| (in millions of USD) | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 0.5 | 0.1 | 0.0 | 0.2 | 0.0 | 0.4 | 0.1 | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.3 | 0.2 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.5 | 0.1 | 0.0 | 0.2 | 0.0 | 0.4 | 0.1 | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||
| Accounts Receivable | 0.6 | 0.3 | 0.6 | 0.5 | 0.4 | 0.7 | 1.1 | 0.7 | 1.2 | 1.3 | 3.0 | 1.2 | 1.2 | - |
| Current Assets | ||||||||||||||
| Inventory | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | - | - | - | 0.0 | 0.0 | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 0.8 | 0.8 | 0.8 | 1.7 | 2.9 | 4.1 | 4.0 | 4.0 | 5.1 | 6.3 | 6.2 | 2.7 | 1.5 | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 0.9 | 0.8 | 1.0 | 0.5 | 0.8 | 1.2 | 1.8 | 1.4 | 1.6 | 1.4 | 1.7 | 1.5 | 1.3 | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 1.8 | 1.8 | 1.8 | 6.8 | 3.6 | 4.7 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| 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 | 0.0 | 0.0 | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 2.3 | 2.4 | 2.3 | 6.8 | 3.8 | 4.9 | 0.8 | 0.8 | - | - | - | - | - | - |
| Net debt | ||||||||||||||
| (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 | 0.2 | 0.2 | 0.0 | 0.5 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | |||||||||||||||||||||||||
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.2 |
| 0.3 |
| 0.0 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | 0.1 | - | - | - | 1.0 | - | - | - | - | - |
| Total Current Assets | 1.2 | 0.6 | 1.1 | 1.0 | 0.8 | 1.5 | 2.2 | 1.3 | 3.0 | 2.3 | 3.7 | 4.2 | 1.6 | - |
| Accumulated Depreciation | 0.7 | 0.7 | 0.8 | 1.3 | 2.3 | 3.5 | 3.2 | 2.7 | 2.3 | 2.0 | 1.3 | 0.9 | 0.8 | - |
| Property,Plant & Equipment Net | 0.0 | 0.0 | 0.0 | 0.4 | 0.5 | 0.6 | 0.8 | 1.3 | 2.8 | 4.3 | 4.8 | 1.8 | 0.8 | - |
| Long Term Investments | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | 0.3 | 0.3 | 0.0 | - | - | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - |
| Intangible Assets | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.7 | 0.8 | 0.4 | 0.4 | 0.5 | - |
| Operating Lease Right Of Use Assets | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 3.7 | 3.3 | - | - | - | - | - | - |
| Other Non-Current Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1.5 | 0.9 | 1.6 | 2.2 | 2.2 | 3.1 | 3.8 | 3.8 | 6.5 | 7.4 | 9.0 | 6.4 | 2.8 | - |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| 0.2 |
| 0.2 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 1.1 | 0.8 | 0.5 | 0.5 | 0.3 | 0.3 | 0.5 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 4.8 | 3.8 | 3.0 | 2.2 | 1.7 | 1.5 | 1.4 | 1.3 | 1.4 | 0.9 | 0.9 | 0.9 | 0.5 | - |
| Other Current Liabilities | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 14.5 | 12.2 | 10.5 | 8.5 | 10.6 | 8.7 | 7.5 | 6.5 | 6.8 | 5.0 | 4.7 | 3.6 | 3.0 | - |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | 2.3 | 1.1 | 1.4 | 2.4 | 1.2 | 0.1 | 0.3 | 0.3 | 0.4 | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | 0.4 | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 16.4 | 14.1 | 12.6 | 10.4 | 10.9 | 9.3 | 8.0 | 7.1 | 8.8 | 6.5 | 5.2 | 4.4 | 4.0 | - |
| 23.1 |
| 23.0 |
| 23.0 |
| 23.0 |
| 23.0 |
| 22.7 |
| 22.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (36.2) | (34.4) | (32.0) | (29.4) | (29.7) | (27.0) | (24.4) | (21.5) | (19.3) | (15.4) | (12.5) | (12.2) | (11.6) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | (2.0) | (1.9) | (1.9) | (1.9) | (2.1) | (2.0) | (2.4) | (2.7) | (2.2) | (1.4) | (0.9) | (0.4) | (0.2) | - |
| Total Stockholders Equity | (13.0) | (11.3) | (9.0) | (6.3) | (6.7) | (4.3) | (1.8) | (0.6) | (0.1) | 2.4 | 4.7 | 2.4 | (1.2) | (2.0) |
| Total Equity | (15.0) | (13.3) | (10.9) | (8.2) | (8.7) | (6.3) | (4.2) | (3.3) | (2.3) | 1.0 | 3.8 | 2.0 | (1.2) | (2.0) |
| 1.8 |
| 2.3 |
| 2.3 |
| 6.6 |
| 3.7 |
| 4.5 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | (13.3) | (11.6) | (9.4) | (7.5) | (9.7) | (7.1) | (5.4) | (5.2) | (3.8) | (2.7) | (1.0) | 0.6 | (1.4) | - |
| Book Value | (13.0) | (11.3) | (9.0) | (6.3) | (6.7) | (4.3) | (1.8) | (0.6) | (0.1) | 2.4 | 4.7 | 2.4 | (1.2) | (2.0) |
| Tangible Book Value | (13.0) | (11.6) | (9.3) | (6.7) | (7.1) | (4.7) | (2.6) | (1.5) | (1.1) | 1.4 | 4.3 | 2.1 | (1.7) | - |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.1 |
| - |
| 0.1 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.2 | 0.2 | 0.0 | 0.5 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.0 | 0.2 | 0.2 | 0.1 | - | 0.1 | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 0.7 | 0.3 | 1.0 | 0.6 | 0.5 | 0.4 | 0.4 | 0.3 | 0.4 | 0.5 | 0.2 | 0.6 | 0.9 | 0.5 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.3 | 0.3 | - | 0.5 | 0.5 | - | 1.1 | 1.3 | 1.3 | 0.7 | 0.7 | 0.9 | 0.7 | 2.3 | 1.2 | 1.9 | 1.1 | 1.7 | 1.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 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 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 0.2 | 0.1 | 0.3 | 0.1 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1.1 | 0.6 | 1.3 | 1.2 | 0.9 | 0.8 | 0.7 | 0.6 | 0.6 | 0.8 | 0.8 | 1.1 | 1.2 | 1.0 | 1.1 | 1.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 0.8 | 1.4 | 1.8 | 1.8 | 1.7 | 1.8 | 2.8 | 2.9 | 2.9 | 4.0 | 4.1 | 4.0 | - | 4.1 | 4.1 | - | 4.0 | 4.1 | 4.0 | 4.0 | 4.0 | 4.9 | 5.2 | 5.6 | 5.1 | 6.4 | 6.4 | 6.4 | 6.3 |
| Accumulated Depreciation | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 1.1 | 1.4 | 1.3 | 1.3 | 1.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 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 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1.3 | 0.9 | 1.6 | 1.5 | 1.2 | 1.0 | 1.0 | 0.9 | 1.1 | 1.3 | 1.3 | 1.6 | 2.3 | 2.1 | 2.3 | 2.2 | 2.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1.4 | 1.1 | 1.5 | 0.9 | 1.2 | 1.1 | 1.2 | 0.8 | 0.8 | 0.8 | 0.8 | 1.0 | 0.9 | 0.9 | 0.6 | 0.5 | 0.7 | 0.8 | 1.0 | 1.1 | 1.1 | 1.0 | 1.2 | - | 1.4 | 1.7 | - | 1.8 | 1.7 | 2.0 | 1.6 | 1.4 | 1.4 | 2.0 | 2.3 | 1.6 | 1.8 | 1.0 | 1.5 | 1.4 |
| Short Term Debt | 9.1 | 8.9 | 8.7 | 9.2 | 8.9 | 8.6 | 8.4 | 8.2 | 8.2 | 8.2 | 8.2 | 7.5 | 7.4 | 6.8 | 6.8 | 6.7 | 6.5 | 6.6 | ||||||||||||||||||||||
| Deferred Revenue Current | 1.0 | 1.0 | 1.1 | 1.1 | 0.7 | 0.7 | 0.6 | 0.8 | 0.7 | 0.5 | 0.4 | 0.5 | 0.5 | 0.3 | 0.5 | 0.5 | 0.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 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 | ||||||||||||||||||||||||
| Accrued Expenses | 5.5 | 5.2 | 5.0 | 4.8 | 4.5 | 4.2 | 4.0 | 3.8 | 3.6 | 3.4 | 3.1 | 3.0 | 2.8 | 2.7 | 2.4 | 2.2 | 2.1 | 2.3 | ||||||||||||||||||||||
| Other Current Liabilities | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | 0.1 | 0.1 | |||||||||||||||||||||||
| Total Current Liabilities | 15.6 | 14.7 | 14.8 | 14.5 | 14.0 | 13.4 | 12.7 | 12.2 | 11.7 | 11.4 | 11.0 | 10.5 | 10.0 | 9.2 | 8.8 | 8.5 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | - | 1.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 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 | 0.3 | 0.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | 1.2 | 1.1 | 2.1 | 2.3 | 2.8 | 0.6 | 0.5 | 1.1 | 0.6 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 17.5 | 16.6 | 16.7 | 16.4 | 16.0 | 15.4 | 14.6 | 14.1 | 13.7 | 13.5 | 13.0 | 12.6 | 12.1 | 11.3 | 10.9 | 10.4 | ||||||||||||||||||||||||
| 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 23.4 | 23.4 | 23.3 | 23.1 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | |||||||||||||||||||||||
| Retained Earnings | (37.7) | (37.2) | (36.6) | (36.2) | (35.9) | (35.4) | (34.7) | (34.4) | (33.7) | (33.2) | (32.8) | (32.0) | (30.9) | (30.3) | (29.8) | (29.4) | (28.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | (2.0) | (2.0) | (2.0) | (2.0) | (2.0) | (2.0) | (2.0) | (1.9) | (1.9) | (1.9) | (1.9) | (1.9) | (1.9) | (1.9) | (1.9) | (1.9) | (1.9) | |||||||||||||||||||||||
| Total Stockholders Equity | (14.2) | (13.8) | (13.2) | (13.0) | (12.8) | (12.4) | (11.7) | (11.3) | (10.6) | (10.2) | (9.7) | (9.0) | (7.8) | (7.2) | (6.7) | (6.3) | (5.9) | |||||||||||||||||||||||
| Total Equity | (16.2) | (15.7) | (15.2) | (15.0) | (14.8) | (14.3) | (13.6) | (13.3) | (12.6) | (12.1) | (11.7) | (10.9) | (9.7) | (9.1) | (8.6) | (8.2) | (7.7) | (9.7) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 10.9 | 10.7 | 10.6 | 11.0 | 10.7 | 10.4 | 8.4 | 10.0 | 8.2 | 8.2 | 8.2 | 7.5 | 7.4 | 6.8 | 6.8 | 6.7 | 6.5 | 6.6 | 6.7 | 5.8 | - | - | - | - | - | 1.2 | - | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 10.7 | 10.5 | 10.5 | 10.5 | 10.7 | 10.4 | 8.3 | 10.0 | 8.1 | 8.2 | 8.1 | 7.4 | 7.2 | 6.8 | 6.8 | 6.5 | 6.3 | 6.4 | 6.6 | |||||||||||||||||||||
| Working Capital | (14.5) | (14.0) | (13.5) | (13.3) | (13.1) | (12.6) | (11.9) | (11.6) | (11.0) | (10.6) | (10.2) | (9.4) | (8.8) | (8.2) | (7.6) | (7.5) | (7.3) | |||||||||||||||||||||||
| Book Value | (14.2) | (13.8) | (13.2) | (13.0) | (12.8) | (12.4) | (11.7) | (11.3) | (10.6) | (10.2) | (9.7) | (9.0) | (7.8) | (7.2) | (6.7) | (6.3) | (5.9) | (7.6) | ||||||||||||||||||||||
| Tangible Book Value | (14.2) | (13.8) | (13.2) | (13.0) | (12.8) | (12.4) | (11.7) | (11.4) | (10.7) | (10.2) | (9.8) | (9.0) | (8.2) | (7.6) | (7.1) | (6.7) | (6.3) | |||||||||||||||||||||||
| 0.4 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.4 |
| - |
| 0.5 |
| 0.6 |
| - |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.7 |
| 0.3 |
| 0.4 |
| 0.6 |
| 1.0 |
| 0.5 |
| 0.5 |
| 0.9 |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.0 |
| 1.2 |
| 0.8 |
| 1.3 |
| 1.3 |
| 1.5 |
| - |
| 1.4 |
| 1.3 |
| - |
| 2.2 |
| 2.1 |
| 2.0 |
| 1.7 |
| 1.3 |
| 1.9 |
| 2.9 |
| 3.7 |
| 3.0 |
| 2.6 |
| 2.3 |
| 3.1 |
| 2.3 |
| 2.3 |
| 2.4 |
| 2.3 |
| 3.4 |
| 3.5 |
| 3.4 |
| - |
| 3.4 |
| 3.4 |
| - |
| 3.2 |
| 3.1 |
| 3.0 |
| 2.9 |
| 2.7 |
| 2.7 |
| 2.6 |
| 2.8 |
| 2.3 |
| 2.4 |
| 2.3 |
| 2.1 |
| 2.0 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.5 |
| - |
| 0.7 |
| 0.7 |
| - |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.3 |
| 2.2 |
| 2.6 |
| 2.8 |
| 2.8 |
| 4.0 |
| 4.1 |
| 4.3 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| 0.5 |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.2 |
| 0.5 |
| 0.5 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.4 |
| - |
| 0.5 |
| 0.5 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.5 |
| 2.2 |
| 2.8 |
| 2.9 |
| 3.0 |
| - |
| 3.1 |
| 3.0 |
| - |
| 3.8 |
| 3.9 |
| 4.2 |
| 4.1 |
| 3.8 |
| 5.7 |
| 5.0 |
| 6.0 |
| 6.5 |
| 8.1 |
| 8.0 |
| 8.2 |
| 7.4 |
| 6.7 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.5 |
| - |
| 0.2 |
| 0.2 |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.0 |
| 1.8 |
| 1.7 |
| 1.6 |
| - |
| 1.6 |
| 1.5 |
| - |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.2 |
| 1.3 |
| 1.2 |
| 1.7 |
| 1.5 |
| 1.4 |
| 0.9 |
| 0.9 |
| 1.0 |
| 0.9 |
| 0.7 |
| 0.7 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| 10.8 |
| 10.6 |
| 10.6 |
| 10.1 |
| 9.6 |
| 9.2 |
| - |
| 7.9 |
| 7.5 |
| - |
| 7.5 |
| 7.4 |
| 7.7 |
| 7.2 |
| 6.5 |
| 4.8 |
| 7.2 |
| 7.6 |
| 6.8 |
| 5.8 |
| 5.1 |
| 5.4 |
| 5.0 |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| - |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 1.8 |
| 1.4 |
| 0.3 |
| 0.1 |
| 0.4 |
| - |
| 2.2 |
| 0.0 |
| - |
| 1.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| 12.0 |
| 11.6 |
| 10.9 |
| 10.8 |
| 10.3 |
| 9.8 |
| - |
| 8.7 |
| 8.3 |
| - |
| 8.0 |
| 8.1 |
| 8.3 |
| 7.7 |
| 7.1 |
| 6.7 |
| 9.1 |
| 9.6 |
| 8.8 |
| 7.4 |
| 6.5 |
| 6.8 |
| 6.5 |
| 23.0 |
| 23.0 |
| 23.0 |
| 22.8 |
| 22.7 |
| 22.7 |
| - |
| 22.6 |
| - |
| - |
| 22.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (30.6) |
| (30.0) |
| (29.7) |
| (28.8) |
| (28.2) |
| (27.6) |
| - |
| (26.4) |
| (25.9) |
| - |
| (24.4) |
| (24.3) |
| (23.2) |
| (22.2) |
| (21.5) |
| (19.4) |
| (20.9) |
| (19.6) |
| (19.3) |
| (16.8) |
| (16.1) |
| (15.3) |
| (15.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| (2.1) |
| (2.1) |
| (2.1) |
| (2.1) |
| (2.1) |
| - |
| (2.0) |
| (1.9) |
| - |
| (2.4) |
| (2.5) |
| (2.7) |
| (2.7) |
| (2.7) |
| (2.3) |
| (2.3) |
| (2.2) |
| (2.2) |
| (1.6) |
| (1.6) |
| (1.5) |
| (1.4) |
| (7.6) |
| (7.0) |
| (6.7) |
| (5.9) |
| (5.4) |
| (4.8) |
| - |
| (3.7) |
| (3.3) |
| - |
| (1.8) |
| (1.8) |
| (1.4) |
| (0.9) |
| (0.6) |
| 1.3 |
| (0.7) |
| (0.1) |
| (0.1) |
| 2.3 |
| 3.1 |
| 2.9 |
| 2.4 |
| (9.1) |
| (8.7) |
| (8.0) |
| (7.4) |
| (6.9) |
| - |
| (5.7) |
| (5.2) |
| - |
| (4.2) |
| (4.3) |
| (4.1) |
| (3.7) |
| (3.3) |
| (1.0) |
| (3.0) |
| (2.4) |
| (2.3) |
| 0.6 |
| 1.5 |
| 1.4 |
| 1.0 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.8) |
| (9.4) |
| (9.8) |
| (8.8) |
| (8.3) |
| (7.6) |
| - |
| (6.5) |
| (6.2) |
| - |
| (5.4) |
| (5.3) |
| (5.7) |
| (5.4) |
| (5.2) |
| (2.9) |
| (4.3) |
| (3.9) |
| (3.8) |
| (3.2) |
| (2.8) |
| (2.3) |
| (2.7) |
| (7.0) |
| (6.7) |
| (5.9) |
| (5.4) |
| (4.8) |
| - |
| (3.7) |
| (3.3) |
| - |
| (1.8) |
| (1.8) |
| (1.4) |
| (0.9) |
| (0.6) |
| 1.3 |
| (0.7) |
| (0.1) |
| (0.1) |
| 2.3 |
| 3.1 |
| 2.9 |
| 2.4 |
| (8.0) |
| (7.4) |
| (7.1) |
| (6.3) |
| (5.8) |
| (5.3) |
| - |
| (4.2) |
| (3.6) |
| - |
| (2.6) |
| (2.3) |
| (1.9) |
| (1.5) |
| (1.2) |
| 0.6 |
| (1.4) |
| (0.9) |
| (0.9) |
| 1.5 |
| 2.3 |
| 2.1 |
| 1.6 |