| (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 | 12.2 | 12.9 | 16.4 | 7.4 | 8.2 | 11.2 | 4.6 | 1.1 | 1.7 | 3.8 | 1.5 | 2.7 | 6.2 | 1.4 | 3.0 | 2.6 | 2.8 |
| Restricted Cash | 2.1 | 2.0 | 1.9 | 1.8 | 2.1 | 1.9 | 1.9 | 2.1 | 1.9 | 1.6 | 1.6 | 1.0 | 1.4 | 1.4 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 12.2 | 12.9 | 16.4 | 7.4 | 8.2 | 11.2 | 4.6 | 1.1 | 1.7 | 3.8 | 1.5 | 2.7 | 6.2 | 1.4 | 3.0 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 76.0 | 56.1 | 51.2 | 38.5 | 21.0 | 18.2 | 21.6 | 22.1 | 23.1 | 24.1 | 21.3 | 14.5 | 16.8 | 15.6 | - | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 115.4 | 91.9 | 84.3 | 73.7 | 61.1 | 53.3 | 51.3 | 48.3 | 48.4 | 39.4 | 33.5 | 30.3 | 28.8 | 29.1 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 30.7 | 23.7 | 22.0 | 20.3 | 7.3 | 5.2 | 2.9 | 6.2 | 5.5 | 5.0 | 3.7 | 5.4 | 6.4 | 8.2 | 8.6 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 50.3 | 17.2 | 18.9 | 13.5 | 9.0 | 11.2 | 11.0 | 6.5 | 9.7 | 7.4 | 6.8 | 7.9 | 1.1 | 1.6 | 11.2 | 7.5 | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 61.8 | 23.6 | 25.0 | 17.6 | 12.4 | 15.3 | 15.4 | 9.7 | 14.3 | 10.3 | 9.2 | 10.5 | 6.3 | 11.7 | 16.0 | 14.3 | |
| (in millions of USD) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q4 FY 24 | Q4 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 10.1 | 16.7 | 12.2 | - | - | 7.4 | 5.4 | 8.4 | 11.1 | 8.2 | 2.3 | 6.1 | 12.3 | 11.2 | 9.3 | |||||||||||||||||||||||||
| 2.6 |
| 2.8 |
| - |
| - |
| - |
| Prepaid Expenses | 5.0 | 4.1 | 3.5 | 3.9 | 3.5 | 3.3 | 2.7 | 4.1 | 4.0 | 2.5 | 2.4 | 1.8 | 2.2 | 2.0 | 1.9 | 1.9 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 144.9 | 110.4 | 95.2 | 70.4 | 43.0 | 41.8 | 39.1 | 37.9 | 38.0 | 42.1 | 38.2 | 34.4 | 40.9 | 40.7 | 50.4 | 65.0 | - |
| 41.9 |
| 39.4 |
| - |
| Accumulated Depreciation | 62.0 | 53.7 | 47.8 | 41.1 | 38.2 | 36.9 | 34.5 | 31.5 | 29.2 | 26.6 | 25.1 | 22.4 | 19.2 | 16.5 | 18.2 | 12.3 | - |
| Property,Plant & Equipment Net | 53.5 | 38.1 | 36.5 | 32.7 | 23.0 | 16.4 | 16.8 | 16.8 | 19.2 | 12.7 | 8.4 | 7.9 | 9.8 | 19.1 | 23.8 | 27.1 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 9.9 | 4.1 | 4.1 | 4.1 | 1.8 | - | - | - | - | - | - | - | 0.0 | 0.0 | 36.9 | 36.9 | - |
| Intangible Assets | 4.9 | 3.1 | 3.4 | 3.9 | 2.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 2.1 | 2.5 | 3.3 | 1.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 215.2 | 158.2 | 142.5 | 112.6 | 70.2 | 58.2 | 55.9 | 54.7 | 57.3 | 56.4 | 46.8 | 42.3 | 50.7 | 59.8 | 111.0 | 129.0 | - |
| 15.1 |
| - |
| Short Term Debt | 11.5 | 6.4 | 6.1 | 4.1 | 3.4 | 4.0 | 4.4 | 3.2 | 4.6 | 2.9 | 2.4 | 2.5 | 5.3 | 10.1 | 4.8 | 6.8 | - |
| Deferred Revenue Current | 28.3 | 17.0 | 17.7 | 6.0 | 3.2 | 4.9 | 3.5 | 3.3 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.1 | 0.9 | 1.1 | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 15.9 | 13.9 | 13.1 | 11.3 | 5.6 | 4.2 | 3.5 | 4.3 | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 98.0 | 74.2 | 79.9 | 65.4 | 34.5 | 18.9 | 18.3 | 23.6 | 26.0 | 24.6 | 17.8 | 13.4 | 30.7 | 43.4 | 35.4 | 49.5 | - |
| - |
| Operating Lease Liabilities Non-Current | 1.0 | 1.6 | 2.3 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 6.8 | 6.5 | 6.9 | 4.5 | 2.0 | 2.3 | 1.9 | 1.3 | 0.4 | 1.9 | 1.9 | 2.5 | 3.3 | 4.4 | 7.1 | 7.2 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 156.0 | 99.6 | 107.9 | 84.4 | 45.5 | 32.3 | 31.3 | 31.4 | 36.2 | 33.9 | 26.5 | 23.8 | 35.8 | 53.3 | 56.1 | 68.9 | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 56.1 | 56.0 | - |
| Retained Earnings | (3.2) | (1.6) | (25.7) | (32.3) | (36.0) | (34.8) | (36.3) | (38.0) | (40.2) | (38.8) | (41.0) | (42.8) | (46.1) | (49.7) | (1.1) | 4.1 | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury 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 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 59.2 | 58.7 | 34.6 | 28.2 | 24.7 | 25.8 | 24.7 | 23.3 | 21.1 | 22.5 | 20.3 | 18.5 | 14.9 | 6.4 | 54.9 | 60.1 | 54.3 |
| Total Equity | 59.2 | 58.7 | 34.6 | 28.2 | 24.7 | 25.8 | 24.7 | 23.3 | 21.1 | 22.5 | 20.3 | 18.5 | 14.9 | 6.4 | 54.9 | 60.1 | 54.3 |
| - |
| Net debt | 49.6 | 10.6 | 8.5 | 10.1 | 4.2 | 4.0 | 10.8 | 8.6 | 12.6 | 6.4 | 7.7 | 7.8 | 0.2 | 10.3 | 13.1 | 11.7 | - |
| Working Capital | 46.9 | 36.2 | 15.3 | 5.0 | 8.5 | 22.9 | 20.8 | 14.3 | 12.0 | 17.6 | 20.4 | 21.0 | 10.3 | (2.7) | 14.9 | 15.5 | - |
| Book Value | 59.2 | 58.7 | 34.6 | 28.2 | 24.7 | 25.8 | 24.7 | 23.3 | 21.1 | 22.5 | 20.3 | 18.5 | 14.9 | 6.4 | 54.9 | 60.1 | 54.3 |
| Tangible Book Value | 44.5 | 51.5 | 27.1 | 20.3 | 20.4 | - | - | - | - | - | - | - | 14.9 | 6.4 | 18.0 | 23.2 | - |
| 4.1 |
| 4.6 |
| 4.6 |
| 3.1 |
| 2.8 |
| 2.7 |
| 1.1 |
| 4.4 |
| 2.9 |
| 5.6 |
| 1.7 |
| 4.0 |
| 4.2 |
| 7.0 |
| 3.8 |
| 2.4 |
| 1.9 |
| 3.4 |
| 1.5 |
| 1.8 |
| 4.8 |
| 4.1 |
| 2.7 |
| 4.0 |
| 7.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 10.1 | 16.7 | 12.2 | - | - | 7.4 | 5.4 | 8.4 | 11.1 | 8.2 | 2.3 | 6.1 | 12.3 | 11.2 | 9.3 | 4.1 | 4.6 | 4.6 | 3.1 | 2.8 | 2.7 | 1.1 | 4.4 | 2.9 | 5.6 | 1.7 | 4.0 | 4.2 | 7.0 | 3.8 | 2.4 | 1.9 | 3.4 | 1.5 | 1.8 | 4.8 | 4.1 | 2.7 | 4.0 | 7.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 60.1 | 68.6 | 76.0 | - | - | 38.5 | 24.1 | 16.5 | 25.3 | 21.0 | - | - | - | - | 17.9 | 9.7 | 13.2 | 21.6 | 16.0 | 18.4 | 19.4 | 22.2 | 9.7 | 12.1 | 17.0 | 23.1 | 17.3 | 11.5 | 15.1 | 24.1 | 18.7 | 17.6 | 19.6 | 21.3 | 20.0 | 9.7 | 14.5 | 14.5 | 11.7 | 7.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 6.4 | 3.6 | 5.0 | - | - | 3.9 | 4.5 | 5.3 | 2.8 | 3.5 | 4.1 | 4.9 | 2.8 | 3.3 | 4.3 | 5.0 | 2.6 | 2.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 123.2 | 131.7 | 144.9 | - | - | 70.4 | 49.1 | 39.8 | 46.6 | 43.0 | 30.0 | 35.7 | 38.2 | 41.8 | 38.5 | 24.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 121.6 | 118.0 | 115.4 | - | - | 73.7 | 70.1 | 61.9 | 60.8 | 61.1 | 59.6 | 56.3 | 56.7 | 53.3 | 52.7 | 52.3 | 51.5 | 51.3 | 50.3 | 49.3 | 48.8 | 48.3 | 48.0 | 47.6 | 47.2 | 48.4 | 46.7 | 42.1 | 40.4 | 39.4 | 39.1 | 38.3 | 36.7 | 33.5 | 33.1 | 32.3 | 31.8 | 30.3 | 29.8 | 29.3 |
| Accumulated Depreciation | 67.4 | 65.1 | 62.0 | - | - | 41.1 | 40.6 | 39.3 | 38.1 | 38.2 | 37.1 | 36.2 | 37.7 | 36.9 | 36.1 | 35.2 | 34.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 54.2 | 52.9 | 53.5 | - | - | 32.7 | 29.6 | 22.6 | 22.7 | 23.0 | 22.5 | 20.1 | 19.0 | 16.4 | 16.6 | 17.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 9.9 | 9.9 | 9.9 | - | - | 4.1 | 4.1 | 1.8 | 1.8 | 1.8 | 4.2 | 4.2 | 4.5 | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 4.2 | 4.5 | 4.9 | - | - | 3.9 | 4.0 | 2.2 | 2.3 | 2.4 | 0.4 | 0.3 | 0.3 | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.4 | 2.0 | 2.1 | - | - | 1.6 | 0.3 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 193.9 | 201.0 | 215.2 | - | - | 112.6 | 87.1 | 66.4 | 73.5 | 70.2 | 57.1 | 60.3 | 61.7 | 58.2 | 55.1 | 41.9 | 45.0 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 21.3 | 24.3 | 30.7 | - | - | 20.3 | 11.3 | 6.8 | 7.3 | 7.3 | 3.1 | 4.9 | 5.8 | 5.2 | 6.1 | 3.5 | 4.3 | 2.9 | 8.1 | 8.7 | 9.1 | 6.2 | 3.9 | 2.9 | 4.4 | 5.5 | 7.7 | 3.7 | 4.5 | 5.0 | 8.0 | 6.4 | 3.2 | 3.7 | 4.1 | 2.3 | 2.0 | 5.4 | 2.1 | 1.5 |
| Short Term Debt | 9.3 | 11.0 | 11.5 | - | - | 4.1 | 4.3 | 2.9 | 3.2 | 3.4 | 3.3 | 4.8 | 4.6 | 4.0 | 3.7 | 2.5 | 4.5 | 4.4 | ||||||||||||||||||||||
| Deferred Revenue Current | 29.5 | 31.0 | 28.3 | - | - | 6.0 | 6.0 | 4.2 | 7.5 | 3.2 | 3.6 | 3.5 | 3.7 | 4.9 | 5.9 | 3.0 | 3.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.2 | 1.1 | 1.1 | - | - | 0.6 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 16.2 | 13.2 | 15.9 | - | - | 11.3 | 7.8 | 6.1 | 5.6 | 5.6 | 2.9 | 3.2 | 3.3 | 4.2 | 2.7 | 2.1 | 2.7 | 3.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 87.9 | 91.2 | 98.0 | - | - | 65.4 | 33.1 | 22.3 | 28.1 | 24.5 | 15.3 | 22.1 | 20.9 | 18.9 | 19.7 | 14.7 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 15.4 | 40.5 | 50.3 | - | - | 13.5 | 14.4 | 7.9 | 8.3 | 9.0 | 7.1 | 12.7 | 13.5 | 11.2 | 12.2 | 4.3 | 4.7 | 11.0 | 12.9 | 5.3 | 5.8 | 6.5 | 7.0 | 7.5 | 8.5 | 9.7 | 5.6 | 5.9 | 6.6 | 7.4 | 8.1 | 8.8 | 8.1 | 6.8 | 7.3 | 7.9 | 8.4 | 7.9 | 8.4 | 9.0 |
| Operating Lease Liabilities Non-Current | 1.2 | 0.9 | 1.0 | - | - | 1.0 | 0.3 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 7.9 | 7.7 | 6.8 | - | - | 4.5 | 2.9 | 2.3 | 2.5 | 2.0 | 1.7 | 1.8 | 2.2 | 2.3 | 1.5 | 1.2 | 1.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 112.4 | 140.4 | 156.0 | - | - | 84.4 | 50.4 | 32.4 | 38.9 | 35.5 | 24.1 | 36.5 | 36.6 | 32.3 | 33.4 | 20.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1.4) | (1.0) | (3.2) | - | - | (32.3) | (23.8) | (25.4) | (24.9) | (26.0) | (27.7) | (37.0) | (35.6) | (34.8) | (39.0) | (38.9) | (37.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury 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 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 81.5 | 60.6 | 59.2 | 35.6 | 28.4 | 28.2 | 26.6 | 24.0 | 24.6 | 24.7 | 32.9 | 23.7 | 25.1 | 25.8 | 21.7 | 21.8 | 23.8 | |||||||||||||||||||||||
| Total Equity | 81.5 | 60.6 | 59.2 | 35.6 | 28.4 | 28.2 | 26.6 | 24.0 | 24.6 | 24.7 | 32.9 | 23.7 | 25.1 | 25.8 | 21.7 | 21.8 | 23.8 | 24.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 24.7 | 51.5 | 61.8 | - | - | 17.6 | 18.8 | 10.7 | 11.5 | 12.4 | 10.4 | 17.5 | 18.1 | 15.3 | 15.9 | 6.8 | 9.1 | 15.4 | 17.2 | 7.6 | 8.5 | 9.7 | 10.8 | 12.0 | 13.1 | 14.3 | 8.8 | 8.8 | 9.5 | 10.3 | 10.9 | 11.5 | 10.6 | 9.2 | 9.7 | 10.3 | 10.9 | 10.5 | 11.1 | 11.7 |
| Net debt | 14.6 | 34.9 | 49.6 | - | - | 10.1 | 13.4 | 2.4 | 0.3 | 4.2 | 8.1 | 11.4 | 5.8 | 4.0 | 6.6 | 2.7 | 4.5 | 10.8 | 14.1 | |||||||||||||||||||||
| Working Capital | 35.4 | 40.5 | 46.9 | - | - | 5.0 | 16.0 | 17.5 | 18.5 | 18.5 | 14.6 | 13.6 | 17.3 | 22.9 | 18.7 | 10.2 | 13.4 | 20.8 | ||||||||||||||||||||||
| Book Value | 81.5 | 60.6 | 59.2 | 35.6 | 28.4 | 28.2 | 26.6 | 24.0 | 24.6 | 24.7 | 32.9 | 23.7 | 25.1 | 25.8 | 21.7 | 21.8 | 23.8 | 24.7 | ||||||||||||||||||||||
| Tangible Book Value | 67.5 | 46.2 | 44.5 | - | - | 20.3 | 18.5 | 19.9 | 20.5 | 20.4 | 28.3 | 19.2 | 20.3 | - | - | - | - | |||||||||||||||||||||||
| 3.5 |
| 5.1 |
| 3.4 |
| 4.1 |
| 4.3 |
| 5.1 |
| 3.3 |
| 4.0 |
| 4.8 |
| 5.0 |
| 2.1 |
| 2.5 |
| 4.0 |
| 4.0 |
| 2.1 |
| 2.4 |
| 3.0 |
| 3.2 |
| 1.5 |
| 1.8 |
| 2.6 |
| 3.5 |
| - |
| 12.7 |
| 12.6 |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.2 |
| 39.1 |
| 45.9 |
| 44.5 |
| 41.8 |
| 37.9 |
| 27.5 |
| 27.1 |
| 35.4 |
| 38.0 |
| 38.7 |
| 32.7 |
| 36.5 |
| 43.5 |
| 41.7 |
| 36.6 |
| 36.8 |
| 38.2 |
| 36.6 |
| 29.2 |
| 30.3 |
| 34.4 |
| 27.6 |
| 29.4 |
| 34.5 |
| 33.6 |
| 33.0 |
| 32.4 |
| 31.5 |
| 30.6 |
| 29.6 |
| 28.6 |
| 29.2 |
| 28.5 |
| 27.7 |
| 27.1 |
| 26.6 |
| 26.4 |
| 25.9 |
| 25.6 |
| 25.1 |
| 24.5 |
| 23.7 |
| 23.2 |
| 22.4 |
| 21.6 |
| 20.9 |
| 16.8 |
| 16.8 |
| 16.6 |
| 16.3 |
| 16.4 |
| 16.8 |
| 17.3 |
| 18.0 |
| 18.5 |
| 19.2 |
| 18.2 |
| 14.4 |
| 13.3 |
| 12.7 |
| 12.6 |
| 12.4 |
| 11.0 |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| 8.6 |
| 8.6 |
| 7.9 |
| 8.2 |
| 8.5 |
| 55.9 |
| 62.6 |
| 60.8 |
| 58.2 |
| 54.7 |
| 45.0 |
| 45.2 |
| 54.1 |
| 57.3 |
| 57.0 |
| 47.2 |
| 50.0 |
| 56.4 |
| 54.4 |
| 49.1 |
| 48.0 |
| 46.8 |
| 45.3 |
| 37.8 |
| 38.9 |
| 42.3 |
| 35.8 |
| 37.9 |
| 4.3 |
| 2.4 |
| 2.6 |
| 3.2 |
| 3.8 |
| 4.5 |
| 4.7 |
| 4.6 |
| 3.2 |
| 2.9 |
| 2.9 |
| 2.9 |
| 2.7 |
| 2.6 |
| 2.5 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.5 |
| 2.7 |
| 2.7 |
| 3.5 |
| 3.8 |
| 2.5 |
| 1.6 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.6 |
| 29.5 |
| 25.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.8 |
| 18.3 |
| 25.4 |
| 32.0 |
| 27.4 |
| 23.6 |
| 16.5 |
| 17.4 |
| 24.1 |
| 26.0 |
| 28.9 |
| 16.1 |
| 17.7 |
| 24.6 |
| 23.6 |
| 18.0 |
| 17.2 |
| 17.8 |
| 17.1 |
| 10.1 |
| 9.8 |
| 13.4 |
| 9.2 |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 1.4 |
| 1.1 |
| 1.3 |
| 1.3 |
| 0.3 |
| 0.1 |
| 0.4 |
| 0.4 |
| 1.8 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.8 |
| 1.7 |
| 1.8 |
| 1.9 |
| 2.3 |
| 1.8 |
| 2.4 |
| 2.5 |
| 2.3 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.2 |
| 31.3 |
| 39.8 |
| 38.4 |
| 34.5 |
| 31.4 |
| 23.8 |
| 25.1 |
| 32.9 |
| 36.2 |
| 36.3 |
| 23.9 |
| 26.3 |
| 33.9 |
| 33.5 |
| 28.5 |
| 27.0 |
| 26.5 |
| 26.6 |
| 19.8 |
| 20.6 |
| 23.8 |
| 19.9 |
| 22.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (36.3) |
| (38.2) |
| (38.6) |
| (37.4) |
| (38.0) |
| (40.1) |
| (41.1) |
| (40.1) |
| (40.2) |
| (40.6) |
| (38.0) |
| (37.6) |
| (38.8) |
| (40.4) |
| (40.7) |
| (40.4) |
| (41.0) |
| (42.6) |
| (43.3) |
| (43.0) |
| (42.8) |
| (45.4) |
| (45.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.7 |
| 22.8 |
| 22.4 |
| 23.7 |
| 23.3 |
| 21.2 |
| 20.2 |
| 21.2 |
| 21.1 |
| 20.7 |
| 23.3 |
| 23.7 |
| 22.5 |
| 20.9 |
| 20.6 |
| 20.9 |
| 20.3 |
| 18.7 |
| 18.0 |
| 18.2 |
| 18.5 |
| 15.9 |
| 15.4 |
| 22.8 |
| 22.4 |
| 23.7 |
| 23.3 |
| 21.2 |
| 20.2 |
| 21.2 |
| 21.1 |
| 20.7 |
| 23.3 |
| 23.7 |
| 22.5 |
| 20.9 |
| 20.6 |
| 20.9 |
| 20.3 |
| 18.7 |
| 18.0 |
| 18.2 |
| 18.5 |
| 15.9 |
| 15.4 |
| 4.9 |
| 5.8 |
| 8.6 |
| 6.5 |
| 9.1 |
| 7.5 |
| 12.6 |
| 4.8 |
| 4.6 |
| 2.5 |
| 6.4 |
| 8.4 |
| 9.5 |
| 7.2 |
| 7.7 |
| 7.9 |
| 5.5 |
| 6.7 |
| 7.8 |
| 7.2 |
| 4.2 |
| 20.5 |
| 12.5 |
| 14.4 |
| 14.3 |
| 11.1 |
| 9.7 |
| 11.4 |
| 12.0 |
| 9.7 |
| 16.6 |
| 18.8 |
| 19.0 |
| 18.1 |
| 18.6 |
| 19.6 |
| 20.4 |
| 19.5 |
| 19.0 |
| 20.5 |
| 21.0 |
| 18.3 |
| 20.0 |
| 22.8 |
| 22.4 |
| 23.7 |
| 23.3 |
| 21.2 |
| 20.2 |
| 21.2 |
| 21.1 |
| 20.7 |
| 23.3 |
| 23.7 |
| 22.5 |
| 20.9 |
| 20.6 |
| 20.9 |
| 20.3 |
| 18.7 |
| 18.0 |
| 18.2 |
| 18.5 |
| 15.9 |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |