| (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 | 65.4 | 114.7 | 82.2 | 89.9 | 348.5 | 134.7 | 38.2 | 64.6 | 16.9 | 17.3 | 29.9 | 36.4 | 5.1 | 5.8 | 2.4 |
| Restricted Cash | - | 0.6 | 0.6 | 0.5 | 0.2 | 0.3 | 0.3 | 0.2 | 9.6 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Short Term Investments | 111.8 | 146.0 | 153.2 | 203.2 | 0.0 | 90.0 | 0.0 | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 177.2 | 260.7 | 235.4 | 293.1 | 348.5 | 224.7 | 38.2 | 64.6 | 16.9 | 17.3 | 29.9 | 36.4 | 5.1 | 5.8 | 2.4 |
| Receivables | |||||||||||||||
| Accounts Receivable | 42.6 | 64.6 | 51.1 | 66.3 | 59.8 | 34.6 | 24.1 | 9.8 | 3.0 | 2.8 | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | 26.7 | 19.5 | 19.5 | 19.2 | 17.2 | 10.0 | 6.0 | 4.9 | 5.5 | 5.5 | 0.8 | 0.7 | 0.5 | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 18.2 | 17.6 | 17.1 | 14.3 | 13.1 | 12.5 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 10.0 | 7.7 | 12.9 | 9.9 | 13.3 | 9.7 | 5.5 | 4.7 | 3.4 | 3.1 | 1.6 | 1.1 | 0.6 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 18.3 | 1.1 | 12.9 | 5.5 | 10.9 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 34.1 | 23.9 | 15.8 | 11.4 | 15.4 | - | - |
| 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 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 77.9 | 65.4 | 91.4 | 68.2 | 88.7 | 114.7 | 95.4 | 95.8 | 93.3 | 82.2 | 76.0 | 87.8 | 74.7 | 89.9 | 83.0 | |||||||||||||||||||||||||
| 10.6 |
| 7.1 |
| 7.8 |
| 9.2 |
| 7.9 |
| 3.8 |
| 3.6 |
| 1.8 |
| 1.4 |
| 1.2 |
| 1.3 |
| 0.5 |
| 0.3 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 257.1 | 351.8 | 313.7 | 387.8 | 433.4 | 273.1 | 71.9 | 81.1 | 26.8 | 26.7 | 34.4 | 40.3 | 8.2 | - | - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 14.1 | 15.5 | 14.2 | 11.9 | 11.1 | 10.9 | - | - |
| Property,Plant & Equipment Net | 33.0 | 33.6 | 35.2 | 35.5 | 22.0 | 10.7 | 4.4 | 4.1 | 2.1 | 2.9 | 2.4 | 2.0 | 1.6 | - | - |
| Long Term Investments | 24.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 40.3 | 40.3 | 40.3 | 37.5 | 37.0 | 23.9 | 23.9 | 12.0 | 12.0 | 13.8 | 12.0 | 12.0 | 0.0 | - | - |
| Intangible Assets | 32.0 | 38.2 | 45.7 | 43.1 | 50.2 | 44.4 | 45.5 | 33.3 | 33.1 | 33.1 | 6.7 | 6.7 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | 22.8 | 24.3 | 29.9 | 34.7 | 18.0 | 15.2 | 4.7 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.4 | 2.2 | 1.4 | 3.8 | 5.8 | 1.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 413.2 | 491.1 | 466.8 | 543.0 | 566.6 | 368.5 | 151.7 | 130.7 | 83.6 | 76.7 | 55.6 | 61.1 | 9.9 | - | - |
| Short Term Debt | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 15.7 | 22.8 | 2.9 | 6.0 | 4.5 | - | - |
| Deferred Revenue Current | 4.7 | 4.8 | 4.7 | 5.3 | 4.2 | 3.5 | 3.7 | 0.0 | 0.0 | 0.0 | 0.1 | 0.5 | 0.1 | - | - |
| Operating Lease Liabilities Current | 6.5 | 6.1 | 5.9 | 5.6 | 4.0 | 2.0 | 3.0 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 38.1 | 38.3 | 19.7 | 16.9 | 26.0 | 18.5 | 12.5 | 9.2 | 5.0 | 3.9 | 2.4 | 1.7 | 1.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 89.8 | 89.4 | 78.1 | 76.0 | 77.3 | 69.2 | 34.8 | 19.5 | 42.9 | 40.8 | 10.2 | 11.1 | 7.6 | - | - |
| Operating Lease Liabilities Non-Current |
| 19.7 |
| 22.3 |
| 28.3 |
| 33.4 |
| 17.4 |
| 16.1 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | 0.7 | 0.7 | 0.8 | 0.7 | 0.5 | 1.6 | - | - |
| Deferred Tax Liabilities | 0.2 | 0.2 | 0.1 | 0.0 | 0.4 | 1.3 | 2.0 | 3.0 | 4.9 | 6.1 | 0.0 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.3 | 0.6 | 96.6 | 0.2 | 0.5 | 0.2 | 1.8 | 2.3 | 1.3 | 1.2 | 0.0 | 0.0 | 0.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 110.1 | 112.6 | 205.5 | 112.1 | 100.7 | 90.8 | 52.7 | 34.8 | 89.5 | 57.0 | 26.1 | 19.8 | 25.3 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 235.7 |
| 202.6 |
| 200.7 |
| 9.5 |
| - |
| - |
| Retained Earnings | (735.4) | (626.2) | (678.3) | (460.4) | (383.2) | (352.5) | (333.8) | (311.8) | (268.0) | (212.6) | (173.1) | (159.4) | (160.2) | - | - |
| Accumulated Other Comprehensive Income | (5.5) | (8.6) | (7.0) | (7.5) | (4.7) | (2.1) | (5.2) | (4.3) | (2.3) | (3.7) | 0.0 | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | 0.0 | 0.2 | 0.3 | 0.0 | - | - | - | - |
| Total Stockholders Equity | 303.1 | 378.4 | 261.3 | 430.9 | 465.9 | 277.7 | 99.0 | 95.9 | (6.1) | 19.5 | 29.5 | 41.3 | (150.7) | (147.2) | (142.2) |
| Total Equity | 303.1 | 378.4 | 261.3 | 430.9 | 465.9 | 277.7 | 99.0 | 95.9 | (6.0) | 19.8 | 29.5 | 41.3 | (150.7) | (147.2) | (142.2) |
| - |
| - |
| - |
| - |
| - |
| (224.7) |
| (38.2) |
| (64.6) |
| 17.2 |
| 6.7 |
| (14.1) |
| (25.0) |
| 10.2 |
| - |
| - |
| Working Capital | 167.3 | 262.5 | 235.6 | 311.9 | 356.1 | 203.9 | 37.1 | 61.6 | (16.1) | (14.2) | 24.2 | 29.2 | 0.6 | - | - |
| Book Value | 303.1 | 378.4 | 261.3 | 430.9 | 465.9 | 277.7 | 99.0 | 95.9 | (6.1) | 19.5 | 29.5 | 41.3 | (150.7) | (147.2) | (142.2) |
| Tangible Book Value | 230.8 | 299.9 | 175.3 | 350.3 | 378.7 | 209.5 | 29.6 | 50.7 | (51.3) | (27.5) | 10.8 | 22.6 | (150.7) | - | - |
| 166.8 |
| 171.9 |
| 348.5 |
| 353.1 |
| 335.6 |
| 309.3 |
| 134.7 |
| 213.8 |
| 211.4 |
| 32.2 |
| 38.2 |
| 40.9 |
| - |
| 57.4 |
| 64.6 |
| 26.2 |
| 16.2 |
| 18.7 |
| 16.9 |
| - |
| 29.9 |
| 36.4 |
| 39.0 |
| 7.9 |
