.6 |
| 55.2 |
| 53.7 |
| 52.3 |
| 50.8 |
| 53.5 |
| 52.8 |
| 48.1 |
| 46.6 |
| 45.4 |
| 44.2 |
| 10.0 |
| 16.9 |
| 13.5 |
| 16.6 |
| 17.6 |
| 17.8 |
| 17.5 |
| 17.3 |
| 16.8 |
| 17.0 |
| 16.9 |
| 17.2 |
| 16.9 |
| 16.9 |
| 16.9 |
| 16.4 |
| 15.7 |
| 16.8 |
| 18.1 |
| 19.4 |
| 21.2 |
| 22.5 |
| 25.4 |
| 27.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 3.4 |
| 3.5 |
| 3.1 |
| 2.9 |
| 4.6 |
| 5.6 |
| 6.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| 12.2 |
| 12.5 |
| 13.8 |
| 13.8 |
| 13.9 |
| 13.9 |
| 12.2 |
| 5.1 |
| 5.1 |
| 5.6 |
| 5.7 |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| 7.1 |
| 7.2 |
| 7.3 |
| 3.4 |
| 3.3 |
| 6.7 |
| 8.2 |
| 6.8 |
| 6.4 |
| 12.3 |
| 12.3 |
| 12.1 |
| 12.1 |
| 12.0 |
| 11.9 |
| 9.8 |
| 9.9 |
| 9.3 |
| 5.7 |
| 5.4 |
| 1.3 |
| 1.2 |
| 1.4 |
| 1.7 |
| 1.5 |
| 1.7 |
| 1.8 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.2 |
| - |
| - |
| - |
| 30.7 |
| 33.1 |
| 179.8 |
| 193.4 |
| 176.8 |
| 179.8 |
| 179.8 |
| 176.3 |
| 169.2 |
| 167.2 |
| 161.2 |
| 159.2 |
| 156.1 |
| 153.9 |
| 160.2 |
| 152.2 |
| 152.6 |
| 151.5 |
| 156.9 |
| 152.8 |
| 191.5 |
| 209.3 |
| 228.0 |
| 220.1 |
| 242.4 |
| 0.0 |
| 0.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 21.9 |
| 25.7 |
| 25.2 |
| 21.5 |
| 19.1 |
| 18.0 |
| 14.0 |
| 18.5 |
| 15.8 |
| 13.7 |
| 19.3 |
| 13.8 |
| 15.4 |
| 13.0 |
| 11.2 |
| 13.3 |
| 15.0 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 1.4 |
| 0.9 |
| 1.0 |
| 2.4 |
| 3.3 |
| 4.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.1 |
| 24.3 |
| 23.2 |
| 22.1 |
| 23.3 |
| 22.6 |
| 22.2 |
| 22.7 |
| 25.2 |
| 25.9 |
| 21.1 |
| 19.8 |
| 21.5 |
| 21.9 |
| 22.4 |
| 23.0 |
| 22.7 |
| 7.8 |
| 6.9 |
| 7.3 |
| 7.8 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.4 |
| 107.1 |
| 94.0 |
| 91.8 |
| 84.1 |
| 96.0 |
| 93.6 |
| 88.3 |
| 82.2 |
| 85.4 |
| 83.9 |
| 83.2 |
| 86.5 |
| 82.5 |
| 87.5 |
| 85.8 |
| 86.0 |
| 85.2 |
| 90.9 |
| 88.1 |
| 103.5 |
| 113.3 |
| 127.4 |
| 127.2 |
| 133.2 |
| 2.9 |
| 2.3 |
| 2.5 |
| 2.1 |
| 2.5 |
| 2.6 |
| 2.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.1 |
| 8.3 |
| 8.2 |
| 8.2 |
| 8.7 |
| 8.9 |
| 9.7 |
| 8.1 |
| 7.7 |
| 7.6 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.8 |
| 0.8 |
| 0.8 |
| 1.4 |
| 1.6 |
| 1.5 |
| 1.5 |
| 1.3 |
| 1.6 |
| 1.7 |
| 1.8 |
| 1.7 |
| 1.5 |
| 1.5 |
| 1.5 |
| - |
| - |
| - |
| 5.3 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.8 |
| 1.0 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.1 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.8 |
| 2.0 |
| 2.1 |
| 3.3 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.2 |
| 111.1 |
| 108.8 |
| 100.9 |
| 112.8 |
| 111.4 |
| 106.4 |
| 97.7 |
| 99.6 |
| 97.9 |
| 96.9 |
| 98.5 |
| 94.6 |
| 99.3 |
| 97.8 |
| 98.2 |
| 96.7 |
| 102.5 |
| 99.9 |
| 121.4 |
| 132.3 |
| 145.6 |
| 143.3 |
| 150.9 |
| 814.3 |
| 817.0 |
| 815.2 |
| 814.0 |
| 813.9 |
| 814.1 |
| 815.2 |
| 815.4 |
| 815.4 |
| 816.5 |
| 816.4 |
| 815.4 |
| 814.9 |
| 814.3 |
| 813.7 |
| 813.1 |
| 812.6 |
| 812.1 |
| 810.6 |
| 810.1 |
| 809.7 |
| 808.7 |
| 808.0 |
| (730.7) |
| (718.2) |
| (724.8) |
| (731.9) |
| (732.6) |
| (730.9) |
| (731.0) |
| (734.8) |
| (739.2) |
| (741.5) |
| (746.4) |
| (746.4) |
| (743.8) |
| (748.9) |
| (748.2) |
| (746.7) |
| (746.3) |
| (748.0) |
| (732.3) |
| (724.4) |
| (718.7) |
| (723.3) |
| (711.1) |
| (14.3) |
| (14.6) |
| (15.0) |
| (14.4) |
| (14.6) |
| (15.2) |
| (12.8) |
| (13.2) |
| (12.7) |
| (13.0) |
| (12.9) |
| (12.7) |
| (12.6) |
| (11.0) |
| (11.2) |
| (11.7) |
| (11.8) |
| (12.1) |
| (12.3) |
| (11.5) |
| (9.2) |
| (9.6) |
| (9.3) |
| (9.2) |
| (6.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 0.9 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.1 |
| - |
| - |
| 68.7 |
| 84.6 |
| 75.9 |
| 66.9 |
| 68.5 |
| 70.0 |
| 71.5 |
| 67.6 |
| 63.3 |
| 62.3 |
| 57.5 |
| 59.2 |
| 60.9 |
| 54.4 |
| 54.3 |
| 54.8 |
| 54.4 |
| 52.6 |
| 69.7 |
| 76.7 |
| 82.3 |
| 76.8 |
| 91.5 |
| 84.6 |
| 75.9 |
| 66.9 |
| 68.5 |
| 70.0 |
| 71.5 |
| 67.6 |
| 63.3 |
| 62.3 |
| 57.5 |
| 59.2 |
| 60.9 |
| 54.4 |
| 54.3 |
| 54.8 |
| 54.4 |
| 52.9 |
| 70.1 |
| 77.0 |
| 82.4 |
| 76.8 |
| 91.5 |
| (43.0) |
| (36.2) |
| (30.2) |
| (29.1) |
| (25.5) |
| (22.9) |
| (27.1) |
| (22.5) |
| (19.4) |
| (28.4) |
| (28.5) |
| (31.6) |
| (30.4) |
| (26.9) |
| (32.2) |
| (27.2) |
| (24.0) |
| (30.7) |
| (30.5) |
| (26.8) |
| (26.0) |
| (29.7) |
| 64.6 |
| 53.9 |
| 41.4 |
| 36.8 |
| 37.7 |
| 43.8 |
| 40.7 |
| 43.2 |
| 42.1 |
| 37.0 |
| 38.8 |
| 40.7 |
| 38.0 |
| 38.6 |
| 43.6 |
| 42.3 |
| 39.5 |
| 59.8 |
| 66.1 |
| 69.1 |
| 62.2 |
| 76.1 |
| 84.6 |
| 75.9 |
| 66.9 |
| 68.5 |
| 70.0 |
| 71.5 |
| 67.6 |
| 63.3 |
| 62.3 |
| 57.5 |
| 59.2 |
| 60.9 |
| 54.4 |
| 54.3 |
| 54.8 |
| 54.4 |
| 52.6 |
| 69.7 |
| 76.7 |
| 82.3 |
| 76.8 |
| 91.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.7 |
| 91.3 |