| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 20.6 | 13.0 | 20.8 | 13.4 | 12.6 | 26.9 | 8.6 | 9.3 | 3.4 | 11.4 | 15.6 | 15.4 | 11.3 | 1.0 | 3.1 | 3.6 | 1.4 |
| Restricted Cash | 2.3 | 2.2 | 2.3 | 2.0 | 2.0 | 2.0 | 2.0 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 493.0 | 358.7 | 303.1 | 275.5 | 347.6 | 179.4 | 194.6 | 212.3 | 229.3 | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 513.6 | 371.7 | 324.0 | 289.0 | 360.2 | 206.3 | 203.2 | 221.6 | 232.6 | 11.4 | 15.6 | 15.4 | 11.3 | 1.0 | 3.1 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 21.0 | 19.2 | 18.7 | 16.9 | 9.5 | 6.7 | 7.0 | 4.8 | 5.4 | 4.7 | 5.7 | 8.6 | 6.3 | 5.7 | 6.6 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 19.6 | 19.8 | 19.6 | 19.5 | 19.7 | 19.9 | 20.4 | 21.0 | 20.9 | 20.9 | 17.3 | 17.6 | 17.6 | 17.2 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 7.1 | 6.0 | 6.6 | 5.1 | 4.2 | 3.9 | 4.5 | 2.8 | 3.0 | 2.6 | 4.2 | 4.3 | 4.3 | 2.2 | 2.4 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 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 | 0.0 | 0.0 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | |
| (in millions of USD) | 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 | 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 | 20.6 | 16.6 | 20.6 | 18.7 | 11.8 | 15.0 | 13.0 | 10.0 | 10.6 | 23.1 | 20.4 | 13.7 | 14.6 | 13.4 | 8.9 | |||||||||||||||||||||||||
| 3.6 |
| 1.4 |
| 9.2 |
| - |
| - |
| Prepaid Expenses | 1.0 | 0.7 | 0.4 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 0.8 | 0.8 | 0.7 | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 539.2 | 394.5 | 345.4 | 309.5 | 372.3 | 216.3 | 212.9 | 227.2 | 239.8 | 184.5 | 188.8 | 200.7 | 157.0 | 110.1 | 79.1 | 76.7 | - |
| 17.8 |
| 17.9 |
| - |
| Accumulated Depreciation | 10.7 | 10.5 | 10.3 | 10.0 | 9.7 | 9.4 | 9.6 | 9.8 | 9.3 | 8.8 | 8.3 | 8.6 | 8.3 | 7.9 | 8.4 | 8.1 | - |
| Property,Plant & Equipment Net | 8.9 | 9.3 | 9.4 | 9.6 | 10.0 | 10.5 | 10.8 | 11.2 | 11.6 | 12.1 | 9.0 | 9.0 | 9.2 | 9.2 | 9.4 | 9.8 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | 3.1 | 8.0 | 13.0 | 17.7 | 22.6 | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | 8.0 | 11.7 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 548.1 | 403.8 | 354.9 | 319.1 | 382.6 | 238.6 | 237.4 | 264.0 | 280.7 | 225.4 | 228.2 | 243.9 | 203.1 | 121.0 | 90.8 | 88.9 | - |
| 2.9 |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 18.7 | 23.7 | - | - | - | - | - | - | - | - | - | - | - | 5.5 | 5.4 | 5.0 | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 12.5 | 8.5 | 8.8 | 7.1 | 6.1 | 5.0 | 5.2 | 4.4 | 3.1 | 2.6 | 2.9 | 3.1 | 4.4 | 2.7 | 3.2 | 3.4 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 38.8 | 38.4 | 42.2 | 33.6 | 34.0 | 28.0 | 30.7 | 27.3 | 24.1 | 64.9 | 65.9 | 73.3 | 58.1 | 29.5 | 20.8 | 22.6 | - |
| - |
| Operating Lease Liabilities Non-Current | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 1.0 | 0.9 | 1.0 | 0.4 | 1.0 | 0.5 | 0.3 | 0.2 | 0.8 | 0.1 | 0.6 | 0.2 | 0.3 | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 37.2 | 42.2 | 64.6 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | 86.5 | 112.2 | 106.5 | 93.9 | 68.8 | 69.0 | 73.8 | 96.9 | 35.2 | 33.7 | 34.2 | 31.6 | 4.2 | 5.2 | 5.7 | - |
| Total Liabilities | 157.1 | 125.0 | 154.4 | 140.1 | 127.9 | 96.8 | 99.7 | 101.1 | 121.0 | 100.1 | 99.6 | 107.5 | 89.7 | 33.7 | 25.9 | 28.3 | - |
| - |
| Additional Paid In Capital | 2.1 | 2.0 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | - |
| Retained Earnings | 389.0 | 276.8 | 198.7 | 177.2 | 252.9 | 140.0 | 135.9 | 45.4 | 57.2 | 58.1 | 59.1 | 58.3 | 57.7 | 53.9 | 48.4 | 40.5 | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | 115.8 | 100.8 | 65.5 | 67.7 | 76.3 | 53.9 | 31.6 | 14.8 | 18.4 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 391.1 | 278.8 | 200.5 | 179.0 | 254.6 | 141.7 | 137.7 | 162.9 | 159.7 | 125.3 | 128.6 | 136.4 | 113.3 | 87.2 | 64.9 | 60.7 | 55.3 |
| Total Equity | 391.1 | 278.8 | 200.5 | 179.0 | 254.6 | 141.7 | 137.7 | 162.9 | 159.7 | 125.3 | 128.6 | 136.4 | 113.3 | 87.2 | 64.9 | 60.7 | 55.3 |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | (15.6) | - | - | - | - | - | - |
| Working Capital | 500.4 | 356.1 | 303.2 | 275.8 | 338.3 | 188.3 | 182.3 | 200.0 | 215.7 | 119.6 | 122.9 | 127.5 | 98.9 | 80.6 | 58.4 | 54.1 | - |
| Book Value | 391.1 | 278.8 | 200.5 | 179.0 | 254.6 | 141.7 | 137.7 | 162.9 | 159.7 | 125.3 | 128.6 | 136.4 | 113.3 | 87.2 | 64.9 | 60.7 | 55.3 |
| Tangible Book Value | - | - | - | - | - | - | - | 149.5 | 143.3 | 104.0 | 102.2 | 105.2 | 77.3 | - | - | - | - |
| 5.3 |
| 12.8 |
| 12.6 |
| 9.3 |
| 6.2 |
| 9.6 |
| 26.9 |
| 9.9 |
| 5.8 |
| 7.4 |
| 10.6 |
| 8.5 |
| 5.8 |
| 6.7 |
| 9.3 |
| 5.0 |
| 7.2 |
| 2.5 |
| 3.4 |
| 2.6 |
| 4.1 |
| 4.9 |
| 11.4 |
| 10.4 |
| 9.2 |
| Restricted Cash | 2.3 | 2.3 | 2.3 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 | 0.0 | 2.1 | 2.1 | 2.1 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 430.1 | 481.3 | 493.0 | 443.0 | 431.5 | 372.1 | 358.7 | 325.0 | 297.0 | 303.1 | 316.0 | 318.8 | 307.2 | 275.5 | 341.9 | 354.5 | 395.3 | 347.6 | 349.6 | 293.9 | 260.6 | 179.4 | 153.4 | 136.9 | 214.1 | 194.6 | 195.4 | 192.2 | 183.7 | 212.3 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 450.7 | 497.9 | 513.6 | 461.7 | 443.3 | 387.2 | 371.7 | 335.0 | 307.6 | 326.3 | 336.5 | 332.5 | 321.7 | 289.0 | 350.7 | 359.8 | 408.1 | 360.2 | 358.9 | 300.1 | 270.2 | 206.3 | 163.3 | 142.7 | 221.5 | 205.2 | 203.9 | 197.9 | 190.3 | 221.6 | 5.0 | 7.2 | 2.5 | 3.4 | 2.6 | 4.1 | 4.9 | 11.4 | 10.4 | 9.