| 5.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 9.6 | - | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Short Term Investments | 109.3 | 111.8 | 102.8 | 118.0 | 142.2 | 146.0 | 145.5 | 133.1 | 122.6 | 153.2 | 192.2 | 194.9 | 211.3 | 203.2 | 208.3 | 139.4 | 147.3 | 0.0 | 10.2 | 34.3 | 65.0 | 90.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 187.2 | 177.2 | 194.2 | 186.3 | 230.9 | 260.7 | 240.9 | 228.9 | 215.9 | 235.4 | 268.2 | 282.7 | 285.9 | 293.1 | 291.3 | 306.2 | 319.2 | 348.5 | 363.3 | 369.9 | 374.3 | 224.7 | 213.8 | 211.4 | 32.2 | 38.2 | 40.9 | - | 57.4 | 64.6 | 26.2 | 16.2 | 18.7 | 16.9 | - | 29.9 | 36.4 | 39.0 | 7.9 | 5.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 44.6 | 42.6 | 47.8 | 67.4 | 71.5 | 64.6 | 66.6 | 66.2 | 60.1 | 51.1 | 51.7 | 51.6 | 59.3 | 66.3 | 70.4 | 70.1 | 65.3 | 59.8 | 56.2 | 48.1 | 43.4 | 34.6 | 30.6 | 27.1 | 22.8 | 24.1 | 19.2 | - | 12.5 | 9.8 | 9.6 | 8.1 | 6.5 | 3.0 | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 26.4 | 26.7 | 28.3 | 27.9 | 22.9 | 19.5 | 19.3 | 19.2 | 20.1 | 19.5 | 18.0 | 18.8 | 18.0 | 19.2 | 18.1 | 18.9 | 18.2 | 17.2 | 18.8 | 15.1 | 13.7 | 10.0 | 9.9 | 8.7 | 6.9 | 6.0 | 5.9 | - | 5.2 | 4.9 | 4.6 | 4.7 | 5.0 | 5.5 | - | 0.8 | 0.7 | 0.5 | 0.6 | - |
| Prepaid Expenses | 11.2 | 10.6 | 29.9 | 25.8 | 24.9 | 7.1 | 7.3 | 6.3 | 6.9 | 7.8 | 7.3 | 7.7 | 8.2 | 9.2 | 8.4 | 8.7 | 8.7 | 7.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 269.4 | 257.1 | 300.3 | 307.3 | 350.2 | 351.8 | 334.1 | 320.6 | 303.1 | 313.7 | 345.2 | 360.8 | 371.4 | 387.8 | 388.2 | 403.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 33.2 | 33.0 | 30.8 | 31.9 | 32.7 | 33.6 | 34.0 | 34.2 | 34.4 | 35.2 | 35.4 | 36.1 | 35.5 | 35.5 | 34.0 | 32.9 | ||||||||||||||||||||||||
| Long Term Investments | 10.9 | 24.2 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 40.3 | 40.3 | 40.3 | 40.3 | 40.3 | 40.3 | 40.3 | 40.3 | 40.3 | 40.3 | 40.2 | 39.7 | 39.6 | 37.5 | 37.5 | 37.1 | 37.0 | 37.0 | ||||||||||||||||||||||
| Intangible Assets | 32.1 | 32.0 | 33.4 | 36.0 | 37.2 | 38.2 | 40.4 | 41.9 | 43.3 | 45.7 | 46.5 | 43.5 | 45.6 | 43.1 | 43.9 | 46.3 | 48.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 21.2 | 22.8 | 24.0 | 25.4 | 26.4 | 24.3 | 25.8 | 27.2 | 28.6 | 29.9 | 31.0 | 32.1 | 33.4 | 34.7 | 35.8 | 15.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3.4 | 3.4 | 2.8 | 2.7 | 2.1 | 2.2 | 1.8 | 2.0 | 2.1 | 1.4 | 2.4 | 2.0 | 2.1 | 3.8 | 4.9 | 5.1 | 5.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 411.1 | 413.2 | 432.3 | 444.3 | 489.6 | 491.1 | 477.0 | 466.8 | 452.4 | 466.8 | 501.2 | 514.8 | 528.2 | 543.0 | 544.5 | 541.3 | 546.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 9.1 | 10.0 | 11.6 | 9.9 | 8.1 | 7.7 | 6.2 | 5.9 | 10.0 | 12.9 | 9.0 | 9.9 | 12.9 | 9.9 | 10.6 | 16.9 | 10.6 | 13.3 | 14.9 | 12.6 | 11.6 | 9.7 | 9.5 | 8.7 | 6.6 | 5.5 | 5.7 | - | 3.9 | 4.7 | 2.7 | 3.5 | 4.3 | 3.4 | - | 1.6 | 1.1 | 1.0 | 1.7 | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 5.6 | 4.7 | 5.8 | 6.0 | 5.4 | 4.8 | 5.6 | 5.9 | 4.4 | 4.7 | 5.8 | 6.1 | 5.8 | 5.3 | 4.9 | 4.3 | 3.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.7 | 6.5 | 6.4 | 6.3 | 6.2 | 6.1 | 6.1 | 6.1 | 6.1 | 5.9 | 6.0 | 5.8 | 5.7 | 5.6 | 5.2 | 3.0 | ||||||||||||||||||||||||
| Accrued Expenses | 20.5 | 38.1 | 23.2 | 19.1 | 14.1 | 38.3 | 29.9 | 25.0 | 14.6 | 19.7 | 16.7 | 14.4 | 12.1 | 16.9 | 14.3 | 14.6 | 11.4 | 26.0 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 79.2 | 89.8 | 99.0 | 93.2 | 85.3 | 89.4 | 81.4 | 78.3 | 70.2 | 78.1 | 72.7 | 74.5 | 71.8 | 76.0 | 70.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | 0.0 | 13.4 | 13.3 | 9.7 | 18.3 | 11.4 | 12.9 | 5.5 | 6.9 | 8.3 | - |
| Operating Lease Liabilities Non-Current | 17.8 | 19.7 | 21.2 | 22.8 | 24.1 | 22.3 | 23.8 | 25.4 | 26.9 | 28.3 | 29.3 | 30.6 | 32.0 | 33.4 | 34.7 | 16.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | - | 0.0 | 0.0 | 0.0 | 0.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.4 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 96.9 | 96.7 | 97.7 | 96.6 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 97.5 | 110.1 | 121.2 | 116.9 | 110.3 | 112.6 | 203.7 | 202.1 | 196.2 | 205.5 | 107.0 | 109.6 | 108.2 | 112.1 | 107.8 | 97.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 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 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (732.6) | (735.4) | (719.0) | (695.2) | (636.6) | (626.2) | (704.3) | (696.8) | (695.5) | (678.3) | (534.2) | (509.9) | (484.9) | (460.4) | (441.5) | (424.5) | (402.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (6.3) | (5.5) | (6.0) | (6.1) | (7.1) | (8.6) | (7.2) | (8.0) | (8.1) | (7.0) | (8.7) | (8.5) | (7.4) | (7.5) | (8.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 313.5 | 303.1 | 311.1 | 327.4 | 379.3 | 378.4 | 273.2 | 264.7 | 256.2 | 261.3 | 394.1 | 405.2 | 420.0 | 430.9 | 436.7 | 443.5 | 457.5 | |||||||||||||||||||||||
| Total Equity | 313.5 | 303.1 | 311.1 | 327.4 | 379.3 | 378.4 | 273.2 | 264.7 | 256.2 | 261.3 | 394.1 | 405.2 | 420.0 | 430.9 | 436.7 | 443.5 | 457.5 | 465.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | 0.0 | 13.4 | 13.3 | 10.2 | 34.1 | 11.4 | 15.8 | 11.4 | 12.7 | 18.8 | - |
| Net debt | - | - | - | - | - | - | (240.9) | (228.9) | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 190.2 | 167.3 | 201.2 | 214.1 | 265.0 | 262.5 | 252.6 | 242.3 | 232.9 | 235.6 | 272.5 | 286.3 | 299.6 | 311.9 | 317.9 | 325.4 | 344.6 | 356.1 | ||||||||||||||||||||||
| Book Value | 313.5 | 303.1 | 311.1 | 327.4 | 379.3 | 378.4 | 273.2 | 264.7 | 256.2 | 261.3 | 394.1 | 405.2 | 420.0 | 430.9 | 436.7 | 443.5 | 457.5 | 465.9 | ||||||||||||||||||||||
| Tangible Book Value | 241.1 | 230.8 | 237.4 | 251.0 | 301.8 | 299.9 | 192.5 | 182.4 | 172.6 | 175.3 | 307.5 | 322.0 | 334.8 | 350.3 | 355.3 | 360.1 | 372.4 | |||||||||||||||||||||||
| 6.4 |
| 7.9 |
| 7.3 |
| 3.8 |
| 4.3 |
| 4.3 |
| 4.1 |
| 3.6 |
| 2.1 |
| - |
| 2.4 |
| 1.8 |
| 1.5 |
| 1.6 |
| 2.5 |
| 1.4 |
| - |
| 1.3 |
| 0.5 |
| 0.7 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 411.5 |
| 433.4 |
| 444.7 |
| 441.0 |
| 438.7 |
| 273.1 |
| 258.7 |
| 251.5 |
| 66.1 |
| 71.9 |
| 68.1 |
| - |
| 77.6 |
| 81.1 |
| 41.9 |
| 30.6 |
| 32.7 |
| 26.8 |
| - |
| 34.4 |
| 40.3 |
| 42.0 |
| 13.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.6 |
| 22.0 |
| 18.7 |
| 14.2 |
| 11.4 |
| 10.7 |
| 10.1 |
| 7.3 |
| 5.5 |
| 4.4 |
| 3.7 |
| - |
| 3.8 |
| 4.1 |
| 3.0 |
| 2.4 |
| 2.1 |
| 2.1 |
| - |
| 2.4 |
| 2.0 |
| 2.0 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.1 |
| 26.1 |
| 26.1 |
| 23.9 |
| 23.9 |
| 23.9 |
| 23.9 |
| 23.9 |
| 23.8 |
| 10.2 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| - |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| - |
| 50.2 |
| 48.4 |
| 48.4 |
| 45.5 |
| 44.4 |
| 43.8 |
| 44.4 |
| 43.1 |
| 45.5 |
| 45.8 |
| - |
| 31.8 |
| 33.3 |
| 34.3 |
| 34.8 |
| 32.0 |
| 33.1 |
| - |
| 6.7 |
| 6.7 |
| 6.7 |
| 6.7 |
| - |
| 17.1 |
| 18.0 |
| 18.3 |
| 17.9 |
| 18.3 |
| 15.2 |
| 15.8 |
| 16.4 |
| 17.0 |
| 4.7 |
| 2.2 |
| - |
| 2.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.8 |
| 6.8 |
| 9.6 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 566.6 |
| 563.2 |
| 557.4 |
| 541.2 |
| 368.5 |
| 353.6 |
| 344.7 |
| 156.8 |
| 151.7 |
| 144.8 |
| - |
| 127.9 |
| 130.7 |
| 91.4 |
| 79.9 |
| 79.0 |
| 83.6 |
| 48.8 |
| 55.6 |
| 61.1 |
| 62.9 |
| 34.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.5 |
| 15.7 |
| - |
| 2.9 |
| 6.0 |
| 5.8 |
| 10.4 |
| - |
| 4.2 |
| 3.4 |
| 3.9 |
| 3.5 |
| 3.5 |
| 3.2 |
| 3.7 |
| 3.5 |
| 3.7 |
| 3.2 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.1 |
| 0.5 |
| 0.7 |
| 0.7 |
| - |
| 3.7 |
| 4.0 |
| 3.8 |
| 3.4 |
| 3.1 |
| 2.0 |
| 1.9 |
| 1.7 |
| 1.6 |
| 3.0 |
| 2.0 |
| - |
| 1.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.2 |
| 16.7 |
| 10.5 |
| 18.5 |
| 13.8 |
| 11.1 |
| 6.1 |
| 12.5 |
| 10.3 |
| - |
| 4.9 |
| 9.2 |
| 8.0 |
| 5.6 |
| 3.7 |
| 5.0 |
| - |
| 2.4 |
| 1.7 |
| 1.4 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78.5 |
| 66.9 |
| 77.3 |
| 69.7 |
| 56.3 |
| 45.7 |
| 69.2 |
| 62.4 |
| 56.9 |
| 28.3 |
| 34.8 |
| 31.0 |
| - |
| 16.4 |
| 19.5 |
| 15.8 |
| 14.2 |
| 13.4 |
| 42.9 |
| - |
| 10.2 |
| 11.1 |
| 11.1 |
| 21.2 |
| - |
| 16.7 |
| 17.4 |
| 17.9 |
| 17.8 |
| 18.5 |
| 16.1 |
| 16.5 |
| 17.0 |
| 17.5 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| - |
| 0.7 |
| 0.5 |
| 1.0 |
| 1.0 |
| - |
| 0.4 |
| 0.7 |
| 0.8 |
| 0.9 |
| 1.3 |
| 1.2 |
| 1.3 |
| 1.5 |
| 2.0 |
| 2.0 |
| - |
| 2.6 |
| 3.0 |
| 3.4 |
| 3.7 |
| 4.4 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.2 |
| 0.7 |
| 1.6 |
| 1.7 |
| 1.8 |
| 2.3 |
| - |
| 2.8 |
| 2.3 |
| 1.5 |
| 1.5 |
| 1.4 |
| 1.3 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.2 |
| 100.7 |
| 91.0 |
| 77.6 |
| 69.7 |
| 90.8 |
| 84.9 |
| 84.0 |
| 55.4 |
| 52.7 |
| 47.3 |
| - |
| 32.2 |
| 34.8 |
| 47.1 |
| 50.9 |
| 45.6 |
| 89.5 |
| - |
| 26.1 |
| 19.8 |
| 21.8 |
| 35.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 202.6 |
| 200.7 |
| 200.4 |
| 9.7 |
| - |
| (383.2) |
| (367.0) |
| (355.1) |
| (353.2) |
| (352.5) |
| (349.0) |
| (346.2) |
| (339.6) |
| (333.8) |
| (329.0) |
| - |
| (319.4) |
| (311.8) |
| (308.1) |
| (288.1) |
| (274.1) |
| (268.0) |
| - |
| (173.1) |
| (159.4) |
| (159.4) |
| (160.6) |
| - |
| (7.2) |
| (5.1) |
| (4.7) |
| (4.1) |
| (3.2) |
| (3.6) |
| (2.1) |
| (4.4) |
| (5.3) |
| (6.9) |
| (5.2) |
| (5.9) |
| - |
| (5.0) |
| (4.3) |
| (4.0) |
| (4.1) |
| (2.5) |
| (2.3) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 465.9 |
| 472.1 |
| 479.8 |
| 471.5 |
| 277.7 |
| 268.6 |
| 260.8 |
| 101.4 |
| 99.0 |
| 97.5 |
| - |
| 95.6 |
| 95.9 |
| 44.4 |
| 29.0 |
| 33.4 |
| (6.1) |
| - |
| 29.5 |
| 41.3 |
| 41.0 |
| (150.9) |
| - |
| 472.1 |
| 479.8 |
| 471.5 |
| 277.7 |
| 268.6 |
| 260.8 |
| 101.4 |
| 99.0 |
| 97.5 |
| - |
| 95.6 |
| 95.9 |
| 44.4 |
| 29.0 |
| 33.4 |
| (6.0) |
| - |
| 29.5 |
| 41.3 |
| 41.0 |
| (150.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (40.9) |
| - |
| (57.4) |
| (64.6) |
| (12.8) |
| (2.9) |
| (8.5) |
| 17.2 |
| - |
| (14.1) |
| (25.0) |
| (26.3) |
| 10.9 |
| - |
| 374.9 |
| 384.7 |
| 393.0 |
| 203.9 |
| 196.2 |
| 194.6 |
| 37.7 |
| 37.1 |
| 37.2 |
| - |
| 61.2 |
| 61.6 |
| 26.1 |
| 16.4 |
| 19.3 |
| (16.1) |
| - |
| 24.2 |
| 29.2 |
| 30.9 |
| (7.7) |
| - |
| 472.1 |
| 479.8 |
| 471.5 |
| 277.7 |
| 268.6 |
| 260.8 |
| 101.4 |
| 99.0 |
| 97.5 |
| - |
| 95.6 |
| 95.9 |
| 44.4 |
| 29.0 |
| 33.4 |
| (6.1) |
| - |
| 29.5 |
| 41.3 |
| 41.0 |
| (150.9) |
| - |
| 378.7 |
| 397.7 |
| 405.4 |
| 400.0 |
| 209.5 |
| 201.0 |
| 192.6 |
| 34.4 |
| 29.6 |
| 28.0 |
| - |
| 51.9 |
| 50.7 |
| (1.9) |
| (17.8) |
| (10.6) |
| (51.3) |
| - |
| 10.8 |
| 22.6 |
| 22.4 |
| (169.6) |
| - |