| (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 | 36.9 | 14.4 | 10.5 | - | - | 0.0 | 1.1 | 6.2 | 4.1 | 2.1 | 7.2 | 5.9 | 3.1 | 0.3 | 0.6 | 0.5 | 0.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 36.9 | 14.4 | 10.5 | - | - | 0.0 | 1.1 | 6.2 | 4.1 | 2.1 | 7.2 | 5.9 | 3.1 | 0.3 | 0.6 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | - | 0.3 | 1.7 | 3.5 | 4.5 | 2.7 | 3.0 | 3.1 | 3.5 | 1.0 | 1.0 | 1.2 | 1.0 | 0.4 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | 0.4 | 0.8 | 4.9 | 4.0 | 7.8 | 7.8 | 8.8 | 5.6 | 4.7 | 2.7 | 3.2 | 2.0 | 2.0 | 1.7 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | 0.2 | 0.2 | 0.2 | 0.3 | 6.5 | 6.3 | 5.9 | 5.6 | 6.0 | 6.0 | 6.3 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | 0.5 | 1.4 | 2.6 | 1.8 | 1.8 | 1.8 | 1.7 | 1.9 | 1.2 | 0.6 | 0.9 | 1.4 | 1.4 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | 3.5 | 1.9 | 4.5 | - | - | 0.4 | 1.1 | 0.0 | 0.0 | 0.0 | 3.0 | 3.4 | 3.7 | |
| Common Equity | |||||||||||||||||
| Common Stock | 1.9 | 1.9 | 1.8 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | - | 6.9 | 2.9 | 5.5 | - | - | 1.2 | 1.9 | 0.0 | 0.0 | 0.0 | 3.4 | 3.7 | 4.0 | |
| (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 | 36.7 | 36.9 | 37.7 | 38.9 | 34.9 | 14.4 | 18.1 | - | - | 10.5 | 4.4 | - | - | 0.0 | - | |||||||||||||||||||||||||
| 0.5 |
| 0.7 |
| 0.8 |
| - |
| - |
| Prepaid Expenses | - | - | 0.2 | 0.2 | 0.4 | 0.6 | 0.4 | 0.5 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.2 | - |
| Other Current Assets | 9.5 | 19.2 | 19.9 | - | - | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | 5.0 | 7.4 | 10.5 | 9.7 | 13.3 | 18.2 | 16.3 | 11.5 | 13.1 | 10.0 | 7.8 | 3.3 | 3.2 | 3.2 | - |
| 25.1 |
| - |
| - |
| Accumulated Depreciation | - | - | - | 0.2 | 0.1 | 0.2 | 0.2 | 5.6 | 5.4 | 5.3 | 5.2 | 5.6 | 5.5 | 5.8 | 14.5 | - | - |
| Property,Plant & Equipment Net | 0.4 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 1.0 | 0.9 | 0.6 | 0.4 | 0.4 | 0.5 | 0.5 | 10.6 | 11.1 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 23.4 | 23.4 | 19.3 | 0.0 | 1.7 | 3.1 | 3.2 | 1.5 | 1.5 | 1.5 | 0.0 | - | - | - | - | - | - |
| Intangible Assets | 41.1 | 42.2 | 43.9 | 0.8 | 4.8 | 10.0 | 8.7 | 5.5 | 6.1 | 6.8 | 0.0 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 6.4 | 5.1 | 5.7 | 2.5 | 2.7 | 3.0 | 0.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 1.0 | 0.6 | 0.2 | 0.4 | 1.4 | 2.6 | 0.0 | - | - | - | - | - |
| Other Non-Current Assets | - | 7.0 | 10.4 | 0.0 | 0.0 | 0.0 | - | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,996.8 | 2,028.2 | 1,116.2 | 10.7 | 20.9 | 33.6 | 26.1 | 26.5 | 25.3 | 21.8 | 16.1 | 10.4 | 8.4 | 12.8 | 13.9 | 14.4 | - |