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 13.6 | 17.1 | 21.0 | 19.6 | 11.8 | 12.6 | 19.2 | 22.1 | 15.6 | 18.7 | 17.2 | 13.5 | 11.4 | 16.9 | 10.7 | 7.3 | 7.2 | 9.5 | 10.0 | 9.4 | 6.9 | 6.7 | 9.4 | 6.3 | 7.5 | 7.0 | 8.5 | 7.3 | 7.0 | 4.8 | 8.3 | 4.2 | 4.2 | 5.4 | 5.6 | 5.3 | 5.6 | 4.7 | 5.7 | 6.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Prepaid Expenses | 2.2 | 1.1 | 1.0 | 0.9 | 0.6 | 0.5 | 0.6 | 0.5 | 0.5 | 0.4 | 0.6 | 0.5 | 0.4 | 1.0 | 0.6 | 0.6 | 0.5 | 0.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 472.3 | 518.4 | 537.8 | 485.7 | 459.0 | 403.4 | 394.5 | 360.5 | 326.4 | 345.4 | 356.5 | 349.5 | 336.7 | 309.5 | 368.0 | 373.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | 19.7 | 19.7 | 19.7 | 19.7 | 19.6 | 19.6 | 19.6 | 19.6 | 19.6 | 19.6 | 19.5 | 19.6 | 19.7 | 19.7 | 19.7 | 19.9 | 19.9 | 19.9 | 19.9 | 20.5 | 20.5 | 20.5 | 20.4 | 21.1 | 21.1 | 21.1 | 21.0 | 21.1 | 21.0 | 20.9 | 20.9 | 20.9 | 21.0 | 21.0 | 20.9 | 20.8 | 20.9 |
| Accumulated Depreciation | - | - | - | 10.7 | 10.7 | 10.6 | 10.5 | 10.5 | 10.4 | 10.3 | 10.2 | 10.1 | 10.1 | 10.0 | 9.9 | 9.9 | 9.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 5.4 | 8.9 | 8.9 | 8.9 | 9.0 | 9.1 | 9.1 | 9.2 | 9.3 | 9.4 | 9.4 | 9.5 | 9.5 | 9.6 | 9.6 | 9.8 | 9.9 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.8 | 6.9 | 8.0 | 8.0 | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 479.9 | 529.5 | 548.1 | 494.7 | 468.1 | 412.6 | 403.8 | 369.9 | 335.7 | 354.9 | 366.0 | 359.0 | 346.3 | 319.1 | 384.6 | 390.1 | 436.0 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 7.7 | 7.6 | 7.1 | 8.3 | 5.8 | 6.5 | 6.0 | 6.8 | 6.1 | 6.6 | 6.1 | 4.4 | 5.3 | 5.1 | 4.4 | 4.0 | 3.7 | 4.2 | 4.0 | 3.7 | 3.7 | 3.9 | 3.5 | 3.1 | 3.9 | 4.5 | 4.3 | 4.6 | 4.0 | 2.8 | 3.6 | 2.9 | 3.0 | 3.0 | 2.9 | 3.2 | 2.7 | 2.6 | 2.7 | 2.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 16.4 | 18.0 | 18.2 | - | 17.7 | 20.4 | 23.7 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 6.0 | 5.0 | 12.5 | 8.9 | 6.4 | 5.8 | 8.5 | 7.7 | 6.1 | 8.8 | 5.4 | 4.7 | 4.2 | 7.1 | 5.4 | 4.5 | 3.7 | 6.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 30.6 | 31.8 | 38.8 | 39.1 | 30.3 | 32.8 | 38.4 | 42.0 | 36.4 | 42.2 | 38.6 | 31.3 | 31.3 | 33.6 | 30.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 0.8 | 0.9 | 1.0 | 0.4 | 0.4 | 0.5 | 0.9 | 0.5 | 0.8 | 1.0 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.7 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | 106.7 | 103.3 | 90.1 | 86.5 | 76.0 | 70.9 | 112.2 | 120.4 | 121.5 | 118.1 | 106.5 | 130.5 | 132.0 | ||||||||||||||||||||||||
