| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 44.3 | 65.8 | 14.3 | 46.3 | 71.1 | 250.7 | 22.2 | 23.7 | 23.8 | 19.1 | 57.6 | 40.5 | 33.7 | 5.6 | 17.4 | 20.0 | 30.3 | 14.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | - | - | - |
| Short Term Investments | 14.2 | 28.3 | 131.0 | 206.7 | 330.2 | 160.9 | 67.3 | 57.5 | 103.6 | 85.6 | 105.4 | 53.1 | 18.9 | 8.0 | 12.9 | 1.8 | - | |
| Cash And Short Term Investments | 58.5 | 94.1 | 145.3 | 253.0 | 401.3 | 411.6 | 89.5 | 81.2 | 127.4 | 104.8 | 163.0 | 93.6 | 52.6 | 13.7 | 30.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 0.0 | 1.2 | 2.4 | 1.7 | 5.5 | 18.6 | 0.7 | 3.3 | 6.0 | 15.8 | 7.3 | 2.8 | 3.3 | 0.8 | 0.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 19.9 | 20.1 | 25.8 | 29.3 | 36.4 | 27.3 | 25.9 | 25.9 | 25.4 | 14.3 | 10.9 | 7.1 | 4.8 | 2.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total 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 | 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 | 26.3 | 44.3 | 36.6 | 24.4 | 39.9 | 65.8 | 21.7 | 34.4 | 19.6 | 14.3 | 18.8 | 52.7 | 28.2 | 46.3 | 22.0 | |||||||||||||||||||||||||
| - |
| 21.8 |
| 30.3 |
| 14.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 2.6 | 3.7 | 5.4 | 50.1 | 38.8 | 40.4 | 1.6 | 1.4 | 2.6 | 1.7 | 0.9 | 0.8 | 0.6 | 0.5 | 0.7 | 0.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 61.1 | 97.8 | 153.1 | 315.2 | 448.4 | 471.2 | 94.2 | 87.8 | 138.4 | 124.6 | 171.9 | 98.9 | 58.7 | 16.0 | 31.9 | 22.9 | - | - |
| 2.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 17.4 | 16.5 | 20.9 | 21.6 | 18.9 | 16.0 | 13.2 | 10.0 | 7.1 | 5.3 | 3.5 | 2.5 | 1.9 | 2.1 | 1.9 | - | - | - |
| Property,Plant & Equipment Net | 2.5 | 3.7 | 5.0 | 7.7 | 17.5 | 11.3 | 12.8 | 15.9 | 18.3 | 9.0 | 7.3 | 4.6 | 2.9 | 0.4 | 0.3 | 0.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | 9.4 | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | 0.0 | 0.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 0.0 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.1 | 10.1 | 10.1 | 10.1 | 10.1 | 10.1 | - | - |
| Intangible Assets | - | - | 0.0 | 2.1 | 2.6 | 3.1 | 3.7 | 4.8 | 6.0 | 7.6 | 3.9 | 4.8 | 5.7 | 7.5 | 9.3 | 11.2 | - | - |
| Operating Lease Right Of Use Assets | 6.5 | 8.1 | 9.5 | 10.2 | 11.6 | 12.7 | 13.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.0 | 2.0 | 0.6 | 0.7 | 1.4 | 26.0 | 2.7 | 2.7 | 2.6 | 2.1 | 0.7 | 0.5 | 0.4 | 0.1 | 0.2 | 0.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 74.3 | 113.2 | 171.0 | 348.5 | 495.9 | 539.8 | 144.0 | 131.1 | 187.2 | 173.7 | 213.8 | 131.8 | 88.3 | 45.1 | 61.1 | 56.1 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 1.2 | 14.8 | 13.4 | 3.2 | 1.6 | 0.4 | 0.1 | 0.4 | - | - |
| Operating Lease Liabilities Current | 2.8 | 2.5 | 2.4 | 2.8 | 2.6 | 2.3 | 2.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | 5.7 | 8.6 | 6.4 | 2.6 | 2.0 | 1.4 | 1.4 | 1.1 | 0.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 43.7 | 35.3 | 42.6 | 96.9 | 65.7 | 41.7 | 32.0 | 35.3 | 35.4 | 43.8 | 31.5 | 14.1 | 29.0 | 8.4 | 11.0 | 6.4 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 6.5 | 9.4 | 11.0 | 12.7 | 15.5 | 18.1 | 20.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.1 | 0.2 | 2.0 | 0.1 | 0.1 | 0.1 | - | - |
| Deferred Tax Liabilities | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.5 | 0.2 | 0.2 | 0.1 | 0.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 50.2 | 44.7 | 53.6 | 126.2 | 96.3 | 78.6 | 138.5 | 44.1 | 44.8 | 50.3 | 37.9 | 20.2 | 35.4 | 10.3 | 13.2 | 9.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,839.8 | 1,799.4 | 1,741.0 | 1,710.9 | 1,609.6 | 1,367.4 | 742.6 | 707.8 | 665.8 | 556.7 | 534.0 | 443.3 | 348.3 | 263.9 | 257.2 | 241.2 | - | - |
| Retained Earnings | (1,815.2) | (1,730.2) | (1,623.0) | (1,487.8) | (1,209.9) | (906.2) | (739.8) | (620.4) | (523.4) | (434.8) | (361.1) | (331.9) | (295.8) | (229.8) | (210.1) | (194.8) | - | - |
| Accumulated Other Comprehensive Income | (0.6) | (0.7) | (0.7) | (0.7) | (0.3) | (0.3) | 0.5 | (0.5) | (0.1) | 1.3 | 2.7 | (0.3) | (0.1) | 0.1 | 0.0 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | 0.0 | 2.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | - | - |
| Total Stockholders Equity | 24.1 | 68.5 | 117.3 | 222.4 | 399.7 | 461.1 | 3.4 | 86.9 | 142.4 | 123.3 | 175.7 | 111.2 | 52.5 | 34.4 | 47.3 | 46.5 | 61.2 | 19.1 |
| Total Equity | 24.1 | 68.5 | 117.3 | 222.4 | 399.7 | 461.1 | 5.4 | 87.0 | 142.5 | 123.4 | 175.9 | 111.5 | 52.9 | 34.9 | 47.9 | 47.1 | 61.2 | 19.1 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 17.5 | 62.5 | 110.5 | 218.4 | 382.7 | 429.5 | 62.2 | 52.5 | 103.0 | 80.8 | 140.4 | 84.9 | 29.7 | 7.6 | 20.9 | 16.4 | - | - |
| Book Value | 24.1 | 68.5 | 117.3 | 222.4 | 399.7 | 461.1 | 3.4 | 86.9 | 142.4 | 123.3 | 175.7 | 111.2 | 52.5 | 34.4 | 47.3 | 46.5 | 61.2 | 19.1 |
| Tangible Book Value | - | - | 117.3 | 209.7 | 386.5 | 447.5 | (10.8) | 71.7 | 125.9 | 105.1 | 161.7 | 96.3 | 36.6 | 16.8 | 27.9 | 25.2 | - | - |
| 41.1 |
| 59.0 |
| 71.1 |
| 67.9 |
| 58.9 |
| 83.6 |
| 250.7 |
| 178.7 |
| 215.4 |
| 158.4 |
| 22.2 |
| 15.9 |
| 19.7 |
| 20.8 |
| 23.7 |
| 19.4 |
| 15.1 |
| 37.5 |
| 23.8 |
| 23.3 |
| 23.9 |
| 22.9 |
| 19.1 |
| 23.3 |
| 28.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 11.4 | 14.2 | 14.2 | 23.2 | 28.4 | 28.3 | 63.1 | 76.0 | 86.0 | 131.0 | 148.7 | 142.2 | 195.5 | 206.7 | 259.9 | 307.0 | 301.4 | 330.2 | 327.0 | 384.8 | 435.0 | 160.9 | 158.5 | 156.2 | 111.6 | 67.3 | 77.9 | 86.2 | 107.2 | 57.5 | 66.1 | 80.5 | 75.3 | 103.6 | 118.6 | 68.1 | 66.8 | 85.6 | 96.4 | 106.1 |
| Cash And Short Term Investments | 37.7 | 58.5 | 50.8 | 47.5 | 68.4 | 94.1 | 84.8 | 110.4 | 105.6 | 145.3 | 167.5 | 194.9 | 223.8 | 253.0 | 281.9 | 348.1 | 360.4 | 401.3 | 394.9 | 443.7 | 518.6 | 411.6 | 337.2 | 371.7 | 270.0 | 89.5 | 93.8 | 106.0 | 128.0 | 81.2 | 85.5 | 95.6 | 112.8 | 127.4 | 141.9 | 92.0 | 89.7 | 104.8 | 119.7 | 134.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | 1.0 | 0.8 | 1.3 | 1.2 | 1.9 | 1.8 | 2.6 | 2.4 | - | - | 0.1 | 1.7 | 2.4 | 4.5 | 4.0 | 5.5 | 4.8 | 13.1 | 9.9 | 18.6 | 7.7 | 3.5 | 0.6 | 0.7 | 0.8 | 0.1 | 2.8 | 3.3 | 2.8 | 1.7 | 5.1 | 6.0 | 6.2 | 7.5 | 9.9 | 15.8 | 17.5 | 10.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 1.8 | 2.6 | 3.4 | 4.3 | 2.2 | 2.5 | 4.6 | 5.4 | 3.5 | 5.4 | 5.1 | 3.2 | 4.9 | 50.1 | 58.0 | 56.3 | 31.9 | 38.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 39.4 | 61.1 | 55.2 | 52.7 | 71.9 | 97.8 | 91.3 | 117.6 | 111.7 | 153.1 | 174.8 | 203.3 | 233.9 | 315.2 | 350.2 | 416.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2.2 | 2.5 | 2.7 | 3.1 | 3.3 | 3.7 | 4.1 | 4.5 | 5.0 | 5.0 | 5.6 | 6.3 | 7.0 | 7.7 | 15.6 | 16.2 | 16.7 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | 0.0 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 2.0 | 2.1 | 2.2 | 2.4 | 2.5 | 2.6 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6.1 | 6.5 | 7.0 | 7.4 | 7.7 | 8.1 | 8.5 | 8.8 | 9.2 | 9.5 | 9.1 | 9.5 | 9.9 | 10.2 | 10.6 | 10.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 1.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 49.8 | 74.3 | 69.4 | 68.2 | 87.3 | 113.2 | 107.1 | 133.8 | 129.1 | 171.0 | 193.1 | 233.0 | 266.6 | 348.5 | 392.0 | 459.4 | 445.5 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 9.0 | 0.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.9 | 2.8 | 2.7 | 2.7 | 2.6 | 2.5 | 2.4 | 2.3 | 2.2 | 2.4 | 2.1 | 2.4 | 2.6 | 2.8 | 2.8 | 2.7 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 37.9 | 43.7 | 69.8 | 31.7 | 27.3 | 35.3 | 23.5 | 26.4 | 23.4 | 42.6 | 43.7 | 51.9 | 55.2 | 96.9 | 94.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 62.8 | 60.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 5.8 | 6.5 | 7.3 | 8.0 | 8.7 | 9.4 | 10.0 | 10.7 | 11.3 | 11.0 | 11.2 | 11.7 | 12.2 | 12.7 | 13.3 | 14.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | 0.0 | 0.0 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 43.7 | 50.2 | 77.1 | 39.7 | 36.0 | 44.7 | 33.5 | 37.1 | 34.7 | 53.6 | 54.9 | 63.7 | 67.4 | 126.2 | 125.3 | 161.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 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 |
| Additional Paid In Capital | 1,841.5 | 1,839.8 | 1,811.8 | 1,802.6 | 1,801.8 | 1,799.4 | 1,785.0 | 1,783.1 | 1,748.5 | 1,741.0 | 1,736.6 | 1,733.8 | 1,728.0 | 1,710.7 | 1,700.7 | 1,693.7 | ||||||||||||||||||||||||
| Retained Earnings | (1,834.8) | (1,815.2) | (1,818.9) | (1,773.4) | (1,749.9) | (1,730.2) | (1,710.8) | (1,685.7) | (1,653.4) | (1,623.0) | (1,598.0) | (1,564.0) | (1,528.5) | (1,487.8) | (1,433.4) | (1,395.6) | (1,287.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.6) | (0.6) | (0.6) | (0.7) | (0.7) | (0.7) | (0.6) | (0.7) | (0.7) | (0.7) | (0.8) | (0.7) | (0.6) | (0.7) | (0.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 6.1 | 24.1 | (7.7) | 28.5 | 51.3 | 68.5 | 73.5 | 96.7 | 94.4 | 117.3 | 138.2 | 169.4 | 199.2 | 222.4 | 266.7 | 297.7 | 355.1 | |||||||||||||||||||||||
| Total Equity | 6.1 | 24.1 | (7.7) | 28.5 | 51.3 | 68.5 | 73.5 | 96.7 | 94.4 | 117.3 | 138.2 | 169.4 | 199.2 | 222.4 | 266.7 | 297.7 | 355.1 | 399.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 62.8 | 60.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1.5 | 17.5 | (14.6) | 21.0 | 44.6 | 62.5 | 67.8 | 91.2 | 88.3 | 110.5 | 131.1 | 151.4 | 178.7 | 218.4 | 255.3 | 285.1 | 340.5 | 382.7 | ||||||||||||||||||||||
| Book Value | 6.1 | 24.1 | (7.7) | 28.5 | 51.3 | 68.5 | 73.5 | 96.7 | 94.4 | 117.3 | 138.2 | 169.4 | 199.2 | 222.4 | 266.7 | 297.7 | 355.1 | 399.7 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | 138.2 | 158.9 | 186.7 | 209.7 | 253.9 | 284.8 | 342.1 | |||||||||||||||||||||||
| 85.3 |
| 84.6 |
| 59.6 |
| 40.4 |
| 31.6 |
| 4.6 |
| 2.5 |
| 1.6 |
| 1.7 |
| 2.3 |
| 1.4 |
| 1.4 |
| 1.6 |
| 1.8 |
| 2.0 |
| 2.6 |
| 4.5 |
| 4.9 |
| 4.2 |
| 1.7 |
| 1.4 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 399.9 |
| 448.4 |
| 487.4 |
| 542.4 |
| 588.4 |
| 471.2 |
| 377.1 |
| 382.1 |
| 275.5 |
| 94.2 |
| 98.8 |
| 110.5 |
| 134.9 |
| 87.8 |
| 93.6 |
| 101.8 |
| 123.8 |
| 138.4 |
| 154.6 |
| 106.9 |
| 106.8 |
| 124.6 |
| 140.2 |
| 148.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.5 |
| 17.6 |
| 18.1 |
| 10.9 |
| 11.3 |
| 11.2 |
| 11.3 |
| 12.1 |
| 12.8 |
| 13.5 |
| 14.3 |
| 15.2 |
| 15.9 |
| 16.2 |
| 16.9 |
| 17.5 |
| 18.3 |
| 18.5 |
| 15.0 |
| 9.8 |
| 9.0 |
| 9.0 |
| 8.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.2 |
| - |
| 8.0 |
| 8.5 |
| 8.7 |
| - |
| 12.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.4 |
| 1.0 |
| 2.7 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 2.8 |
| 2.9 |
| 3.0 |
| 3.1 |
| 3.3 |
| 3.4 |
| 3.6 |
| 3.7 |
| 4.0 |
| 4.2 |
| 4.5 |
| 4.8 |
| 5.0 |
| 5.3 |
| 5.6 |
| 6.0 |
| 6.4 |
| 6.8 |
| 7.2 |
| 7.6 |
| 8.0 |
| 8.4 |
| 11.3 |
| 11.6 |
| 11.9 |
| 12.2 |
| 12.5 |
| 12.7 |
| 13.0 |
| 13.3 |
| 13.5 |
| 13.8 |
| 14.0 |
| 14.2 |
| 14.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.8 |
| 1.8 |
| 25.9 |
| 26.0 |
| 17.6 |
| 2.6 |
| 2.5 |
| 2.7 |
| 2.7 |
| 2.9 |
| 3.0 |
| 2.7 |
| 2.6 |
| 2.7 |
| 2.4 |
| 2.6 |
| 2.2 |
| 1.7 |
| 1.5 |
| 2.1 |
| 1.5 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 495.9 |
| 535.8 |
| 591.8 |
| 654.9 |
| 539.8 |
| 437.8 |
| 443.2 |
| 338.9 |
| 144.0 |
| 151.5 |
| 165.1 |
| 191.2 |
| 131.1 |
| 140.7 |
| 148.9 |
| 173.7 |
| 187.2 |
| 203.7 |
| 158.9 |
| 153.3 |
| 173.7 |
| 194.5 |
| 204.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.8 |
| 24.1 |
| 1.2 |
| 0.2 |
| 0.5 |
| 17.1 |
| 14.8 |
| 14.8 |
| 14.5 |
| 2.7 |
| 2.6 |
| 2.5 |
| 2.5 |
| 2.4 |
| 2.3 |
| 2.3 |
| 2.2 |
| 2.1 |
| 2.1 |
| 2.0 |
| 1.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 4.6 |
| 7.2 |
| 5.7 |
| 7.4 |
| 10.4 |
| 8.4 |
| 8.6 |
| 7.9 |
| 7.2 |
| 5.9 |
| 6.4 |
| 7.2 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.1 |
| 59.4 |
| 65.7 |
| 51.4 |
| 51.7 |
| 41.5 |
| 41.7 |
| 41.3 |
| 38.0 |
| 32.3 |
| 32.0 |
| 19.5 |
| 24.1 |
| 27.4 |
| 35.3 |
| 28.0 |
| 28.4 |
| 51.4 |
| 35.4 |
| 33.4 |
| 27.4 |
| 40.0 |
| 43.8 |
| 41.4 |
| 35.5 |
| 14.8 |
| 15.5 |
| 16.1 |
| 16.8 |
| 17.4 |
| 18.1 |
| 18.7 |
| 19.3 |
| 19.8 |
| 20.4 |
| 21.0 |
| 21.5 |
| 22.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.4 |
| 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 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.4 |
| 96.3 |
| 82.2 |
| 83.3 |
| 73.3 |
| 78.6 |
| 113.8 |
| 256.8 |
| 151.1 |
| 138.5 |
| 115.4 |
| 108.6 |
| 110.2 |
| 44.1 |
| 37.0 |
| 37.4 |
| 60.6 |
| 44.8 |
| 41.6 |
| 35.3 |
| 47.4 |
| 50.3 |
| 47.6 |
| 41.9 |
| 1,642.4 |
| 1,609.6 |
| 1,556.5 |
| 1,551.3 |
| 1,542.3 |
| 1,367.4 |
| 1,205.8 |
| 1,087.7 |
| 958.0 |
| 742.6 |
| 735.0 |
| 731.8 |
| 727.2 |
| 707.8 |
| 690.9 |
| 674.0 |
| 668.8 |
| 665.8 |
| 663.2 |
| 589.9 |
| 563.2 |
| 556.7 |
| 552.8 |
| 546.3 |
| (1,209.9) |
| (1,102.9) |
| (1,042.7) |
| (960.6) |
| (906.2) |
| (881.9) |
| (901.0) |
| (772.3) |
| (739.8) |
| (702.1) |
| (679.0) |
| (649.6) |
| (620.4) |
| (587.1) |
| (562.1) |
| (555.5) |
| (523.4) |
| (501.9) |
| (467.7) |
| (458.2) |
| (434.8) |
| (408.6) |
| (387.8) |
| (0.6) |
| (0.5) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.2) |
| (0.6) |
| (1.5) |
| 0.5 |
| 0.7 |
| 0.7 |
| 0.3 |
| (0.5) |
| (0.3) |
| (0.6) |
| (0.5) |
| (0.1) |
| 0.6 |
| 1.2 |
| 0.8 |
| 1.3 |
| 2.7 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 3.5 |
| 2.0 |
| 2.4 |
| 2.9 |
| 3.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 399.7 |
| 453.6 |
| 508.6 |
| 581.6 |
| 461.1 |
| 323.9 |
| 186.3 |
| 184.3 |
| 3.4 |
| 33.7 |
| 53.6 |
| 77.9 |
| 86.9 |
| 103.6 |
| 111.4 |
| 113.0 |
| 142.4 |
| 162.0 |
| 123.4 |
| 105.8 |
| 123.3 |
| 146.9 |
| 162.0 |
| 453.6 |
| 508.6 |
| 581.6 |
| 461.1 |
| 324.0 |
| 186.4 |
| 187.9 |
| 5.4 |
| 36.1 |
| 56.5 |
| 81.0 |
| 87.0 |
| 103.7 |
| 111.5 |
| 113.1 |
| 142.5 |
| 162.1 |
| 123.5 |
| 105.9 |
| 123.4 |
| 147.0 |
| 162.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (43.2) |
| (67.4) |
| (81.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 436.0 |
| 490.7 |
| 546.9 |
| 429.5 |
| 335.8 |
| 344.1 |
| 243.2 |
| 62.2 |
| 79.3 |
| 86.4 |
| 107.5 |
| 52.5 |
| 65.6 |
| 73.4 |
| 72.5 |
| 103.0 |
| 121.2 |
| 79.5 |
| 66.8 |
| 80.8 |
| 98.9 |
| 112.5 |
| 453.6 |
| 508.6 |
| 581.6 |
| 461.1 |
| 323.9 |
| 186.3 |
| 184.3 |
| 3.4 |
| 33.7 |
| 53.6 |
| 77.9 |
| 86.9 |
| 103.6 |
| 111.4 |
| 113.0 |
| 142.4 |
| 162.0 |
| 123.4 |
| 105.8 |
| 123.3 |
| 146.9 |
| 162.0 |
| 386.5 |
| 440.3 |
| 495.2 |
| 568.1 |
| 447.5 |
| 310.1 |
| 172.3 |
| 170.3 |
| (10.8) |
| 19.2 |
| 38.9 |
| 62.9 |
| 71.7 |
| 88.1 |
| 95.6 |
| 96.9 |
| 125.9 |
| 145.1 |
| 106.1 |
| 88.1 |
| 105.1 |
| 128.3 |
| 143.0 |