| 1.0 |
| - |
| Short Term Debt | - | - | - | 3.4 | 1.0 | 1.0 | - | - | 0.8 | 0.8 | 0.0 | - | 0.0 | 0.4 | 0.3 | 0.3 | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | 0.0 | 0.3 | 0.7 | 0.3 | 0.4 | 0.6 | 0.9 | 1.0 | 0.8 | 0.7 | 0.6 | 0.5 | 0.6 | 0.6 | - |
| Other Current Liabilities | - | - | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | 0.9 | 5.4 | 4.6 | 3.4 | 2.4 | 2.4 | 3.8 | 3.7 | 2.0 | 1.3 | 1.4 | 3.7 | 3.1 | 2.7 | - |
| - |
| Operating Lease Liabilities Non-Current | - | - | 2.2 | 2.5 | 2.8 | 3.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 66.3 | 95.7 | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.7 | 11.6 | 10.0 | 0.0 | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 97.4 | 147.7 | 28.8 | 7.9 | 9.3 | 11.1 | 2.5 | 2.4 | 4.1 | 5.6 | 2.0 | 1.3 | 1.4 | 6.7 | 6.5 | 6.4 | - |
| - |
| Additional Paid In Capital | 39.2 | 39.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 297.8 | 299.1 | 207.3 | (6.4) | 2.5 | 13.6 | 15.1 | 15.8 | 13.6 | 8.9 | 7.0 | 2.2 | 0.2 | (0.5) | 0.9 | 1.5 | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 339.0 | 340.2 | 209.1 | 223.2 | 11.5 | 22.5 | 23.6 | 24.1 | 21.2 | 16.2 | 14.1 | 9.1 | 6.9 | 6.1 | 7.4 | 8.0 | - |
| Total Equity | 339.0 | 340.2 | 209.1 | 223.2 | 11.5 | 22.5 | 23.6 | 24.1 | 21.2 | 16.2 | 14.1 | 9.1 | 6.9 | 6.1 | 7.4 | 8.0 | - |
| - |
| Net debt | - | - | - | - | - | 5.5 | - | - | (3.0) | (0.2) | (7.2) | (5.9) | (3.1) | 3.1 | 3.1 | 3.6 | - |
| Working Capital | - | - | 4.1 | 2.0 | 5.8 | 6.3 | 10.8 | 15.8 | 12.5 | 7.8 | 11.1 | 8.7 | 6.3 | (0.3) | 0.1 | 0.5 | - |
| Book Value | 339.0 | 340.2 | 209.1 | 223.2 | 11.5 | 22.5 | 23.6 | 24.1 | 21.2 | 16.2 | 14.1 | 9.1 | 6.9 | 6.1 | 7.4 | 8.0 | - |
| Tangible Book Value | 274.5 | 274.6 | 145.9 | 222.4 | 5.0 | 9.4 | 11.7 | 17.0 | 13.5 | 8.0 | 14.1 | - | - | - | - | - | - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 5.9 |
| 0.9 |
| 1.1 |
| 7.1 |
| 8.0 |
| 6.6 |
| 6.2 |
| 5.6 |
| 5.0 |
| 3.9 |
| 4.1 |
| 2.4 |
| 2.6 |
| 1.7 |
| 2.1 |
| 1.9 |
| 2.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 36.7 | 36.9 | 37.7 | 38.9 | 34.9 | 14.4 | 18.1 | - | - | 10.5 | 4.4 | - | - | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 5.9 | 0.9 | 1.1 | 7.1 | 8.0 | 6.6 | 6.2 | 5.6 | 5.0 | 3.9 | 4.1 | 2.4 | 2.6 | 1.7 | 2.1 | 1.9 | 2.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | 0.3 | 0.4 | 0.3 | 1.1 | 1.2 | 1.0 | 1.8 | 1.8 | 1.7 | 2.4 | 3.5 | 4.3 | 4.7 | 5.4 | 4.5 | 4.5 | 2.5 | 3.6 | 2.7 | 2.7 | 1.9 | 3.0 | 3.0 | 3.3 | 4.0 | 2.9 | 3.1 | 3.2 | 3.5 | 4.1 | 3.5 | 3.8 | 2.