| (in millions of USD) | 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 | - | - | - | - | - | - | 12.1 | 9.0 | 4.5 | 2.6 | 3.9 | 3.1 | 13.1 | 4.2 | 11.3 | 6.9 | 3.2 |
| Restricted Cash | 1.0 | 0.5 | 9.5 | - | - | 5.8 | 3.6 | 6.1 | 2.2 | 10.8 | 8.9 | 2.5 | 1.6 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | 12.1 | 9.0 | 4.5 | 2.6 | 3.9 | 3.1 | 13.1 | 4.2 | 11.3 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 0.3 | 0.6 | - | - | - | - | - | - | - | - | - | - | - | 3.8 | 1.8 | ||
| Current Assets | |||||||||||||||||
| Inventory | 2.4 | 3.6 | 2.9 | 5.8 | 1.2 | 1.6 | 2.9 | 8.5 | 5.6 | 9.2 | 7.1 | 11.4 | 15.1 | 10.0 | 7.4 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 303.4 | 308.4 | 286.4 | 258.3 | 258.7 | 242.4 | 271.3 | 266.7 | 254.3 | 261.8 | 253.2 | 217.1 | 155.1 | 138.9 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.3 | 0.6 | 0.4 | 0.6 | 0.3 | - | 0.9 | 1.0 | 2.8 | 0.4 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 1.1 | 4.5 | 4.2 | 9.8 | 9.6 | 4.4 | 4.5 | 8.2 | 8.1 | 8.6 | - | - | - | - | - | - | |
| 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 | 4.7 | 11.4 | 9.0 | 15.8 | 16.0 | 4.4 | 4.5 | 8.2 | 8.1 | 8.6 | 3.3 | 1.6 | 4.2 | - | 2.0 | - | |
| (in millions of USD) | 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 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 6.9 |
| 3.2 |
| - |
| - |
| - |
| Prepaid Expenses | 18.0 | 19.0 | 27.2 | 25.8 | 7.1 | 11.6 | 6.2 | 0.7 | 0.5 | 1.8 | 2.9 | 1.1 | 5.4 | 5.1 | 0.2 | - | - |
| Other Current Assets | - | - | 27.2 | 25.8 | 1.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | - | 0.0 | 0.0 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | 4.1 | - | - | - | - | - |
| Total Current Assets | 28.5 | 28.4 | 47.2 | 55.5 | 14.9 | 24.0 | 24.2 | 20.0 | 14.5 | 26.3 | 26.6 | 26.0 | 38.1 | 23.1 | 21.1 | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | 156.5 | 144.4 | 134.8 | 131.7 | 113.6 | 90.8 | 103.4 | 77.3 | 66.6 | 55.6 | 45.0 | 38.6 | 32.7 | 24.3 | - | - | - |
| Property,Plant & Equipment Net | 146.9 | 164.0 | 151.6 | 126.6 | 145.1 | 151.6 | 167.8 | 189.4 | 187.7 | 206.2 | 208.2 | 178.5 | 122.4 | 114.7 | 87.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.4 | 0.5 | 0.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 177.5 | 194.7 | 204.4 | 241.5 | 199.9 | 190.2 | 203.1 | 219.0 | 208.4 | 238.6 | 239.8 | 4.3 | 162.8 | 145.0 | 115.5 | - | - |
| - |
| - |
| Short Term Debt | 3.6 | 6.9 | 4.8 | 6.0 | 6.4 | - | - | - | - | - | 3.3 | 1.6 | 4.2 | - | 2.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 0.3 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.2 | 0.5 | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 20.1 | 21.4 | 17.6 | 20.4 | 18.3 | 16.8 | 29.6 | 21.8 | 20.6 | 40.2 | 44.5 | 28.4 | 16.2 | 11.7 | 11.8 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 0.2 | 0.5 | 0.6 | 0.2 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 21.5 | 26.4 | 23.1 | 25.8 | 24.8 | 24.2 | 36.5 | 33.7 | 35.6 | 62.8 | 64.8 | 48.5 | 20.1 | 17.4 | 14.0 | - | - |
| - |
| Additional Paid In Capital | - | - | 89.2 | 89.0 | 54.0 | 51.2 | 51.1 | 50.6 | 50.6 | 49.2 | 49.2 | 46.9 | 46.1 | 45.8 | - | - | - |
| Retained Earnings | 73.8 | 83.6 | 93.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (13.0) | (10.6) | (7.5) | 10.5 | 5.7 | (6.1) | (3.3) | 5.5 | (5.4) | 6.3 | 17.0 | 17.1 | 12.3 | 11.4 | 7.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 156.1 | 168.3 | 181.3 | 215.7 | 175.1 | 166.0 | 166.5 | 185.3 | 172.8 | 175.8 | 174.9 | 161.1 | 142.8 | 127.5 | 101.5 | 56.3 | 34.1 |
| Total Equity | 156.1 | 168.3 | 181.3 | 215.7 | 175.1 | 166.0 | 166.5 | 185.3 | 172.8 | 175.8 | 174.9 | 161.1 | 142.8 | 127.5 | 101.5 | 56.3 | 34.1 |
| - |
| Net debt | - | - | - | - | - | - | (7.6) | (0.9) | 3.6 | 6.0 | (0.6) | (1.5) | (9.0) | - | (9.3) | - | - |
| Working Capital | 8.3 | 6.9 | 29.5 | 35.1 | (3.4) | 7.2 | (5.5) | (1.8) | (6.1) | (13.9) | (17.9) | (2.4) | 21.9 | 11.3 | 9.3 | - | - |
| Book Value | 156.1 | 168.3 | 181.3 | 215.7 | 175.1 | 166.0 | 166.5 | 185.3 | 172.8 | 175.8 | 174.9 | 161.1 | 142.8 | 127.5 | 101.5 | 56.3 | 34.1 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 8.2 |
| 12.8 |
| - |
| 5.8 |
| 4.8 |
| 1.1 |
| 2.6 |
| 12.1 |
| 9.1 |
| 9.5 |
| 4.7 |
| 9.0 |
| 12.5 |
| 12.9 |
| 10.4 |
| 4.5 |
| 5.6 |
| 4.0 |
| 3.7 |
| 2.6 |
| Restricted Cash | 1.0 | 1.0 | 1.0 | 1.0 | 0.5 | 0.9 | 0.9 | 0.5 | 9.4 | 12.0 | 16.8 | - | 16.0 | - | - | - | - | - | - | - | - | - | 11.7 | 5.8 | - | - | 2.6 | 12.1 | 3.6 | 3.8 | 4.0 | 6.1 | 6.0 | 5.9 | 5.8 | 2.2 | 2.2 | 1.0 | 8.7 | 10.8 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.2 | 12.8 | - | 5.8 | 4.8 | 1.1 | 2.6 | 12.1 | 9.1 | 9.5 | 4.7 | 9.0 | 12.5 | 12.9 | 10.4 | 4.5 | 5.6 | 4.0 | 3.7 | 2.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2.1 | 1.8 | 2.1 | 0.3 | 1.7 | 2.6 | 2.4 | 0.6 | 2.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3.9 | 5.1 | 4.6 | 2.4 | 5.7 | 5.3 | 3.5 | 3.6 | 5.4 | 6.6 | 6.0 | 2.9 | 4.4 | 6.6 | 4.4 | 5.8 | 7.6 | 11.7 | 7.4 | 1.2 | 8.6 | 5.9 | 2.0 | 1.6 | 7.0 | 5.8 | 4.2 | 2.9 | 4.7 | 4.1 | 9.0 | 8.5 | 9.6 | 10.4 | 8.0 | 5.6 | 7.5 | 8.4 | 9.9 | 9.2 |
| Prepaid Expenses | 19.7 | 17.3 | 16.7 | 18.0 | 19.4 | 18.2 | 17.7 | 19.0 | 20.0 | 19.3 | 18.7 | 27.2 | 22.8 | 22.8 | 23.0 | 25.8 | 23.0 | 15.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | 19.3 | 18.7 | 27.2 | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 35.8 | 32.6 | 29.5 | 28.5 | 33.0 | 33.4 | 30.0 | 28.4 | 41.1 | 47.7 | 51.5 | 47.2 | 48.4 | 48.4 | 48.6 | 55.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 306.9 | 304.7 | 303.8 | 303.4 | 311.2 | 306.0 | 307.9 | 308.4 | 285.5 | 279.2 | 290.1 | 286.4 | 278.2 | 293.6 | 310.1 | 258.3 | 253.0 | - | 256.9 | 258.7 | 247.2 | 239.4 | 239.0 | 242.4 | 239.0 | 244.9 | 276.6 | 271.3 | 255.0 | 264.5 | 277.8 | 266.7 | 270.9 | 266.1 | 260.7 | 254.3 | 259.5 | 257.4 | 263.4 | 261.8 |
| Accumulated Depreciation | 169.0 | 164.3 | 160.3 | 156.5 | 156.5 | 150.4 | 147.7 | 144.4 | 140.9 | 137.2 | 140.3 | 134.8 | 128.7 | 132.4 | 136.0 | 131.7 | 125.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 137.9 | 140.4 | 143.6 | 146.9 | 154.8 | 155.6 | 160.2 | 164.0 | 144.6 | 142.0 | 149.8 | 151.6 | 149.5 | 161.2 | 174.1 | 126.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | - | - | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | 11.2 | 11.5 | 11.7 | 11.3 | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 175.7 | 175.2 | 175.2 | 177.5 | 190.0 | 191.4 | 177.5 | 194.7 | 189.0 | 196.7 | 206.8 | 204.4 | 215.1 | 225.5 | 239.0 | 241.5 | 236.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | 0.0 | - | - | 0.2 | 0.0 | 0.1 | 0.1 | - | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.4 | 0.7 | 2.4 | 0.6 | 0.3 | 0.8 | 0.2 | 0.3 | 0.9 | 1.1 | 1.6 | 0.6 | 0.1 | 0.1 | 0.3 | 0.4 | 0.0 | 0.3 | 0.5 | 0.6 | 1.3 | 0.6 | 0.8 | 0.3 |
| Short Term Debt | 5.1 | 3.6 | 3.6 | 3.6 | 4.4 | 6.8 | 8.1 | 6.9 | 4.7 | 3.8 | 5.3 | 4.8 | 0.1 | 5.7 | - | 6.0 | 6.3 | 6.4 | ||||||||||||||||||||||
| Deferred Revenue Current | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||||
| Accrued Expenses | 0.3 | 0.3 | 0.3 | 0.3 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.2 | 0.6 | 0.7 | 2.5 | 0.7 | 0.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | 0.8 | 0.7 | 0.7 | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 18.7 | 21.3 | 20.9 | 20.1 | 20.8 | 22.9 | 24.6 | 21.4 | 12.0 | 17.3 | 18.1 | 17.6 | 17.6 | 17.3 | 19.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4.7 | 1.1 | 1.1 | 1.1 | 4.6 | 4.5 | 3.2 | 4.5 | 6.6 | 11.2 | 11.8 | 4.2 | 8.9 | 9.3 | 9.9 | - | 9.7 | 9.7 | 9.5 | - | 9.2 | 8.8 | 8.8 | - | 4.4 | 4.5 | 4.6 | 4.4 | 8.1 | 8.5 | 8.9 | 8.6 | 8.4 | 8.3 | 8.1 | 8.1 | 8.4 | 8.4 | 8.7 | 8.6 |
| Operating Lease Liabilities Non-Current | 0.3 | 0.4 | 0.4 | 0.2 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.0 | 0.1 | 0.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | 0.3 | 0.3 | - | - | - | - | - | - | - | - | 2.3 | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 23.6 | 22.8 | 22.4 | 21.5 | 25.7 | 27.9 | 28.3 | 26.4 | 19.1 | 26.0 | 25.8 | 23.1 | 24.3 | 23.1 | 24.8 | 25.8 | ||||||||||||||||||||||||
| 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 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 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 | - | - | - | - | - | - | - | - | - | 89.2 | 89.2 | 89.2 | 90.6 | 88.9 | 88.9 | 89.0 | 88.9 | |||||||||||||||||||||||
| Retained Earnings | 66.9 | 68.3 | 70.3 | 73.8 | 77.8 | 79.8 | 79.9 | 83.6 | 87.6 | - | - | 93.6 | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (11.2) | (12.3) | (12.8) | (13.0) | (8.8) | (11.6) | (10.9) | (10.6) | (12.9) | (14.1) | (5.0) | (7.5) | (11.3) | (0.1) | 11.4 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 152.0 | 152.3 | 152.8 | 156.1 | 164.3 | 163.5 | 164.3 | 168.3 | 169.9 | 170.8 | 181.1 | 181.3 | 189.5 | 202.4 | 181.1 | 181.3 | 208.0 | |||||||||||||||||||||||
| Total Equity | 152.0 | 152.3 | 152.8 | 156.1 | 164.3 | 163.5 | 164.3 | 168.3 | 169.9 | 170.8 | 181.1 | 181.3 | 189.5 | 202.4 | 181.1 | 181.3 | 208.0 | 207.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 9.8 | 4.7 | 4.7 | 4.7 | 8.9 | 11.3 | 11.4 | 11.4 | 11.3 | 15.0 | 17.0 | 9.0 | 9.0 | 15.0 | 9.9 | 6.0 | 16.0 | 16.1 | 9.5 | 6.4 | 9.2 | 8.8 | 8.8 | - | 4.4 | 4.5 | 4.6 | 4.4 | 8.1 | 8.5 | 8.9 | 8.6 | 8.4 | 8.3 | 8.1 | 8.1 | 8.4 | 8.4 | 8.7 | 8.6 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 17.1 | 11.3 | 8.6 | 8.3 | 12.2 | 10.5 | 5.4 | 6.9 | 29.0 | 30.4 | 33.4 | 29.5 | 30.8 | 31.1 | 28.7 | 35.1 | 43.6 | 46.6 | ||||||||||||||||||||||
| Book Value | 152.0 | 152.3 | 152.8 | 156.1 | 164.3 | 163.5 | 164.3 | 168.3 | 169.9 | 170.8 | 181.1 | 181.3 | 189.5 | 202.4 | 181.1 | 181.3 | 208.0 | 207.2 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 10.7 |
| 7.1 |
| 9.9 |
| 5.9 |
| 6.1 |
| 11.6 |
| 6.0 |
| 6.2 |
| 6.2 |
| 6.2 |
| 4.0 |
| 2.9 |
| 3.2 |
| 0.7 |
| 0.1 |
| 2.9 |
| 4.4 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.5 |
| 1.8 |
| - |
| - |
| - |
| 1.5 |
| 0.2 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.3 |
| 63.7 |
| 61.1 |
| 14.9 |
| 30.4 |
| 27.8 |
| 21.6 |
| 24.0 |
| 20.6 |
| 16.3 |
| 15.4 |
| 24.2 |
| 19.0 |
| 19.2 |
| 17.8 |
| 20.0 |
| 22.3 |
| 28.5 |
| 26.0 |
| 14.5 |
| 18.4 |
| 17.3 |
| 26.4 |
| 26.3 |
| - |
| - |
| 113.6 |
| 104.4 |
| 97.0 |
| 93.2 |
| 90.8 |
| 85.9 |
| 84.5 |
| 109.3 |
| 103.4 |
| 83.8 |
| 83.5 |
| 84.1 |
| 77.3 |
| 80.2 |
| 75.6 |
| 70.6 |
| 66.6 |
| 65.7 |
| 62.3 |
| 60.1 |
| 55.6 |
| 127.1 |
| 138.6 |
| 140.1 |
| 145.1 |
| 142.8 |
| 142.4 |
| 145.8 |
| 151.6 |
| 153.1 |
| 160.4 |
| 167.2 |
| 167.8 |
| 171.3 |
| 181.1 |
| 193.8 |
| 189.4 |
| 190.7 |
| 190.6 |
| 190.1 |
| 187.7 |
| 193.8 |
| 195.1 |
| 203.3 |
| 206.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.3 |
| 46.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 238.6 |
| 241.3 |
| 199.9 |
| 193.3 |
| 185.4 |
| 182.3 |
| 190.2 |
| 231.4 |
| 235.6 |
| 194.6 |
| 203.1 |
| 200.9 |
| 210.8 |
| 222.1 |
| 219.0 |
| 221.6 |
| 226.6 |
| 222.9 |
| 208.4 |
| 219.5 |
| 219.3 |
| 236.2 |
| 238.6 |
| - |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.6 |
| 0.3 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.4 |
| 18.7 |
| 17.2 |
| 20.2 |
| 18.3 |
| 16.9 |
| 16.6 |
| 14.0 |
| 16.8 |
| 61.0 |
| 62.5 |
| 20.4 |
| 29.6 |
| 20.8 |
| 25.6 |
| 25.8 |
| 21.8 |
| 23.3 |
| 30.3 |
| 32.4 |
| 20.6 |
| 30.4 |
| 31.8 |
| 36.9 |
| 40.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.7 |
| 31.4 |
| 37.0 |
| 24.8 |
| 24.2 |
| 22.5 |
| 21.3 |
| 24.2 |
| 69.8 |
| 71.5 |
| 27.4 |
| 36.5 |
| 30.2 |
| 31.7 |
| 33.4 |
| 33.7 |
| 37.5 |
| 47.9 |
| 47.5 |
| 35.6 |
| 43.1 |
| 44.6 |
| 59.5 |
| 62.8 |
| 88.9 |
| 88.9 |
| 54.0 |
| 54.0 |
| 54.0 |
| 51.2 |
| 51.2 |
| 51.2 |
| 51.1 |
| 51.1 |
| 51.1 |
| 50.6 |
| 50.6 |
| 50.6 |
| 50.6 |
| 50.6 |
| 50.6 |
| 50.6 |
| 50.6 |
| 50.6 |
| 50.6 |
| 50.6 |
| 49.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| 6.9 |
| 7.7 |
| 4.3 |
| 5.7 |
| (1.9) |
| (8.5) |
| (8.6) |
| (6.1) |
| (8.3) |
| (3.5) |
| 0.0 |
| (3.3) |
| (3.8) |
| 3.2 |
| 12.8 |
| 5.5 |
| 2.6 |
| (1.2) |
| (4.5) |
| (5.4) |
| 1.3 |
| 2.6 |
| 7.2 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 207.2 |
| 204.3 |
| 175.1 |
| 169.1 |
| 162.9 |
| 161.0 |
| 166.0 |
| 161.6 |
| 164.0 |
| 167.1 |
| 166.5 |
| 170.7 |
| 179.1 |
| 188.6 |
| 185.3 |
| 184.1 |
| 178.7 |
| 175.4 |
| 172.8 |
| 176.5 |
| 174.7 |
| 176.8 |
| 175.8 |
| 204.3 |
| 175.1 |
| 169.1 |
| 162.9 |
| 161.0 |
| 166.0 |
| 161.6 |
| 164.0 |
| 167.1 |
| 166.5 |
| 170.7 |
| 179.1 |
| 188.6 |
| 185.3 |
| 184.1 |
| 178.7 |
| 175.4 |
| 172.8 |
| 176.5 |
| 174.7 |
| 176.8 |
| 175.8 |
| - |
| 1.0 |
| (4.0) |
| - |
| - |
| (0.4) |
| 3.4 |
| 2.0 |
| (7.7) |
| (1.0) |
| (1.1) |
| 4.2 |
| (0.4) |
| (4.1) |
| (4.6) |
| (2.3) |
| 3.6 |
| 2.8 |
| 4.4 |
| 5.0 |
| 6.0 |
| 40.9 |
| (3.4) |
| 13.6 |
| 11.2 |
| 7.6 |
| 7.2 |
| (40.4) |
| (46.1) |
| (5.0) |
| (5.5) |
| (1.8) |
| (6.4) |
| (8.0) |
| (1.8) |
| (1.0) |
| (1.9) |
| (6.4) |
| (6.1) |
| (12.0) |
| (14.5) |
| (10.5) |
| (13.9) |
| 204.3 |
| 175.1 |
| 169.1 |
| 162.9 |
| 161.0 |
| 166.0 |
| 161.6 |
| 164.0 |
| 167.1 |
| 166.5 |
| 170.7 |
| 179.1 |
| 188.6 |
| 185.3 |
| 184.1 |
| 178.7 |
| 175.4 |
| 172.8 |
| 176.5 |
| 174.7 |
| 176.8 |
| 175.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |