| (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 | - | - | - | - | - | - | - | 0.2 | 0.1 | 0.6 | 1.0 | 0.8 | 2.8 | 8.9 | 8.0 | 6.7 | 7.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | 0.2 | 0.1 | 0.6 | 1.0 | 0.8 | 2.8 | 8.9 | 8.0 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 4.8 | 4.5 | 4.2 | 5.4 | 4.9 | 3.4 | 3.9 | 3.7 | 3.5 | 3.5 | 3.2 | 3.7 | 3.7 | 3.6 | 3.4 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 7.1 | 5.4 | 5.8 | 8.6 | 7.7 | 4.4 | 4.5 | 5.2 | 5.1 | 5.3 | 5.1 | 5.4 | 5.7 | 4.8 | 5.3 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 145.8 | 136.7 | 125.8 | 135.7 | 133.5 | 123.8 | 103.4 | 70.3 | 61.3 | 33.6 | 30.3 | 30.5 | 13.0 | 13.0 | 13.0 | ||
| Common Equity | |||||||||||||||||
| Common Stock | 51.7 | 51.2 | 50.1 | 49.1 | 41.9 | 40.8 | 40.4 | 40.0 | 36.2 | 23.9 | 23.7 | 23.6 | 23.5 | 23.4 | 23.1 | 11.4 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 148.6 | 137.5 | 136.8 | 137.0 | 140.5 | 123.8 | 103.4 | 70.3 | 61.3 | 33.6 | 30.3 | 30.5 | 13.0 | 13.0 | 28.0 | 28.0 | |
| (in millions of USD) | 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 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 6.7 |
| 7.4 |
| 3.3 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 1.0 | 1.1 | 0.6 | 1.0 | 1.0 | 0.9 | 0.7 | 0.7 | 1.6 | 1.5 | 1.2 | 1.1 | 0.9 | 1.4 | 1.3 | 1.2 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 23.3 | 25.1 | 26.8 | 35.5 | 25.1 | 14.4 | 16.4 | 15.5 | 15.7 | 15.5 | 16.1 | 21.0 | 22.2 | 30.2 | 31.0 | 31.7 | - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | 20.7 | 21.1 | 17.2 | 13.8 | 64.9 | 57.5 | 47.4 | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 13.8 | 64.9 | 57.5 | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.3 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.6 | 0.8 | 1.2 | 1.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 31.6 | 33.6 | 29.4 | 24.9 | 73.3 | 68.8 | 60.0 | 0.5 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Total Non-Current Assets | - | - | - | - | - | - | 60.0 | 38.1 | 19.5 | 17.9 | 11.1 | 9.4 | 4.6 | 8.7 | 8.8 | 7.6 | - |
| Total Assets | 329.8 | 320.7 | 303.7 | 290.3 | 310.1 | 281.7 | 258.4 | 219.6 | 183.1 | 165.6 | 145.8 | 139.1 | 124.5 | 129.8 | 125.5 | 120.7 | - |
| 4.6 |
| - |
| Short Term Debt | 2.8 | 0.8 | 11.0 | 1.3 | 7.0 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 15.0 | 0.0 | - |
| Deferred Revenue Current | 1.9 | 1.9 | 2.0 | 1.4 | 1.5 | 1.6 | 0.9 | 1.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 5.3 | 5.0 | 4.7 | 3.7 | 3.8 | 3.6 | 3.4 | 3.1 | 3.0 | 3.2 | 2.8 | 2.2 | 2.1 | 2.1 | 2.1 | 2.1 | - |
| Other Current Liabilities | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 22.5 | 28.7 | 32.9 | 22.3 | 26.0 | 16.6 | 21.6 | 24.1 | 14.4 | 28.5 | 23.2 | 20.4 | 29.5 | 29.5 | 31.0 | 17.9 | - |
| 28.0 |
| - |
| Operating Lease Liabilities Non-Current | 0.3 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 2.3 | 1.9 | 2.0 | 3.2 | 14.9 | 14.0 | 13.0 | 12.6 | 23.1 | 19.0 | 14.6 | 14.6 | 14.3 | 11.9 | 9.9 | 7.9 | - |
| Pension Obligations | 0.2 | 0.1 | 0.0 | 0.3 | 0.9 | 6.1 | 6.9 | 3.9 | 8.2 | 13.8 | 10.7 | 8.5 | 5.6 | 12.5 | 11.3 | - | - |
| Other Non-Current Liabilities | 0.3 | 0.3 | 0.3 | 0.0 | 50.9 | 52.4 | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | 50.3 | 45.6 | 47.4 | 47.8 | 39.5 | 36.4 | 32.6 | 36.5 | 32.7 | 28.5 | - |
| Total Liabilities | 216.3 | 212.6 | 203.0 | 197.2 | 210.4 | 192.8 | 175.3 | 140.0 | 123.1 | 109.9 | 93.0 | 87.1 | 75.0 | 79.1 | 76.8 | 74.4 | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 12.3 | 7.6 | 4.0 | 0.5 | 39.7 | 35.7 | 30.8 | 27.4 | 24.7 | 24.7 | 22.8 | 21.3 | 20.1 | 23.9 | 22.9 | 21.3 | - |
| Accumulated Other Comprehensive Income | 0.3 | 1.3 | 2.3 | 2.0 | (1.5) | (3.4) | (2.5) | (0.9) | (1.2) | (2.5) | (2.3) | (1.1) | (2.2) | (4.0) | (4.0) | (3.9) | (2.9) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 113.6 | 108.1 | 100.7 | 93.1 | 99.7 | 88.9 | 83.1 | 79.6 | 60.0 | 55.7 | 52.8 | 52.0 | 49.5 | 50.7 | 48.8 | 46.3 | 44.8 |
| Total Equity | 113.6 | 108.1 | 100.7 | 93.1 | 99.7 | 88.9 | 83.1 | 79.6 | 60.0 | 55.7 | 52.8 | 52.0 | 49.5 | 50.7 | 48.8 | 46.3 | 44.8 |
| - |
| Net debt | - | - | - | - | - | - | - | 70.1 | 61.2 | 33.0 | 29.3 | 29.7 | 10.2 | 4.1 | 20.0 | 21.3 | - |
| Working Capital | 0.8 | (3.6) | (6.1) | 13.2 | (0.9) | (2.1) | (5.2) | (8.5) | 1.3 | (13.0) | (7.1) | 0.7 | (7.2) | 0.7 | (0.0) | 13.8 | - |
| Book Value | 113.6 | 108.1 | 100.7 | 93.1 | 99.7 | 88.9 | 83.1 | 79.6 | 60.0 | 55.7 | 52.8 | 52.0 | 49.5 | 50.7 | 48.8 | 46.3 | 44.8 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 0.0 |
| 0.2 |
| 1.2 |
| 4.8 |
| 0.3 |
| 0.1 |
| 0.8 |
| 0.5 |
| 0.2 |
| 0.6 |
| 0.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.0 | 0.0 | 0.2 | 1.2 | 4.8 | 0.3 | 0.1 | 0.8 | 0.5 | 0.2 | 0.6 | 0.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 13.1 | 16.3 | 4.8 | 6.2 | 13.6 | 15.9 | 4.5 | 5.2 | 9.5 | 13.2 | 4.2 | 4.7 | 10.1 | 21.0 | 5.4 | 6.8 | 11.0 | 11.8 | 4.9 | 4.8 | 9.8 | 9.8 | 3.4 | 3.3 | 5.5 | 10.1 | 3.9 | 5.3 | 11.9 | 11.7 | 3.9 | 4.0 | 8.8 | 10.9 | 3.5 | 4.7 | 10.3 | 11.4 | 3.5 | 4.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 2.4 | 2.2 | 1.0 | 1.5 | 2.2 | 2.3 | 1.1 | 1.6 | 2.3 | 2.1 | 0.6 | 1.1 | 1.9 | 2.1 | 1.0 | 1.8 | 4.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 25.7 | 32.2 | 23.3 | 21.6 | 25.8 | 35.9 | 25.1 | 25.4 | 28.5 | 34.8 | 26.8 | 25.8 | 32.4 | 47.8 | 35.5 | 35.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | 21.9 | 21.3 | 20.7 | 20.9 | 21.0 | 21.1 | 21.1 | 20.2 | 19.9 | 18.7 | 17.2 | 15.6 | 15.1 | 14.6 | 13.8 | 15.6 | 15.1 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28.2 | 27.3 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | 0.3 | 0.3 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.3 | 0.3 | 0.6 | 0.8 | 0.8 | 0.8 | 0.8 | 1.0 | 1.0 | 1.1 | 1.2 | 0.8 | 0.9 | 1.0 | 1.1 | 0.2 | 0.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 32.5 | 31.8 | 31.6 | 32.6 | 33.1 | 33.7 | 33.6 | 30.8 | 30.7 | 29.6 | 29.4 | 25.9 | 24.8 | 25.3 | 24.9 | 39.0 | 37.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 337.1 | 341.0 | 329.8 | 324.8 | 326.4 | 335.2 | 320.7 | 314.2 | 313.4 | 314.7 | 303.7 | 294.8 | 296.5 | 308.0 | 290.3 | 298.7 | 288.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 6.0 | 9.4 | 7.1 | 6.7 | 6.0 | 8.6 | 5.4 | 6.8 | 5.4 | 6.1 | 5.8 | 5.7 | 7.2 | 11.1 | 8.6 | 9.1 | 5.8 | 6.2 | 7.7 | 5.4 | 4.6 | 5.5 | 4.4 | 4.2 | 4.1 | 4.7 | 4.5 | 3.9 | 5.3 | 6.8 | 5.2 | 6.8 | 5.5 | 7.2 | 5.1 | 5.7 | 5.6 | 6.7 | 5.3 | 5.1 |
| Short Term Debt | 17.8 | 17.8 | 2.8 | 2.5 | 26.6 | 26.2 | 0.8 | 0.4 | 0.8 | 33.9 | 11.0 | 11.1 | 25.1 | 24.7 | 1.3 | 0.9 | 19.7 | 28.5 | ||||||||||||||||||||||
| Deferred Revenue Current | 0.8 | 1.8 | 1.9 | 1.0 | 1.0 | 2.0 | 1.9 | 1.1 | 0.9 | 1.9 | 2.0 | 1.1 | 0.7 | 1.3 | 1.4 | 0.7 | 0.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 3.7 | 3.2 | 5.3 | 3.8 | 3.4 | 3.1 | 5.0 | 3.5 | 3.2 | 3.0 | 4.7 | 3.3 | 3.0 | 2.4 | 3.7 | 2.8 | 2.8 | 2.5 | ||||||||||||||||||||||
| Other Current Liabilities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 37.3 | 40.1 | 22.5 | 20.7 | 45.5 | 64.3 | 28.7 | 23.8 | 21.7 | 64.2 | 32.9 | 27.3 | 43.6 | 60.2 | 22.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 128.9 | 138.0 | 145.8 | 139.7 | 115.2 | 111.3 | 136.7 | 136.3 | 135.9 | 102.5 | 125.8 | 126.3 | 112.8 | 113.3 | 135.7 | 130.3 | 104.8 | 124.8 | 133.5 | 123.2 | 120.8 | 126.1 | 123.8 | 116.3 | 112.2 | 113.8 | 103.4 | 90.5 | 86.9 | 89.1 | 70.3 | 57.1 | 55.5 | 69.8 | 61.3 | 53.1 | 50.1 | 41.1 | 33.6 | 32.8 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | 0.3 | 0.3 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 3.2 | 3.2 | 2.3 | 1.7 | 1.9 | 2.1 | 1.9 | 1.9 | 2.2 | 2.0 | 2.0 | 3.2 | 3.2 | 3.3 | 3.2 | 6.0 | 5.9 | |||||||||||||||||||||||
| Pension Obligations | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.1 | 0.0 | 0.5 | 0.4 | 0.4 | 0.3 | 0.8 | 0.9 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 39.8 | 39.6 | 0.0 | 41.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 213.0 | 224.6 | 216.3 | 208.5 | 208.6 | 223.4 | 212.6 | 205.4 | 202.8 | 211.2 | 203.0 | 193.8 | 196.2 | 213.1 | 197.2 | 193.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 52.0 | 51.8 | 51.7 | 51.6 | 51.5 | 51.3 | 51.2 | 51.0 | 50.9 | 50.3 | 50.1 | 50.0 | 49.6 | 49.3 | 49.1 | 49.0 | 48.9 | 41.9 | 41.9 | 41.6 | 41.1 | 40.9 | 40.8 | 40.7 | 40.7 | 40.5 | 40.4 | 40.3 | 40.2 | 40.1 | 40.0 | 39.9 | 39.9 | 36.3 | 36.2 | 36.2 | 36.1 | 24.0 | 23.9 | 23.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 21.4 | 14.9 | 12.3 | 14.6 | 16.2 | 10.7 | 7.6 | 9.5 | 11.4 | 7.0 | 4.0 | 4.9 | 6.2 | 1.8 | 0.5 | 13.9 | 15.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.3 | 0.1 | 0.3 | 0.9 | 1.2 | 1.5 | 1.3 | 1.3 | 1.5 | 1.2 | 2.3 | 1.8 | 1.3 | 1.8 | 2.0 | 1.5 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 124.1 | 116.4 | 113.6 | 116.3 | 117.8 | 111.8 | 108.1 | 108.8 | 110.5 | 103.5 | 100.7 | 100.9 | 100.3 | 94.9 | 93.1 | 105.6 | 105.5 | |||||||||||||||||||||||
| Total Equity | 124.1 | 116.4 | 113.6 | 116.3 | 117.8 | 111.8 | 108.1 | 108.8 | 110.5 | 103.5 | 100.7 | 100.9 | 100.3 | 94.9 | 93.1 | 105.6 | 105.5 | 102.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 146.8 | 155.8 | 148.6 | 142.3 | 141.8 | 137.5 | 137.5 | 136.7 | 136.7 | 136.3 | 136.8 | 137.4 | 137.9 | 138.0 | 137.0 | 131.2 | 124.5 | 153.3 | 140.5 | 130.2 | 127.8 | 133.1 | 123.8 | 116.3 | 112.2 | 113.8 | 103.4 | 90.5 | 86.9 | 89.1 | 70.3 | 57.1 | 55.5 | 69.8 | 61.3 | 53.1 | 50.1 | 41.1 | 33.6 | 32.8 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (11.6) | (7.9) | 0.8 | 0.9 | (19.7) | (28.4) | (3.6) | 1.6 | 6.8 | (29.4) | (6.1) | (1.5) | (11.3) | (12.3) | 13.2 | 14.5 | (4.1) | (12.3) | ||||||||||||||||||||||
| Book Value | 124.1 | 116.4 | 113.6 | 116.3 | 117.8 | 111.8 | 108.1 | 108.8 | 110.5 | 103.5 | 100.7 | 100.9 | 100.3 | 94.9 | 93.1 | 105.6 | 105.5 | 102.3 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 1.0 |
| 1.3 |
| 1.9 |
| 1.8 |
| 0.9 |
| 1.3 |
| 1.6 |
| 1.6 |
| 0.7 |
| 1.5 |
| 1.7 |
| 1.8 |
| 1.0 |
| 1.5 |
| 1.8 |
| 1.8 |
| 1.6 |
| 1.3 |
| 1.6 |
| 2.0 |
| 1.5 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.5 |
| 32.4 |
| 25.1 |
| 14.9 |
| 16.6 |
| 20.9 |
| 14.4 |
| 12.5 |
| 16.6 |
| 21.2 |
| 16.4 |
| 13.3 |
| 18.4 |
| 22.3 |
| 15.5 |
| 13.1 |
| 18.5 |
| 21.9 |
| 15.7 |
| 13.1 |
| 15.6 |
| 21.5 |
| 15.5 |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.9 |
| 64.9 |
| 62.5 |
| 60.5 |
| 60.4 |
| 57.5 |
| 54.9 |
| 52.3 |
| 49.4 |
| 47.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.9 |
| 64.9 |
| 62.5 |
| 60.5 |
| - |
| 57.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.4 |
| 73.3 |
| 74.0 |
| 71.9 |
| 71.7 |
| 68.8 |
| 66.7 |
| 64.3 |
| 0.4 |
| 60.0 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.6 |
| 60.0 |
| 53.4 |
| 45.6 |
| 42.3 |
| 38.1 |
| 34.5 |
| 24.4 |
| 22.5 |
| 19.5 |
| 20.4 |
| 19.9 |
| 18.7 |
| 17.9 |
| 14.7 |
| 323.2 |
| 310.1 |
| 296.9 |
| 292.2 |
| 294.4 |
| 281.7 |
| 273.3 |
| 270.6 |
| 268.2 |
| 258.4 |
| 244.4 |
| 238.0 |
| 234.7 |
| 219.6 |
| 208.8 |
| 198.5 |
| 196.3 |
| 183.1 |
| 178.5 |
| 177.1 |
| 176.0 |
| 165.6 |
| 155.1 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.5 |
| 0.8 |
| 0.9 |
| 2.0 |
| 1.6 |
| 1.1 |
| 1.4 |
| 0.8 |
| 0.9 |
| 0.6 |
| 0.5 |
| 0.8 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 2.8 |
| 2.7 |
| 2.4 |
| 3.6 |
| 2.6 |
| 2.7 |
| 2.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 2.8 |
| 3.8 |
| 2.5 |
| 2.6 |
| 2.0 |
| 3.0 |
| 2.5 |
| 2.6 |
| 2.0 |
| 3.2 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.1 |
| 36.6 |
| 44.8 |
| 26.0 |
| 21.6 |
| 20.8 |
| 22.5 |
| 16.6 |
| 15.1 |
| 17.2 |
| 17.5 |
| 21.6 |
| 23.5 |
| 21.4 |
| 19.4 |
| 24.1 |
| 24.6 |
| 16.1 |
| 17.9 |
| 14.4 |
| 15.7 |
| 18.6 |
| 28.8 |
| 28.5 |
| 23.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.3 |
| 14.9 |
| 14.9 |
| 15.0 |
| 14.7 |
| 14.0 |
| 13.7 |
| 13.0 |
| 13.4 |
| 13.0 |
| 12.1 |
| 12.0 |
| 12.8 |
| 12.6 |
| 11.6 |
| 11.4 |
| 11.5 |
| 23.1 |
| 20.6 |
| 19.2 |
| 20.0 |
| 19.0 |
| 17.4 |
| 0.9 |
| 0.9 |
| 5.9 |
| 6.0 |
| 6.1 |
| 6.1 |
| 5.8 |
| 6.1 |
| 6.9 |
| 6.9 |
| 3.8 |
| 3.7 |
| 3.6 |
| 3.9 |
| 7.2 |
| 7.7 |
| 7.7 |
| 8.2 |
| 13.6 |
| 13.6 |
| 13.5 |
| 13.8 |
| 10.5 |
| 41.5 |
| 51.4 |
| 50.9 |
| 53.3 |
| 53.0 |
| 53.1 |
| 52.4 |
| 51.7 |
| 50.9 |
| - |
| 50.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.5 |
| 50.3 |
| 45.7 |
| 44.7 |
| 45.2 |
| 45.6 |
| 47.7 |
| 47.6 |
| 47.3 |
| 47.4 |
| 50.1 |
| 48.5 |
| 48.8 |
| 47.8 |
| 42.7 |
| 182.9 |
| 220.9 |
| 210.4 |
| 198.0 |
| 194.6 |
| 201.8 |
| 192.8 |
| 183.1 |
| 180.3 |
| 181.8 |
| 175.3 |
| 159.7 |
| 153.0 |
| 153.7 |
| 140.0 |
| 129.3 |
| 119.2 |
| 135.0 |
| 123.1 |
| 118.9 |
| 117.1 |
| 118.7 |
| 109.9 |
| 98.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.6 |
| 39.7 |
| 41.2 |
| 42.1 |
| 38.9 |
| 35.7 |
| 37.4 |
| 37.7 |
| 33.4 |
| 30.8 |
| 31.7 |
| 31.9 |
| 28.5 |
| 27.4 |
| 27.8 |
| 27.9 |
| 25.7 |
| 24.7 |
| 25.6 |
| 26.1 |
| 25.9 |
| 24.7 |
| 25.5 |
| 0.3 |
| (1.2) |
| (1.5) |
| (2.8) |
| (2.8) |
| (3.3) |
| (3.4) |
| (3.5) |
| (3.4) |
| (2.2) |
| (2.5) |
| (1.5) |
| (1.0) |
| (1.0) |
| (0.9) |
| (1.1) |
| (1.1) |
| (1.2) |
| (1.2) |
| (2.3) |
| (2.3) |
| (2.4) |
| (2.5) |
| (2.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.3 |
| 99.7 |
| 98.8 |
| 97.6 |
| 92.5 |
| 88.9 |
| 90.3 |
| 90.3 |
| 86.4 |
| 83.1 |
| 84.7 |
| 85.0 |
| 81.0 |
| 79.6 |
| 79.4 |
| 79.3 |
| 61.3 |
| 60.0 |
| 59.7 |
| 60.0 |
| 57.3 |
| 55.7 |
| 56.5 |
| 99.7 |
| 98.8 |
| 97.6 |
| 92.5 |
| 88.9 |
| 90.3 |
| 90.3 |
| 86.4 |
| 83.1 |
| 84.7 |
| 85.0 |
| 81.0 |
| 79.6 |
| 79.4 |
| 79.3 |
| 61.3 |
| 60.0 |
| 59.7 |
| 60.0 |
| 57.3 |
| 55.7 |
| 56.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.9 |
| 89.1 |
| 70.1 |
| 55.9 |
| 50.6 |
| 69.5 |
| 61.2 |
| 52.3 |
| 49.6 |
| 41.0 |
| 33.0 |
| 31.9 |
| (0.9) |
| (6.7) |
| (4.2) |
| (1.6) |
| (2.1) |
| (2.5) |
| (0.6) |
| 3.7 |
| (5.2) |
| (10.3) |
| (3.0) |
| 2.9 |
| (8.5) |
| (11.4) |
| 2.4 |
| 4.0 |
| 1.3 |
| (2.6) |
| (2.9) |
| (7.3) |
| (13.0) |
| (10.4) |
| 99.7 |
| 98.8 |
| 97.6 |
| 92.5 |
| 88.9 |
| 90.3 |
| 90.3 |
| 86.4 |
| 83.1 |
| 84.7 |
| 85.0 |
| 81.0 |
| 79.6 |
| 79.4 |
| 79.3 |
| 61.3 |
| 60.0 |
| 59.7 |
| 60.0 |
| 57.3 |
| 55.7 |
| 56.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |