| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 51.2 | 52.2 | 49.8 | 58.0 | 62.0 | 50.1 | 43.5 | 28.0 | 18.2 | 17.7 | 19.4 | 9.5 | 2.5 | 1.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 8.1 | 8.0 | 7.6 | 7.9 | 0.2 | - |
| Cash And Short Term Investments | 51.2 | 52.2 | 49.8 | 58.0 | 62.0 | 50.1 | 43.5 | 28.0 | 26.3 | 25.7 | 27.0 | 17.4 | 2.7 | 1.7 |
| Receivables | ||||||||||||||
| Accounts Receivable | 13.7 | 10.6 | 12.2 | 13.3 | 5.1 | 4.6 | 7.3 | 4.2 | 3.8 | 3.8 | 3.9 | 2.0 | 2.0 | - |
| Current Assets | ||||||||||||||
| Inventory | 11.6 | 10.4 | 12.8 | 5.4 | 4.3 | 3.9 | 3.6 | 4.1 | 4.2 | 3.9 | 2.4 | 2.1 | 1.3 | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 28.9 | 21.4 | 13.4 | 5.8 | 4.9 | 4.5 | 3.9 | 3.9 | 3.4 | 2.7 | 1.9 | 1.6 | 1.1 | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 1.8 | 1.9 | 1.9 | 1.8 | 0.8 | 0.7 | 1.0 | 0.8 | 0.7 | 1.1 | 1.0 | 0.6 | 0.4 | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| 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 | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 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 | 56.4 | 51.2 | 56.5 | 53.0 | 50.3 | 52.2 | 51.7 | 48.5 | 45.1 | 49.8 | 46.7 | 45.8 | 42.8 | 58.0 | 55.6 | |||||||||||||||||||||||||
| 4.8 |
| 2.1 |
| 1.2 |
| 0.6 |
| 1.0 |
| 0.8 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.1 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 81.2 | 75.2 | 76.0 | 77.5 | 76.2 | 63.7 | 59.0 | 44.5 | 35.1 | 33.9 | 34.0 | 22.2 | 6.4 | - |
| Accumulated Depreciation | 5.1 | 4.6 | 4.1 | 3.4 | 2.9 | 2.3 | 1.9 | 2.0 | 1.6 | 1.2 | 1.0 | 0.8 | 0.7 | - |
| Property,Plant & Equipment Net | 23.9 | 16.8 | 9.3 | 2.4 | 2.1 | 2.1 | 2.1 | 1.9 | 1.9 | 1.5 | 0.9 | 0.8 | 0.3 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 3.4 | 3.1 | 2.5 | 2.1 | 1.1 | 1.0 | 0.9 | 0.8 | 0.9 | 0.9 | 0.2 | 0.3 | 0.3 | - |
| Operating Lease Right Of Use Assets | - | 0.2 | 2.0 | 2.2 | 2.5 | 2.7 | 3.0 | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.1 | 2.8 | 2.1 | 0.7 | 0.8 | 1.3 | 1.7 | 1.1 | 1.0 | 0.8 | 0.1 | 0.1 | - | - |
| Other Non-Current Assets | 0.2 | 0.4 | 0.2 | 0.6 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 108.8 | 98.3 | 92.2 | 85.5 | 82.9 | 71.1 | 66.7 | 48.4 | 39.0 | 37.2 | 35.2 | 23.3 | 7.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 2.9 | 2.3 | 2.6 | 3.4 | 2.6 | 1.9 | 1.7 | 1.8 | 1.6 | 1.0 | 0.5 | 0.3 | 0.2 | - |
| Operating Lease Liabilities Current | - | 0.2 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | - | - | - | - | - | - | - |
| Accrued Expenses | 3.2 | 3.8 | 2.8 | 2.9 | 2.8 | 1.7 | 2.2 | 1.8 | 1.5 | 1.0 | 1.3 | 1.2 | 0.7 | - |
| Other Current Liabilities | 0.3 | 0.5 | 0.3 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - |
| Total Current Liabilities | 10.2 | 8.5 | 16.3 | 8.6 | 6.8 | 4.9 | 5.9 | 4.7 | 4.1 | 3.7 | 2.9 | 2.3 | 1.5 | - |
| - |
| 0.0 |
| 1.6 |
| 1.9 |
| 2.2 |
| 2.5 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 4.0 | 3.0 | 2.8 | 1.4 | 1.7 | 2.3 | 2.6 | 1.8 | 2.0 | 1.6 | 0.4 | 0.1 | 0.1 | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 14.2 | 11.5 | 20.7 | 11.8 | 10.7 | 9.7 | 11.2 | 6.5 | 6.1 | 5.3 | 3.3 | 2.4 | 1.6 | - |
| 30.4 |
| 30.0 |
| 28.2 |
| 26.4 |
| 25.2 |
| 23.7 |
| 19.2 |
| 15.3 |
| 12.6 |
| 12.1 |
| 19.3 |
| 15.8 |
| 2.3 |
| - |
| Retained Earnings | 64.2 | 56.8 | 43.3 | 47.3 | 47.0 | 37.7 | 36.3 | 26.7 | 20.4 | 19.9 | 12.7 | 5.1 | 3.1 | - |
| Accumulated Other Comprehensive Income | - | - | - | - | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | (0.1) | (0.0) | 0.0 | 0.0 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 94.6 | 86.8 | 71.4 | 73.7 | 72.2 | 61.4 | 55.5 | 41.9 | 32.9 | 31.9 | 31.9 | 20.9 | 5.4 | 3.2 |
| Total Equity | 94.6 | 86.8 | 71.4 | 73.7 | 72.2 | 61.4 | 55.5 | 41.9 | 32.9 | 31.9 | 31.9 | 20.9 | 5.4 | 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 71.0 | 66.7 | 59.7 | 68.9 | 69.4 | 58.8 | 53.1 | 39.9 | 31.0 | 30.2 | 31.1 | 19.9 | 4.9 | - |
| Book Value | 94.6 | 86.8 | 71.4 | 73.7 | 72.2 | 61.4 | 55.5 | 41.9 | 32.9 | 31.9 | 31.9 | 20.9 | 5.4 | 3.2 |
| Tangible Book Value | 91.2 | 83.7 | 68.9 | 71.6 | 71.1 | 60.4 | 54.7 | 41.1 | 32.0 | 31.0 | 31.7 | 20.6 | 5.2 | - |
| 52.2 |
| 50.4 |
| 62.0 |
| 58.4 |
| 55.2 |
| 50.8 |
| 50.1 |
| 47.5 |
| 45.5 |
| 44.6 |
| 43.5 |
| 38.6 |
| 32.4 |
| 29.7 |
| 28.0 |
| 23.7 |
| 21.3 |
| 20.1 |
| 18.2 |
| 18.4 |
| 16.8 |
| 17.5 |
| 17.7 |
| 16.0 |
| 12.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.8 | 7.0 | 7.8 | 8.0 | 7.8 | 8.1 |
| Cash And Short Term Investments | 56.4 | 51.2 | 56.5 | 53.0 | 50.3 | 52.2 | 51.7 | 48.5 | 45.1 | 49.8 | 46.7 | 45.8 | 42.8 | 58.0 | 55.6 | 52.2 | 50.4 | 62.0 | 58.4 | 55.2 | 50.8 | 50.1 | 47.5 | 45.5 | 44.6 | 43.5 | 38.6 | 32.4 | 29.7 | 28.0 | 23.7 | 21.3 | 20.1 | 18.2 | 25.2 | 23.8 | 25.2 | 25.7 | 23.8 | 20.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 13.4 | 13.7 | 13.9 | 10.9 | 12.7 | 10.6 | 10.4 | 12.0 | 13.0 | 12.2 | 12.8 | 11.1 | 11.5 | 13.3 | 10.7 | 8.4 | 6.5 | 5.1 | 4.3 | 3.9 | 4.6 | 4.6 | 4.3 | 4.5 | 5.9 | 7.3 | 6.9 | 5.9 | 5.3 | 4.2 | 5.2 | 4.0 | 3.3 | 3.8 | 3.5 | 3.8 | 3.7 | 3.8 | 4.5 | 5.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 11.9 | 11.6 | 11.7 | 11.2 | 10.6 | 10.4 | 11.3 | 12.1 | 12.7 | 12.8 | 11.7 | 8.4 | 6.3 | 5.4 | 5.2 | 4.9 | 4.3 | 4.3 | 4.4 | 4.5 | 4.6 | 3.9 | 4.6 | 4.9 | 4.2 | 3.6 | 4.4 | 4.4 | 4.2 | 4.1 | 4.3 | 4.4 | 4.3 | 4.2 | 4.1 | 4.3 | 4.3 | 3.9 | 3.5 | 2.9 |
| Prepaid Expenses | 1.6 | 1.6 | 1.1 | 1.9 | 1.5 | 1.5 | 0.9 | 1.0 | 1.0 | 1.2 | 0.7 | 0.8 | 0.7 | 0.6 | 0.4 | 0.8 | 1.0 | 1.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 86.4 | 81.2 | 84.9 | 77.4 | 75.1 | 75.2 | 74.3 | 73.6 | 71.9 | 76.0 | 71.9 | 66.1 | 61.3 | 77.5 | 71.9 | 68.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 29.6 | 28.9 | 28.7 | 27.8 | 25.1 | 21.4 | 18.6 | 14.8 | 13.7 | 13.4 | 12.8 | 12.5 | 12.2 | 5.8 | 5.6 | 5.4 | 5.1 | 4.9 | 4.8 | 4.7 | 4.6 | 4.5 | 4.4 | 4.3 | 4.1 | 3.9 | 4.3 | 4.0 | 4.1 | 3.9 | 3.8 | 3.7 | 3.6 | 3.4 | 3.3 | 3.1 | 2.9 | 2.7 | 2.4 | 2.3 |
| Accumulated Depreciation | 5.4 | 5.1 | 4.9 | 4.8 | 4.7 | 4.6 | 4.5 | 4.3 | 4.2 | 4.1 | 3.9 | 3.7 | 3.6 | 3.4 | 3.3 | 3.1 | 3.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 24.2 | 23.9 | 23.8 | 22.9 | 20.4 | 16.8 | 14.2 | 10.5 | 9.5 | 9.3 | 8.9 | 8.7 | 8.6 | 2.4 | 2.3 | 2.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 3.3 | 3.4 | 3.4 | 3.4 | 3.3 | 3.1 | 2.9 | 2.7 | 2.7 | 2.5 | 2.5 | 2.4 | 2.2 | 2.1 | 1.9 | 1.5 | 1.3 | 1.1 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | 0.1 | 0.2 | 0.3 | 0.4 | 1.9 | 2.0 | 2.1 | 2.2 | 2.3 | 2.2 | 2.3 | 2.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.2 | 0.1 | 2.4 | 2.6 | 2.7 | 2.8 | 2.5 | 2.6 | 1.9 | 2.1 | 1.8 | 1.8 | 0.6 | 0.7 | 1.0 | 0.9 | 0.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.5 | 0.6 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 114.4 | 108.8 | 114.7 | 106.4 | 101.7 | 98.3 | 94.2 | 89.9 | 88.0 | 92.2 | 87.4 | 81.4 | 75.6 | 85.5 | 79.5 | 75.7 | 72.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2.2 | 1.8 | 2.3 | 1.9 | 2.6 | 1.9 | 1.4 | 1.1 | 1.3 | 1.9 | 2.8 | 2.6 | 1.8 | 1.8 | 1.0 | 0.8 | 1.1 | 0.8 | 0.8 | 0.7 | 0.6 | 0.7 | 0.6 | 0.7 | 0.9 | 1.0 | 1.2 | 1.0 | 1.2 | 0.8 | 1.0 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.9 | 1.1 | 1.0 | 1.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 3.4 | 2.9 | 3.2 | 3.3 | 2.6 | 2.3 | 2.6 | 2.5 | 2.3 | 2.6 | 1.9 | 1.7 | 2.1 | 3.4 | 1.6 | 2.3 | 2.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | 0.1 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | ||||||||||||||||||||||||
| Accrued Expenses | 2.1 | 3.2 | 4.1 | 3.2 | 2.3 | 3.8 | 3.3 | 2.9 | 2.1 | 2.8 | 2.3 | 2.3 | 1.6 | 2.9 | 2.3 | 2.3 | 1.9 | 2.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Total Current Liabilities | 12.1 | 10.2 | 12.8 | 8.8 | 8.5 | 8.5 | 8.1 | 7.5 | 7.6 | 16.3 | 7.9 | 7.6 | 6.8 | 8.6 | 5.6 | 6.1 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 1.5 | 1.6 | 1.7 | 1.8 | 1.9 | 1.9 | 2.0 | 2.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 3.8 | 4.0 | 3.6 | 3.3 | 3.2 | 3.0 | 2.7 | 2.8 | 2.8 | 2.8 | 3.2 | 3.0 | 2.6 | 1.4 | 2.2 | 1.6 | 1.5 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 15.9 | 14.2 | 16.4 | 12.1 | 11.7 | 11.5 | 10.8 | 10.3 | 11.9 | 20.7 | 12.8 | 12.4 | 11.3 | 11.8 | 9.8 | 9.8 | ||||||||||||||||||||||||
| 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 | 0.0 | 0.0 |
| Additional Paid In Capital | 31.0 | 30.4 | 32.0 | 31.4 | 30.7 | 30.0 | 29.9 | 29.3 | 28.7 | 28.2 | 27.9 | 27.4 | 26.9 | 26.4 | 26.2 | 25.7 | 25.6 | |||||||||||||||||||||||
| Retained Earnings | 67.5 | 64.2 | 66.3 | 62.9 | 59.3 | 56.8 | 53.5 | 50.4 | 47.4 | 43.3 | 46.7 | 41.6 | 37.4 | 47.3 | 43.6 | 40.2 | 36.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 98.5 | 94.6 | 98.4 | 94.3 | 90.1 | 86.8 | 83.4 | 79.7 | 76.1 | 71.4 | 74.6 | 69.0 | 64.3 | 73.7 | 69.8 | 65.9 | 62.5 | |||||||||||||||||||||||
| Total Equity | 98.5 | 94.6 | 98.4 | 94.3 | 90.1 | 86.8 | 83.4 | 79.7 | 76.1 | 71.4 | 74.6 | 69.0 | 64.3 | 73.7 | 69.8 | 65.9 | 62.5 | 72.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 74.3 | 71.0 | 72.1 | 68.6 | 66.7 | 66.7 | 66.2 | 66.1 | 64.3 | 59.7 | 64.0 | 58.5 | 54.5 | 68.9 | 66.3 | 62.4 | 59.3 | 69.4 | ||||||||||||||||||||||
| Book Value | 98.5 | 94.6 | 98.4 | 94.3 | 90.1 | 86.8 | 83.4 | 79.7 | 76.1 | 71.4 | 74.6 | 69.0 | 64.3 | 73.7 | 69.8 | 65.9 | 62.5 | 72.2 | ||||||||||||||||||||||
| Tangible Book Value | 95.2 | 91.2 | 95.0 | 90.9 | 86.8 | 83.7 | 80.5 | 76.9 | 73.5 | 68.9 | 72.1 | 66.6 | 62.1 | 71.6 | 67.9 | 64.4 | 61.2 | |||||||||||||||||||||||
| 0.7 |
| 1.2 |
| 0.9 |
| 0.8 |
| 0.5 |
| 0.7 |
| 0.8 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.8 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.5 |
| 76.2 |
| 71.6 |
| 68.6 |
| 65.2 |
| 63.7 |
| 62.9 |
| 60.1 |
| 60.5 |
| 59.0 |
| 55.5 |
| 50.0 |
| 47.4 |
| 44.5 |
| 42.7 |
| 38.8 |
| 36.2 |
| 35.1 |
| 33.4 |
| 33.0 |
| 33.8 |
| 33.9 |
| 32.8 |
| 29.7 |
| 2.9 |
| 2.7 |
| 2.6 |
| 2.5 |
| 2.3 |
| 2.2 |
| 2.1 |
| 2.0 |
| 1.9 |
| 2.3 |
| 2.2 |
| 2.2 |
| 2.0 |
| 1.9 |
| 1.8 |
| 1.7 |
| 1.6 |
| 1.5 |
| 1.4 |
| 1.3 |
| 1.2 |
| 1.1 |
| 1.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.2 |
| 2.2 |
| 2.1 |
| 2.1 |
| 2.0 |
| 1.8 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.7 |
| 1.6 |
| 1.5 |
| 1.3 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.7 |
| 2.4 |
| 2.5 |
| 2.5 |
| 2.6 |
| 2.7 |
| 2.7 |
| 2.8 |
| 2.8 |
| 2.9 |
| 3.0 |
| 3.0 |
| 3.1 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.3 |
| 1.3 |
| 2.5 |
| 1.7 |
| 1.7 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.0 |
| 1.6 |
| 1.1 |
| 1.0 |
| 0.8 |
| 0.5 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.9 |
| 78.4 |
| 75.6 |
| 72.2 |
| 71.1 |
| 70.4 |
| 68.8 |
| 68.4 |
| 66.7 |
| 62.6 |
| 56.8 |
| 54.4 |
| 48.4 |
| 46.8 |
| 42.8 |
| 40.3 |
| 39.0 |
| 37.9 |
| 36.8 |
| 37.4 |
| 37.2 |
| 35.5 |
| 32.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 2.4 |
| 3.0 |
| 2.2 |
| 1.9 |
| 2.0 |
| 1.9 |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.9 |
| 1.9 |
| 1.8 |
| 1.8 |
| 1.9 |
| - |
| 1.6 |
| 1.4 |
| 1.5 |
| 1.1 |
| 1.0 |
| 0.8 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.0 |
| 1.2 |
| 1.7 |
| 1.6 |
| 1.7 |
| 1.6 |
| 2.2 |
| 2.2 |
| 1.6 |
| 1.4 |
| 1.8 |
| 1.8 |
| 1.3 |
| 1.2 |
| 1.5 |
| 1.4 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.3 |
| 1.1 |
| 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 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 6.2 |
| 6.8 |
| 6.3 |
| 6.3 |
| 4.6 |
| 4.9 |
| 4.8 |
| 5.3 |
| 4.9 |
| 5.9 |
| 5.7 |
| 4.9 |
| 5.0 |
| 4.7 |
| 4.8 |
| 4.6 |
| 3.9 |
| 4.1 |
| 3.9 |
| 3.6 |
| 3.6 |
| 3.7 |
| 3.4 |
| 2.9 |
| 2.1 |
| 2.2 |
| 2.3 |
| 2.3 |
| 2.4 |
| 2.5 |
| 2.5 |
| 2.6 |
| 2.7 |
| 2.7 |
| 2.8 |
| 2.8 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.9 |
| 2.0 |
| 2.1 |
| 2.3 |
| 2.4 |
| 2.6 |
| 2.8 |
| 2.6 |
| 2.4 |
| 2.0 |
| 1.9 |
| 1.8 |
| 1.9 |
| 2.0 |
| - |
| 2.0 |
| 1.9 |
| 1.9 |
| 1.8 |
| 1.6 |
| 1.5 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.8 |
| 10.7 |
| 10.5 |
| 10.7 |
| 9.1 |
| 9.7 |
| 9.7 |
| 10.5 |
| 10.3 |
| 11.2 |
| 10.8 |
| 9.7 |
| 9.8 |
| 6.5 |
| 6.7 |
| 6.7 |
| 6.0 |
| 6.1 |
| 5.8 |
| 5.5 |
| 5.4 |
| 5.3 |
| 4.8 |
| 3.9 |
| 25.2 |
| 24.8 |
| 24.4 |
| 24.0 |
| 23.7 |
| 23.6 |
| 22.4 |
| 19.9 |
| 19.2 |
| 18.7 |
| 16.5 |
| 16.1 |
| 15.3 |
| 15.2 |
| 13.7 |
| 13.1 |
| 12.6 |
| 13.8 |
| 12.9 |
| 12.4 |
| 12.1 |
| 21.9 |
| 21.3 |
| 47.0 |
| 43.1 |
| 40.5 |
| 39.1 |
| 37.7 |
| 37.0 |
| 36.0 |
| 38.1 |
| 36.3 |
| 33.1 |
| 30.6 |
| 28.5 |
| 26.7 |
| 25.0 |
| 22.6 |
| 21.2 |
| 20.4 |
| 20.2 |
| 20.0 |
| 19.6 |
| 19.9 |
| 18.7 |
| 17.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.6 |
| - |
| - |
| 10.0 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.2 |
| 67.9 |
| 64.9 |
| 63.1 |
| 61.4 |
| 60.7 |
| 58.4 |
| 58.1 |
| 55.5 |
| 51.8 |
| 47.1 |
| 44.6 |
| 41.9 |
| 40.1 |
| 36.2 |
| 34.2 |
| 32.9 |
| 32.1 |
| 31.3 |
| 32.0 |
| 31.9 |
| 30.6 |
| 28.5 |
| 67.9 |
| 64.9 |
| 63.1 |
| 61.4 |
| 60.7 |
| 58.4 |
| 58.1 |
| 55.5 |
| 51.8 |
| 47.1 |
| 44.6 |
| 41.9 |
| 40.1 |
| 36.2 |
| 34.2 |
| 32.9 |
| 32.1 |
| 31.3 |
| 32.0 |
| 31.9 |
| 30.6 |
| 28.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.3 |
| 62.3 |
| 60.6 |
| 58.8 |
| 58.1 |
| 54.8 |
| 55.6 |
| 53.1 |
| 49.9 |
| 45.1 |
| 42.4 |
| 39.9 |
| 37.9 |
| 34.1 |
| 32.3 |
| 31.0 |
| 29.6 |
| 29.4 |
| 30.1 |
| 30.2 |
| 29.4 |
| 26.8 |
| 67.9 |
| 64.9 |
| 63.1 |
| 61.4 |
| 60.7 |
| 58.4 |
| 58.1 |
| 55.5 |
| 51.8 |
| 47.1 |
| 44.6 |
| 41.9 |
| 40.1 |
| 36.2 |
| 34.2 |
| 32.9 |
| 32.1 |
| 31.3 |
| 32.0 |
| 31.9 |
| 30.6 |
| 28.5 |
| 71.1 |
| 66.8 |
| 63.9 |
| 62.1 |
| 60.4 |
| 59.7 |
| 57.4 |
| 57.2 |
| 54.7 |
| 50.9 |
| 46.3 |
| 43.8 |
| 41.1 |
| 39.3 |
| 35.3 |
| 33.4 |
| 32.0 |
| 31.3 |
| 30.4 |
| 31.1 |
| 31.0 |
| 29.9 |
| 27.7 |