| Total Liabilities | 131.4 | 146.4 | 157.1 | 145.8 | 133.6 | 122.9 | 125.0 | 118.0 | 107.2 | 154.4 | 159.0 | 152.7 | 149.4 | 140.1 | 160.7 | 156.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 2.2 | 2.1 | 2.1 | 2.1 | 2.0 | 2.0 | 2.0 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | |||||||||||||||||||||||
| Retained Earnings | 346.3 | 381.0 | 389.0 | 346.8 | 332.4 | 287.7 | 276.8 | 250.1 | 226.7 | 198.7 | 205.2 | 204.5 | 195.1 | 177.2 | 222.1 | 231.9 | 259.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.0) | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 348.5 | 383.1 | 391.1 | 348.9 | 334.4 | 289.7 | 278.8 | 251.9 | 228.5 | 200.5 | 207.0 | 206.3 | 196.8 | 179.0 | 223.8 | 233.7 | 261.5 | |||||||||||||||||||||||
| Total Equity | 348.5 | 383.1 | 391.1 | 348.9 | 334.4 | 289.7 | 278.8 | 251.9 | 228.5 | 200.5 | 207.0 | 206.3 | 196.8 | 179.0 | 223.8 | 233.7 | 261.5 | 254.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 441.7 | 486.6 | 499.0 | 446.6 | 428.6 | 370.6 | 356.1 | 318.5 | 290.0 | 303.2 | 317.9 | 318.2 | 305.4 | 275.8 | 337.8 | 348.9 | 373.9 | 338.3 | ||||||||||||||||||||||
| Book Value | 348.5 | 383.1 | 391.1 | 348.9 | 334.4 | 289.7 | 278.8 | 251.9 | 228.5 | 200.5 | 207.0 | 206.3 | 196.8 | 179.0 | 223.8 | 233.7 | 261.5 | 254.6 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 0.6 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.8 |
| 0.5 |
| 0.2 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.8 |
| 0.9 |
| 0.7 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 417.9 |
| 372.3 |
| 371.7 |
| 312.1 |
| 280.3 |
| 216.3 |
| 174.2 |
| 150.2 |
| 229.9 |
| 212.9 |
| 212.8 |
| 206.0 |
| 198.0 |
| 227.2 |
| 222.8 |
| 230.8 |
| 253.3 |
| 239.8 |
| 220.8 |
| 214.6 |
| 208.0 |
| 184.5 |
| 178.7 |
| 178.9 |
| 9.7 |
| 9.7 |
| 9.6 |
| 9.5 |
| 9.4 |
| 10.0 |
| 9.8 |
| 9.7 |
| 9.6 |
| 10.3 |
| 10.1 |
| 10.0 |
| 9.8 |
| 9.7 |
| 9.6 |
| 9.4 |
| 9.3 |
| 9.1 |
| 9.1 |
| 8.9 |
| 8.8 |
| 8.7 |
| 8.6 |
| 10.0 |
| 10.1 |
| 10.3 |
| 10.3 |
| 10.5 |
| 10.6 |
| 10.7 |
| 10.8 |
| 10.8 |
| 10.9 |
| 11.0 |
| 11.2 |
| 11.2 |
| 11.4 |
| 11.4 |
| 11.5 |
| 11.6 |
| 11.8 |
| 11.9 |
| 12.1 |
| 12.1 |
| 12.1 |
| 12.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.4 |
| 13.4 |
| 13.4 |
| 13.4 |
| 13.4 |
| 13.4 |
| 13.4 |
| 13.4 |
| 13.4 |
| 13.4 |
| 13.4 |
| 13.4 |
| 13.4 |
| 13.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 1.2 |
| 2.0 |
| 3.1 |
| 4.3 |
| 5.5 |
| 6.7 |
| 8.0 |
| 9.2 |
| 10.5 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 390.6 |
| 389.5 |
| 330.6 |
| 303.3 |
| 238.6 |
| 198.0 |
| 174.7 |
| 254.9 |
| 237.4 |
| 249.8 |
| 243.5 |
| 235.1 |
| 264.0 |
| 258.2 |
| 266.7 |
| 289.9 |
| 280.7 |
| 261.4 |
| 255.2 |
| 248.8 |
| 225.4 |
| 219.9 |
| 222.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| 5.2 |
| 4.0 |
| 5.0 |
| 5.7 |
| 5.2 |
| 5.0 |
| 5.2 |
| 5.0 |
| 4.3 |
| 3.8 |
| 4.4 |
| 3.5 |
| 2.9 |
| 2.4 |
| 3.1 |
| 3.0 |
| 2.5 |
| 2.2 |
| 2.6 |
| 3.0 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.4 |
| 44.0 |
| 34.0 |
| 26.5 |
| 24.8 |
| 25.3 |
| 28.0 |
| 29.2 |
| 25.6 |
| 28.7 |
| 30.7 |
| 30.4 |
| 29.0 |
| 28.0 |
| 27.3 |
| 25.3 |
| 22.4 |
| 23.0 |
| 24.1 |
| 79.9 |
| 76.9 |
| 74.7 |
| 64.9 |
| 61.5 |
| 61.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.6 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.6 |
| 0.8 |
| 0.5 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.6 |
| 37.2 |
| 37.6 |
| 36.6 |
| 34.2 |
| 42.2 |
| 39.7 |
| - |
| - |
| 64.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 130.5 |
| 101.9 |
| 106.9 |
| 92.3 |
| 77.0 |
| 68.8 |
| 58.9 |
| 53.6 |
| 74.3 |
| 69.0 |
| 69.1 |
| 68.1 |
| 65.8 |
| 73.8 |
| 71.5 |
| 74.4 |
| 80.3 |
| 96.9 |
| 32.1 |
| 31.7 |
| 35.2 |
| 35.2 |
| 35.2 |
| 35.5 |
| 174.5 |
| 135.9 |
| 133.4 |
| 117.2 |
| 102.3 |
| 96.8 |
| 88.1 |
| 79.2 |
| 102.9 |
| 99.7 |
| 99.5 |
| 97.1 |
| 93.7 |
| 101.1 |
| 96.8 |
| 96.8 |
| 103.3 |
| 121.0 |
| 112.0 |
| 108.7 |
| 109.9 |
| 100.1 |
| 96.8 |
| 97.2 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 252.9 |
| 254.3 |
| 211.7 |
| 199.2 |
| 140.0 |
| 108.1 |
| 93.8 |
| 150.1 |
| 135.9 |
| 148.5 |
| 144.6 |
| 139.6 |
| 45.4 |
| 50.7 |
| 51.7 |
| 71.9 |
| 57.2 |
| 58.2 |
| 59.6 |
| 56.6 |
| 58.1 |
| 59.0 |
| 59.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.8 |
| 108.9 |
| 116.5 |
| 112.9 |
| 100.8 |
| 89.4 |
| 85.2 |
| 80.5 |
| 65.5 |
| 62.4 |
| 63.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 254.6 |
| 256.1 |
| 213.5 |
| 201.0 |
| 141.7 |
| 109.9 |
| 95.6 |
| 151.9 |
| 137.7 |
| 150.2 |
| 146.4 |
| 141.4 |
| 162.9 |
| 161.4 |
| 170.0 |
| 186.6 |
| 159.7 |
| 149.4 |
| 146.5 |
| 138.9 |
| 125.3 |
| 123.2 |
| 124.7 |
| 256.1 |
| 213.5 |
| 201.0 |
| 141.7 |
| 109.9 |
| 95.6 |
| 151.9 |
| 137.7 |
| 150.2 |
| 146.4 |
| 141.4 |
| 162.9 |
| 161.4 |
| 170.0 |
| 186.6 |
| 159.7 |
| 149.4 |
| 146.5 |
| 138.9 |
| 125.3 |
| 123.2 |
| 124.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 345.1 |
| 287.2 |
| 255.0 |
| 188.3 |
| 144.9 |
| 124.6 |
| 201.2 |
| 182.3 |
| 182.4 |
| 177.0 |
| 170.0 |
| 200.0 |
| 197.5 |
| 208.4 |
| 230.3 |
| 215.7 |
| 140.9 |
| 137.6 |
| 133.4 |
| 119.6 |
| 117.2 |
| 117.2 |
| 256.1 |
| 213.5 |
| 201.0 |
| 141.7 |
| 109.9 |
| 95.6 |
| 151.9 |
| 137.7 |
| 150.2 |
| 146.4 |
| 141.4 |
| 162.9 |
| 161.4 |
| 170.0 |
| 186.6 |
| 159.7 |
| 149.4 |
| 146.5 |
| 138.9 |
| 125.3 |
| 123.2 |
| 124.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 136.8 |
| 133.0 |
| 128.0 |
| 149.5 |
| 147.5 |
| 155.3 |
| 171.2 |
| 143.3 |
| 131.7 |
| 127.6 |
| 118.8 |
| 104.0 |
| 100.6 |
| 100.9 |