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.3 | 5.8 | 6.2 | 5.7 | 6.6 | 6.8 | 4.7 | 4.0 | 5.7 | 4.9 | 7.4 | 7.8 | 7.0 | 6.5 | 7.3 | 7.8 | 8.4 | 7.7 | 8.4 | 8.8 | 9.5 | 6.4 | 5.5 | 5.6 | 5.4 | 6.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.5 | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | 23.9 | 26.9 | 33.4 | 19.2 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | 2.3 | - | 2.6 | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | 3.9 | 4.4 | 5.0 | 6.3 | 4.9 | 4.8 | 7.4 | 8.7 | 8.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1.0 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | 0.2 | - | - | - | - | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | 176.7 | - | - | 102.8 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 23.4 | 23.4 | 23.4 | 23.5 | 24.4 | 23.4 | 24.4 | - | - | 19.3 | - | - | - | - | 0.8 | 0.8 | 1.7 | 1.7 | ||||||||||||||||||||||
| Intangible Assets | 40.9 | 41.1 | 41.3 | 43.7 | 44.0 | 42.2 | 45.0 | - | - | 43.9 | 0.7 | 0.8 | 1.1 | 0.8 | 2.3 | 2.4 | 5.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 5.8 | 6.4 | 7.0 | 4.1 | 4.6 | 5.1 | 5.6 | 1.3 | 1.3 | 5.7 | 2.3 | 2.4 | 2.4 | 2.5 | 2.6 | 2.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | 12.4 | 6.8 | 6.9 | 7.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,234.3 | 1,996.8 | 2,182.7 | 2,059.0 | 2,072.6 | 2,028.2 | 1,624.2 | 5.2 | 5.7 | 1,116.2 | 9.3 | 8.1 | 8.4 | 10.7 | 14.4 | 14.3 | 19.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | 0.4 | 0.3 | 0.5 | 0.8 | 1.3 | 1.0 | 1.4 | 1.8 | 2.2 | 2.3 | 2.6 | 3.2 | 4.0 | 3.2 | 1.8 | 3.0 | 1.6 | 0.9 | 1.8 | 1.9 | 1.6 | 1.8 | 1.8 | 1.9 | 2.5 | 1.7 | 1.7 | 2.4 | 1.2 | 1.4 | 1.9 | 2.3 | 1.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | 1.2 | 1.2 | 3.4 | 2.7 | 0.2 | 0.8 | 1.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.6 | 0.7 | 0.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | 0.1 | 0.1 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | 0.8 | 0.7 | 0.9 | 1.2 | 2.9 | 2.7 | 5.4 | 5.1 | 3.2 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 1.5 | 1.3 | 1.9 | 6.5 | 5.5 | 4.2 | 4.5 | 4.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | 0.2 | 0.4 | 0.6 | 0.7 | 0.9 | 1.1 | 1.3 | 1.5 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | 2.1 | 2.1 | 2.2 | 2.3 | 2.4 | 2.4 | 2.5 | 2.6 | 2.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 94.3 | 66.3 | 80.9 | 96.1 | 99.1 | 95.7 | 73.6 | - | - | 0.6 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | 7.8 | 7.8 | 7.9 | 11.6 | - | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 299.8 | 97.4 | 118.7 | 136.2 | 144.4 | 147.7 | 108.6 | 2.9 | 2.9 | 28.8 | 3.5 | 5.3 | 5.2 | 7.9 | 8.3 | 7.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.3 | 1.3 | 1.8 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 |
| Additional Paid In Capital | 39.2 | 39.2 | 39.2 | 39.2 | 39.2 | 39.2 | 39.2 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 368.1 | 297.8 | 314.3 | 308.4 | 319.9 | 299.1 | 224.3 | (6.9) | (6.5) | 207.3 | (3.5) | (6.5) | (6.0) | (6.4) | (3.0) | (2.3) | 2.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 409.2 | 339.0 | 355.4 | 349.5 | 361.0 | 340.2 | 265.4 | 264.3 | 252.6 | 209.1 | 206.7 | 182.4 | 198.4 | 223.2 | 6.1 | 6.8 | 11.2 | |||||||||||||||||||||||
| Total Equity | 409.2 | 339.0 | 355.4 | 349.5 | 361.0 | 340.2 | 265.4 | 264.3 | 252.6 | 209.1 | 206.7 | 182.4 | 198.4 | 223.2 | 6.1 | 6.8 | 11.2 | 11.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | 1.2 | 1.2 | 3.4 | 3.2 | 1.7 | 2.2 | 2.9 | 7.5 | 6.5 | 5.2 | 5.5 | 5.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | 1.0 | 1.2 | 1.4 | 1.5 | 1.7 | 1.9 | 2.1 | 2.3 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.3 | - | - | - | - | 7.5 | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | 3.1 | 3.6 | 4.1 | 5.1 | 2.0 | 2.1 | 2.0 | 3.6 | 5.2 | 5.6 | 6.6 | ||||||||||||||||||||||
| Book Value | 409.2 | 339.0 | 355.4 | 349.5 | 361.0 | 340.2 | 265.4 | 264.3 | 252.6 | 209.1 | 206.7 | 182.4 | 198.4 | 223.2 | 6.1 | 6.8 | 11.2 | 11.5 | ||||||||||||||||||||||
| Tangible Book Value | 344.9 | 274.5 | 290.7 | 282.2 | 292.6 | 274.6 | 195.9 | - | - | 145.9 | 206.0 | 181.6 | 197.3 | 222.4 | 3.0 | 3.6 | 4.3 | |||||||||||||||||||||||
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.1 |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.7 |
| 11.2 |
| 11.8 |
| 12.6 |
| 11.2 |
| 9.7 |
| 11.3 |
| 14.2 |
| 13.0 |
| 13.3 |
| 17.7 |
| 17.2 |
| 17.8 |
| 18.2 |
| 17.9 |
| 17.3 |
| 15.6 |
| 16.3 |
| 15.4 |
| 13.1 |
| 11.8 |
| 11.5 |
| 11.4 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 3.8 |
| 5.3 |
| 3.8 |
| 5.3 |
| 3.2 |
| 3.2 |
| 3.2 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 5.2 |
| 13.8 |
| 14.0 |
| 14.3 |
| 14.7 |
| 15.1 |
| 8.3 |
| 8.5 |
| 8.7 |
| 5.3 |
| 5.2 |
| 5.4 |
| 5.5 |
| 5.7 |
| 5.8 |
| 6.0 |
| 6.1 |
| 6.3 |
| 6.5 |
| 6.6 |
| 6.8 |
| 6.9 |
| 7.1 |
| 2.7 |
| 2.7 |
| 2.8 |
| 2.9 |
| 2.9 |
| 3.0 |
| 3.0 |
| 3.1 |
| 3.2 |
| 0.2 |
| 2.3 |
| 2.5 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 0.9 |
| 0.8 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.6 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.6 |
| 0.8 |
| 0.9 |
| 1.4 |
| 1.9 |
| 2.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.9 |
| 33.7 |
| 36.1 |
| 34.6 |
| 33.6 |
| 35.5 |
| 29.6 |
| 28.6 |
| 26.1 |
| 28.3 |
| 27.8 |
| 28.9 |
| 26.5 |
| 26.6 |
| 26.1 |
| 24.4 |
| 25.3 |
| 24.7 |
| 22.6 |
| 21.5 |
| 21.8 |
| 22.3 |
| 22.7 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.1 |
| 0.0 |
| 0.2 |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.0 |
| 0.6 |
| 0.3 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.8 |
| 0.8 |
| 0.2 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.5 |
| 1.0 |
| 0.6 |
| 0.5 |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.6 |
| 5.5 |
| 6.3 |
| 5.1 |
| 3.4 |
| 4.8 |
| 2.5 |
| 1.5 |
| 2.4 |
| 3.4 |
| 3.0 |
| 3.2 |
| 2.4 |
| 2.6 |
| 3.6 |
| 3.1 |
| 3.8 |
| 4.2 |
| 3.5 |
| 3.1 |
| 3.7 |
| 3.7 |
| 2.8 |
| 2.7 |
| 2.8 |
| 2.8 |
| 2.9 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.1 |
| 3.2 |
| 0.0 |
| 1.4 |
| 1.6 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.1 |
| 9.3 |
| 14.9 |
| 14.8 |
| 12.4 |
| 11.1 |
| 12.0 |
| 5.7 |
| 4.7 |
| 2.5 |
| 4.7 |
| 4.6 |
| 5.1 |
| 2.4 |
| 2.6 |
| 3.6 |
| 3.3 |
| 4.1 |
| 4.8 |
| 4.3 |
| 4.1 |
| 5.6 |
| 7.0 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 9.8 |
| 12.2 |
| 13.3 |
| 13.6 |
| 14.8 |
| 15.3 |
| 15.4 |
| 15.1 |
| 15.1 |
| 14.7 |
| 15.4 |
| 15.8 |
| 15.7 |
| 14.6 |
| 13.4 |
| 13.6 |
| 12.3 |
| 10.8 |
| 10.0 |
| 8.9 |
| 8.0 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.5 |
| 18.8 |
| 21.2 |
| 22.3 |
| 22.5 |
| 23.5 |
| 23.9 |
| 23.9 |
| 23.6 |
| 23.6 |
| 23.2 |
| 23.8 |
| 24.1 |
| 24.0 |
| 22.5 |
| 21.1 |
| 21.2 |
| 19.9 |
| 18.3 |
| 17.4 |
| 16.2 |
| 15.3 |
| 14.7 |
| 18.8 |
| 21.2 |
| 22.3 |
| 22.5 |
| 23.5 |
| 23.9 |
| 23.9 |
| 23.6 |
| 23.6 |
| 23.2 |
| 23.8 |
| 24.1 |
| 24.0 |
| 22.5 |
| 21.1 |
| 21.2 |
| 19.9 |
| 18.3 |
| 17.4 |
| 16.2 |
| 15.3 |
| 14.7 |
| 6.4 |
| 5.2 |
| 5.5 |
| 4.9 |
| (5.9) |
| (0.9) |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.9) |
| (3.0) |
| (1.0) |
| (1.1) |
| 0.0 |
| (0.2) |
| 0.3 |
| (0.6) |
| 6.3 |
| 6.2 |
| 6.1 |
| 6.3 |
| 6.4 |
| 11.7 |
| 11.6 |
| 10.8 |
| 14.3 |
| 14.2 |
| 14.5 |
| 15.8 |
| 15.2 |
| 13.7 |
| 12.4 |
| 12.5 |
| 11.2 |
| 9.6 |
| 8.7 |
| 7.8 |
| 7.6 |
| 8.4 |
| 18.8 |
| 21.2 |
| 22.3 |
| 22.5 |
| 23.5 |
| 23.9 |
| 23.9 |
| 23.6 |
| 23.6 |
| 23.2 |
| 23.8 |
| 24.1 |
| 24.0 |
| 22.5 |
| 21.1 |
| 21.2 |
| 19.9 |
| 18.3 |
| 17.4 |
| 16.2 |
| 15.3 |
| 14.7 |
| 4.7 |
| 1.2 |
| 3.4 |
| 2.7 |
| 3.9 |
| 3.1 |
| 12.4 |
| 12.2 |
| 11.7 |
| 16.7 |
| 16.4 |
| 16.9 |
| 17.0 |
| 16.8 |
| 15.1 |
| 13.6 |
| 13.5 |
| 12.1 |
| 10.4 |
| 9.3 |
| 8.0 |
| 6.9 |
| 6.1 |