| (in millions of USD) | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 50.5 | 73.7 | 96.4 | 110.3 | 107.5 | 62.5 | 64.7 | 49.6 | 53.7 | 60.5 | 84.2 | 90.1 | 68.5 | 132.3 | 155.8 | 25.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 38.6 | 37.8 | 36.7 | 34.9 | - | - |
| Cash And Short Term Investments | 50.5 | 73.7 | 96.4 | 110.3 | 107.5 | 62.5 | 64.7 | 49.6 | 53.7 | 60.5 | 122.8 | 128.0 | 105.3 | 167.2 | 155.8 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 111.8 | 67.7 | 81.4 | 87.9 | 64.5 | 75.6 | 68.5 | 44.1 | 47.2 | 46.2 | 42.0 | 38.4 | 52.8 | 48.2 | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 48.3 | 33.4 | 76.2 | 70.4 | 67.4 | 65.9 | 62.4 | 60.5 | 60.6 | 55.7 | 54.0 | 47.2 | 41.2 | 38.8 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 48.2 | 37.9 | 42.4 | 45.2 | 36.8 | 37.1 | 32.5 | 25.2 | 19.8 | 20.4 | 19.5 | 18.7 | 22.9 | 23.3 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | 15.0 | 59.6 | 77.2 | 92.2 | 96.0 | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.1 | 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 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 15.0 | 15.0 | 77.3 | 92.7 | 107.6 | 106.0 | - | - |
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 102.0 | 107.0 | 101.3 | 101.1 | 81.8 | 57.8 | 25.0 | 50.5 | 39.6 | 45.5 | 56.3 | 73.7 | 63.0 | 79.1 | 88.4 | |||||||||||||||||||||||||
| 25.2 |
| - |
| Prepaid Expenses | 6.8 | 9.8 | 4.9 | 7.9 | 13.6 | 5.2 | 4.4 | 6.2 | 7.1 | 11.7 | 11.6 | 4.6 | 7.8 | 5.8 | - | - |
| Other Current Assets | 0.5 | 1.4 | 0.6 | 0.5 | 0.8 | 0.7 | 0.5 | 0.4 | 0.3 | 0.4 | 0.7 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 169.1 | 151.2 | 182.8 | 206.2 | 185.6 | 143.4 | 137.6 | 99.9 | 108.0 | 118.4 | 176.7 | 177.7 | 173.5 | 231.5 | - | - |
| - |
| - |
| Accumulated Depreciation | 28.4 | 16.6 | 66.9 | 63.5 | 61.8 | 60.5 | 58.2 | 54.9 | 52.9 | 47.2 | 42.9 | 37.5 | 32.4 | 29.9 | - | - |
| Property,Plant & Equipment Net | 19.9 | 16.7 | 9.3 | 6.8 | 5.7 | 5.4 | 4.2 | 5.6 | 7.7 | 8.6 | 11.1 | 9.7 | 8.8 | 8.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 125.1 | 121.1 | 121.1 | 117.8 | 80.7 | 82.5 | 62.3 | 56.1 | 56.1 | 56.1 | 55.5 | 150.5 | 243.0 | 211.9 | 158.6 | - |
| Intangible Assets | 38.0 | 38.7 | 49.7 | 59.2 | 28.2 | 35.1 | 8.6 | 4.1 | 10.1 | 19.0 | 31.4 | 50.5 | 72.4 | 65.8 | - | - |
| Operating Lease Right Of Use Assets | 10.4 | 3.5 | 6.8 | 11.0 | 9.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | 0.0 | 44.2 | 43.3 | 48.7 | 52.1 | 0.1 | - | - | 0.0 | 1.7 | 40.3 | 8.4 | 5.9 | - | - |
| Other Non-Current Assets | 6.1 | 5.8 | 5.9 | 5.2 | 0.5 | 6.0 | 7.5 | 8.6 | 11.2 | 3.1 | 0.5 | 0.9 | 0.9 | 1.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 368.5 | 337.2 | 419.9 | 449.5 | 358.4 | 324.6 | 220.3 | 174.3 | 193.1 | 205.2 | 276.8 | 429.5 | 507.2 | 524.9 | - | - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | 15.0 | 0.0 | 17.7 | 15.4 | 15.4 | 10.0 | - | - |
| Deferred Revenue Current | 0.0 | 0.0 | 0.3 | 0.0 | 0.1 | 0.8 | 0.7 | 1.1 | 1.2 | 1.2 | 1.2 | 1.6 | 2.6 | 2.5 | - | - |
| Operating Lease Liabilities Current | 3.1 | 3.3 | 5.1 | 5.6 | 4.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 68.8 | 44.0 | 54.5 | 57.7 | 42.3 | 36.9 | 34.8 | 26.2 | 27.7 | 27.1 | 27.9 | 30.9 | 29.5 | 33.2 | - | - |
| Other Current Liabilities | 9.4 | 7.9 | 12.4 | 12.7 | 6.7 | 9.0 | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 126.4 | 89.8 | 109.6 | 115.6 | 85.8 | 83.7 | 68.0 | 52.6 | 63.7 | 48.8 | 66.2 | 66.7 | 70.3 | 69.1 | - | - |
| Operating Lease Liabilities Non-Current | 7.9 | 1.3 | 3.9 | 8.5 | 8.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.0 | 0.1 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 0.1 | 0.0 | 0.2 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 17.4 | 16.3 | 20.5 | 30.2 | 7.9 | 18.1 | 3.9 | 3.7 | 4.6 | 5.7 | 5.9 | 6.5 | 6.3 | 4.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 151.7 | 107.4 | 133.9 | 154.4 | 102.5 | 101.8 | 72.0 | 56.2 | 68.4 | 69.6 | 131.7 | 150.7 | 168.8 | 169.5 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (130.4) | (99.1) | (30.2) | (25.0) | (48.5) | (66.6) | (129.1) | (145.0) | (132.8) | (113.4) | (93.4) | 53.0 | 120.4 | 107.4 | - | - |
| Accumulated Other Comprehensive Income | (0.3) | (0.3) | (0.3) | (0.3) | (0.2) | (0.4) | (0.4) | (0.5) | (0.4) | (0.4) | (1.1) | (1.0) | (1.4) | 0.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 1.2 | 7.8 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 216.8 | 229.8 | 286.0 | 295.1 | 255.9 | 222.8 | 148.3 | 118.1 | 124.8 | 135.6 | 145.2 | 278.9 | 338.4 | 355.4 | 290.0 | 73.2 |
| Total Equity | 216.8 | 229.8 | 286.0 | 295.1 | 255.9 | 222.8 | 148.3 | 118.1 | 124.8 | 135.6 | 145.2 | 278.9 | 338.4 | 355.4 | 290.0 | 73.2 |
| Net debt | - | - | - | - | - | - | - | - | (38.7) | (45.4) | (45.5) | (35.3) | 2.3 | (61.2) | - | - |
| Working Capital | 42.7 | 61.4 | 73.2 | 90.6 | 99.7 | 59.7 | 69.6 | 47.3 | 44.3 | 69.5 | 110.4 | 111.0 | 103.2 | 162.4 | - | - |
| Book Value | 216.8 | 229.8 | 286.0 | 295.1 | 255.9 | 222.8 | 148.3 | 118.1 | 124.8 | 135.6 | 145.2 | 278.9 | 338.4 | 355.4 | 290.0 | 73.2 |
| Tangible Book Value | 53.8 | 70.0 | 115.2 | 118.1 | 147.1 | 105.2 | 77.5 | 57.9 | 58.6 | 60.4 | 58.3 | 78.0 | 22.9 | 77.7 | 131.4 | - |
| 96.4 |
| 109.5 |
| 115.0 |
| 105.9 |
| 110.3 |
| 103.2 |
| 102.6 |
| 102.2 |
| 107.5 |
| 97.1 |
| 76.1 |
| 70.5 |
| 62.5 |
| 67.0 |
| 62.4 |
| 70.5 |
| 64.7 |
| 47.1 |
| 42.4 |
| 50.4 |
| 49.6 |
| 41.7 |
| 37.5 |
| 53.6 |
| 53.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 102.0 | 107.0 | 101.3 | 101.1 | 81.8 | 57.8 | 25.0 | 50.5 | 39.6 | 45.5 | 56.3 | 73.7 | 63.0 | 79.1 | 88.4 | 96.4 | 109.5 | 115.0 | 105.9 | 110.3 | 103.2 | 102.6 | 102.2 | 107.5 | 97.1 | 76.1 | 70.5 | 62.5 | 67.0 | 62.4 | 70.5 | 64.7 | 47.1 | 42.4 | 50.4 | 49.6 | 41.7 | 37.5 | 53.6 | 53.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 184.8 | 152.4 | 150.0 | 135.8 | 137.2 | 150.4 | 173.9 | 111.8 | 99.6 | 74.7 | 67.7 | 67.7 | 105.6 | 71.4 | 75.5 | 81.4 | 77.8 | 64.2 | 88.4 | 87.9 | 82.3 | 71.3 | 69.1 | 64.5 | 73.4 | 69.6 | 74.6 | 75.6 | 67.5 | 63.1 | 65.7 | 68.5 | 69.1 | 48.7 | 48.9 | 44.1 | 43.1 | 41.1 | 44.3 | 47.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 8.4 | 8.6 | 8.4 | 8.6 | 9.3 | 11.1 | 7.6 | 6.8 | 7.5 | 7.8 | 8.7 | 9.8 | 8.7 | 5.2 | 5.2 | 4.9 | 6.3 | 5.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 295.2 | 268.0 | 259.6 | 245.5 | 228.4 | 219.3 | 206.5 | 169.1 | 146.8 | 128.1 | 132.7 | 151.2 | 177.3 | 155.7 | 169.1 | 182.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 16.9 | 16.6 | 17.0 | 16.8 | 17.0 | 17.7 | 18.9 | 19.9 | 20.6 | 20.6 | 19.5 | 16.7 | 15.1 | 13.1 | 11.2 | 9.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 261.8 | 125.1 | 125.1 | 125.1 | 125.1 | 125.1 | 125.1 | 125.1 | 125.1 | 121.1 | 121.1 | 121.1 | 121.1 | 121.1 | 121.1 | 121.1 | 119.6 | 119.6 | ||||||||||||||||||||||
| Intangible Assets | 71.5 | 24.7 | 26.2 | 28.5 | 30.8 | 33.1 | 35.5 | 38.0 | 40.9 | 33.5 | 36.1 | 38.7 | 41.4 | 44.2 | 46.9 | 49.7 | 51.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 7.8 | 8.5 | 9.3 | 9.6 | 10.3 | 8.6 | 9.3 | 10.4 | 10.9 | 11.9 | 5.8 | 3.5 | 4.0 | 5.0 | 6.1 | 6.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 44.9 | 45.2 | - | 0.0 | - | - | - | - | - | - | - | - | 47.5 | 46.5 | 45.0 | 44.2 | 46.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 6.3 | 5.1 | 5.5 | 5.6 | 5.7 | 6.0 | 5.9 | 6.1 | 5.0 | 5.6 | 5.7 | 5.8 | 6.0 | 6.3 | 6.1 | 5.9 | 6.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 704.3 | 493.0 | 442.6 | 431.1 | 417.2 | 409.6 | 401.2 | 368.5 | 349.3 | 320.9 | 321.0 | 337.2 | 412.5 | 391.9 | 405.5 | 419.9 | 433.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 90.3 | 70.8 | 74.6 | 62.2 | 55.8 | 55.4 | 60.4 | 48.2 | 40.6 | 33.8 | 34.3 | 37.9 | 41.3 | 37.8 | 40.9 | 42.4 | 39.7 | 39.1 | 48.4 | 45.2 | 39.8 | 37.7 | 47.6 | 36.8 | 40.1 | 34.3 | 40.0 | 37.1 | 35.2 | 34.8 | 34.1 | 32.5 | 30.3 | 25.4 | 27.4 | 25.2 | 20.9 | 20.4 | 20.6 | 19.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.8 | 2.8 | 2.8 | - | 2.9 | 2.6 | 2.8 | - | 3.1 | 3.3 | 2.5 | - | 4.0 | 4.8 | 5.0 | - | ||||||||||||||||||||||||
| Accrued Expenses | 133.5 | 97.3 | 89.5 | 87.2 | 86.9 | 91.1 | 86.6 | 68.8 | 58.4 | 44.5 | 41.3 | 44.0 | 62.9 | 46.8 | 51.1 | 54.5 | 49.2 | 42.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | 9.3 | 8.1 | 13.6 | 13.9 | 13.3 | 10.9 | 9.4 | 9.9 | 6.7 | 7.6 | 7.9 | 8.6 | 11.5 | 12.4 | 12.4 | 15.3 | |||||||||||||||||||||||
| Total Current Liabilities | 249.2 | 177.4 | 172.2 | 163.0 | 156.7 | 159.7 | 157.9 | 126.4 | 109.1 | 85.0 | 83.3 | 89.8 | 112.8 | 96.2 | 104.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 70.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 5.6 | 6.4 | 7.0 | 7.4 | 8.0 | 6.6 | 7.0 | 7.9 | 8.3 | 9.1 | 4.0 | 1.3 | 1.3 | 1.7 | 2.9 | 3.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 8.7 | 14.8 | 16.8 | 6.5 | 17.1 | 19.2 | 16.4 | 17.4 | 16.9 | 11.6 | 11.3 | 16.3 | 13.9 | 14.2 | 15.0 | 20.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 394.0 | 198.6 | 195.9 | 187.1 | 181.8 | 185.4 | 181.4 | 151.7 | 134.3 | 105.7 | 98.6 | 107.4 | 128.0 | 112.1 | 122.3 | 133.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (63.6) | (70.9) | (121.2) | (125.7) | (128.9) | (133.3) | (131.8) | (130.4) | (128.2) | (121.2) | (109.6) | (99.1) | (43.2) | (42.7) | (34.7) | (30.2) | (25.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 310.4 | 294.4 | 246.7 | 244.0 | 235.5 | 224.3 | 219.8 | 216.8 | 215.0 | 215.3 | 222.3 | 229.8 | 284.5 | 279.8 | 283.3 | 286.0 | 301.5 | |||||||||||||||||||||||
| Total Equity | 310.4 | 294.4 | 246.7 | 244.0 | 235.5 | 224.3 | 219.8 | 216.8 | 215.0 | 215.3 | 222.3 | 229.8 | 284.5 | 279.8 | 283.3 | 286.0 | 301.5 | 298.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 70.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.0 | 15.0 |
| Net debt | (32.0) | - | - | (101.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 45.9 | 90.6 | 87.5 | 82.5 | 71.7 | 59.6 | 48.6 | 42.7 | 37.7 | 43.0 | 49.4 | 61.4 | 64.5 | 59.6 | 64.7 | 73.2 | 89.3 | 88.4 | ||||||||||||||||||||||
| Book Value | 310.4 | 294.4 | 246.7 | 244.0 | 235.5 | 224.3 | 219.8 | 216.8 | 215.0 | 215.3 | 222.3 | 229.8 | 284.5 | 279.8 | 283.3 | 286.0 | 301.5 | 298.6 | ||||||||||||||||||||||
| Tangible Book Value | (22.9) | 144.7 | 95.5 | 90.5 | 79.7 | 66.1 | 59.2 | 53.8 | 49.0 | 60.6 | 65.1 | 70.0 | 122.0 | 114.5 | 115.2 | 115.2 | 130.4 | |||||||||||||||||||||||
| 8.5 |
| 7.9 |
| 8.5 |
| 7.5 |
| 13.5 |
| 13.6 |
| 8.8 |
| 5.2 |
| 6.2 |
| 5.2 |
| 5.8 |
| 4.9 |
| 5.3 |
| 4.4 |
| 7.1 |
| 6.8 |
| 7.2 |
| 6.2 |
| 7.1 |
| 6.8 |
| 7.7 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 193.6 |
| 185.0 |
| 202.8 |
| 206.2 |
| 194.1 |
| 181.4 |
| 184.8 |
| 185.6 |
| 179.3 |
| 151.0 |
| 151.3 |
| 143.4 |
| 140.3 |
| 130.5 |
| 141.5 |
| 137.6 |
| 123.2 |
| 97.9 |
| 106.5 |
| 99.9 |
| 92.0 |
| 85.4 |
| 105.6 |
| 108.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.9 |
| 8.5 |
| 7.3 |
| 6.8 |
| 6.8 |
| 6.7 |
| 6.1 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.4 |
| 5.4 |
| 4.8 |
| 4.6 |
| 4.1 |
| 4.2 |
| 4.3 |
| 4.7 |
| 5.2 |
| 5.6 |
| 6.3 |
| 6.9 |
| 7.3 |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.8 |
| 117.8 |
| 118.2 |
| 110.1 |
| 115.9 |
| 80.7 |
| 81.2 |
| 82.5 |
| 82.5 |
| 82.5 |
| 67.4 |
| 67.4 |
| 62.3 |
| 62.3 |
| 62.3 |
| 62.3 |
| 56.1 |
| 56.1 |
| 56.1 |
| 56.1 |
| 56.1 |
| 56.1 |
| 54.3 |
| 56.2 |
| 59.2 |
| 62.2 |
| 55.7 |
| 58.6 |
| 28.2 |
| 30.2 |
| 31.2 |
| 33.2 |
| 35.1 |
| 27.4 |
| 29.0 |
| 7.8 |
| 8.6 |
| 9.4 |
| 10.2 |
| 3.0 |
| 4.1 |
| 5.3 |
| 6.7 |
| 8.3 |
| 10.1 |
| 7.9 |
| 9.1 |
| 9.8 |
| 11.0 |
| 11.4 |
| 12.7 |
| 13.9 |
| 9.1 |
| 10.1 |
| 11.2 |
| 12.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.0 |
| 42.8 |
| 43.3 |
| 44.5 |
| 45.2 |
| 36.3 |
| 48.7 |
| 48.9 |
| 52.5 |
| 52.0 |
| 52.1 |
| 52.1 |
| 50.1 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 5.2 |
| 5.2 |
| 5.3 |
| 3.3 |
| 1.4 |
| 0.5 |
| 5.1 |
| 5.3 |
| 5.7 |
| 6.0 |
| 6.3 |
| 6.1 |
| 7.3 |
| 7.5 |
| 7.8 |
| 8.1 |
| 8.3 |
| 8.6 |
| 10.5 |
| 10.8 |
| 11.2 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 427.6 |
| 441.9 |
| 449.5 |
| 442.5 |
| 415.1 |
| 417.1 |
| 358.4 |
| 360.5 |
| 339.4 |
| 342.3 |
| 324.6 |
| 298.3 |
| 287.7 |
| 223.1 |
| 220.3 |
| 207.0 |
| 183.3 |
| 179.1 |
| 174.3 |
| 170.2 |
| 166.0 |
| 188.5 |
| 193.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| 15.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.4 |
| 0.3 |
| 0.1 |
| 0.1 |
| 1.2 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.7 |
| 0.6 |
| 0.7 |
| 0.8 |
| 1.1 |
| 1.0 |
| 1.2 |
| 1.0 |
| 1.2 |
| 5.2 |
| 5.4 |
| 5.5 |
| - |
| 5.4 |
| 5.5 |
| 5.6 |
| - |
| 4.3 |
| 4.1 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.9 |
| 57.7 |
| 56.6 |
| 47.8 |
| 44.3 |
| 42.3 |
| 41.9 |
| 38.3 |
| 37.7 |
| 36.9 |
| 35.1 |
| 28.6 |
| 31.0 |
| 34.8 |
| 38.9 |
| 29.8 |
| 26.2 |
| 26.2 |
| 26.2 |
| 23.3 |
| 23.8 |
| 27.7 |
| 15.3 |
| 13.2 |
| 12.7 |
| 15.1 |
| 11.8 |
| 12.3 |
| 6.7 |
| 8.8 |
| 9.0 |
| 9.0 |
| 9.0 |
| 4.0 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.6 |
| 104.3 |
| 96.7 |
| 110.5 |
| 115.6 |
| 111.7 |
| 97.8 |
| 104.6 |
| 85.8 |
| 90.9 |
| 82.7 |
| 87.6 |
| 83.7 |
| 75.0 |
| 68.1 |
| 66.0 |
| 68.0 |
| 69.8 |
| 55.9 |
| 54.4 |
| 52.6 |
| 48.1 |
| 45.0 |
| 60.4 |
| 63.7 |
| 5.1 |
| 6.4 |
| 7.2 |
| 8.5 |
| 9.4 |
| 10.8 |
| 12.1 |
| 8.7 |
| 9.8 |
| 10.8 |
| 11.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.9 |
| 25.9 |
| 24.5 |
| 30.2 |
| 32.8 |
| 27.1 |
| 27.1 |
| 7.9 |
| 10.7 |
| 12.1 |
| 14.7 |
| 18.1 |
| 9.0 |
| 8.4 |
| 4.0 |
| 3.9 |
| 3.5 |
| 2.5 |
| 3.5 |
| 3.7 |
| 3.7 |
| 4.4 |
| 4.5 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 132.3 |
| 128.9 |
| 142.2 |
| 154.4 |
| 153.9 |
| 135.7 |
| 143.8 |
| 102.5 |
| 111.3 |
| 105.5 |
| 114.2 |
| 101.8 |
| 84.1 |
| 76.5 |
| 70.0 |
| 72.0 |
| 73.3 |
| 58.4 |
| 57.9 |
| 56.2 |
| 51.8 |
| 49.4 |
| 65.0 |
| 68.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (27.5) |
| (21.9) |
| (25.0) |
| (28.3) |
| (33.4) |
| (33.8) |
| (48.5) |
| (50.0) |
| (63.9) |
| (65.5) |
| (66.6) |
| (70.0) |
| (71.0) |
| (123.8) |
| (129.1) |
| (134.5) |
| (141.6) |
| (143.6) |
| (145.0) |
| (143.7) |
| (144.2) |
| (136.4) |
| (132.8) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.3) |
| (0.4) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.4) |
| (0.4) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 298.6 |
| 299.7 |
| 295.1 |
| 288.6 |
| 279.4 |
| 273.3 |
| 255.9 |
| 249.2 |
| 233.9 |
| 228.1 |
| 222.8 |
| 214.3 |
| 211.2 |
| 153.0 |
| 148.3 |
| 133.7 |
| 124.9 |
| 121.1 |
| 118.1 |
| 118.3 |
| 116.6 |
| 123.5 |
| 124.8 |
| 299.7 |
| 295.1 |
| 288.6 |
| 279.4 |
| 273.3 |
| 255.9 |
| 249.2 |
| 233.9 |
| 228.1 |
| 222.8 |
| 214.3 |
| 211.2 |
| 153.0 |
| 148.3 |
| 133.7 |
| 124.9 |
| 121.1 |
| 118.1 |
| 118.3 |
| 116.6 |
| 123.5 |
| 124.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (38.6) |
| (38.7) |
| 92.4 |
| 90.6 |
| 82.4 |
| 83.6 |
| 80.2 |
| 99.7 |
| 88.4 |
| 68.3 |
| 63.7 |
| 59.7 |
| 65.2 |
| 62.4 |
| 75.5 |
| 69.6 |
| 53.4 |
| 42.0 |
| 52.1 |
| 47.3 |
| 43.9 |
| 40.5 |
| 45.1 |
| 44.3 |
| 299.7 |
| 295.1 |
| 288.6 |
| 279.4 |
| 273.3 |
| 255.9 |
| 249.2 |
| 233.9 |
| 228.1 |
| 222.8 |
| 214.3 |
| 211.2 |
| 153.0 |
| 148.3 |
| 133.7 |
| 124.9 |
| 121.1 |
| 118.1 |
| 118.3 |
| 116.6 |
| 123.5 |
| 124.8 |
| 124.7 |
| 125.7 |
| 118.1 |
| 108.2 |
| 113.6 |
| 98.8 |
| 147.1 |
| 137.8 |
| 120.1 |
| 112.4 |
| 105.2 |
| 119.4 |
| 114.8 |
| 82.9 |
| 77.5 |
| 62.0 |
| 52.4 |
| 62.1 |
| 57.9 |
| 56.9 |
| 53.8 |
| 59.1 |
| 58.6 |