| (in millions of USD) | FY2026 | 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 | 28.2 | 25.2 | 60.8 | 53.6 | 120.7 | 113.0 | 125.0 | 41.0 | 48.9 | 61.5 | 191.3 | 42.2 | 68.9 | 100.5 | 56.7 | 58.3 | 39.9 | 39.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.3 | 3.3 | 5.8 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 28.2 | 25.2 | 60.8 | 53.6 | 120.7 | 113.0 | 125.0 | 41.0 | 48.9 | 61.5 | 191.3 | 42.2 | 68.9 | 100.5 | 56.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 40.0 | 55.9 | 59.1 | 55.2 | 62.7 | 67.4 | 60.9 | 84.9 | 56.7 | 108.4 | 57.8 | 55.3 | 55.9 | 46.1 | 48.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | 86.7 | 63.0 | 55.3 | 51.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 403.0 | 328.6 | 313.7 | 272.5 | 245.6 | 197.7 | 148.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 34.6 | 26.9 | 41.8 | 36.8 | 30.0 | 57.3 | 31.5 | 35.6 | 33.6 | 53.4 | 45.5 | 32.4 | 37.7 | 31.2 | 28.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | Q4 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 28.2 | 18.4 | 22.4 | 18.0 | 25.2 | 26.7 | 39.1 | 35.5 | 60.8 | 47.4 | 44.2 | 55.5 | 53.6 | 44.6 | 43.0 | |||||||||||||||||||||||||
| - |
| 58.3 |
| 39.9 |
| 39.8 |
| 64.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 7.2 | 6.3 | 5.0 | 4.9 | 5.6 | 8.4 | 7.6 | 6.5 | 6.9 | 6.1 | 4.3 | 6.3 | 6.0 | 4.8 | 4.1 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.1 | 10.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13.5 | 0.0 | - | - |
| Total Current Assets | 241.4 | 277.3 | 287.3 | 291.9 | 327.6 | 268.3 | 393.5 | 298.7 | 270.4 | 318.4 | 333.2 | 197.1 | 239.2 | 229.6 | 190.7 | 203.6 | - | - |
| 120.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 397.7 | 368.8 | 352.6 | - | - | - | - | 228.3 | 198.5 | 170.5 | 142.1 | 116.7 | 93.1 | 76.0 | 60.9 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 157.4 | 183.3 | 159.1 | 149.7 | 135.4 | 133.8 | 120.4 | 86.4 | 60.5 | 62.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 182.3 | 191.3 | 169.0 | 76.4 | 75.4 | - | - | - | - | - | - |
| Intangible Assets | 2.0 | 2.4 | 2.6 | 3.6 | 3.6 | 4.4 | 4.4 | 91.8 | 112.8 | 141.3 | 62.9 | 73.8 | 3.4 | 4.0 | 4.5 | 8.7 | - | - |
| Operating Lease Right Of Use Assets | 0.0 | 0.4 | 1.4 | 1.8 | 3.5 | 4.8 | 8.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 4.3 | 10.3 | 7.2 | 8.1 | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 7.4 | 8.0 | 8.6 | 8.3 | 10.4 | 13.1 | 16.4 | 10.7 | 11.5 | 9.6 | 11.6 | 10.8 | 18.5 | 7.1 | 5.9 | 6.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 512.8 | 559.6 | 577.4 | 541.3 | 497.5 | 446.4 | 729.5 | 766.8 | 745.1 | 788.0 | 619.5 | 490.9 | 381.5 | 327.0 | 261.7 | 281.5 | - | - |
| 40.1 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | 0.0 | 2.9 | 14.7 | 12.2 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.0 | 0.2 | 0.9 | 1.3 | 1.5 | 1.3 | 1.5 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 15.2 | 9.1 | 17.1 | 18.6 | 17.4 | 17.4 | 12.4 | 21.5 | 41.6 | 51.7 | 28.4 | 24.3 | 17.1 | 16.0 | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 75.4 | 66.6 | 94.4 | 87.2 | 88.9 | 125.7 | 130.0 | 111.3 | 100.7 | 151.2 | 122.6 | 81.0 | 92.5 | 82.6 | 83.3 | 122.3 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.0 | 0.3 | 0.6 | 0.8 | 2.3 | 3.6 | 7.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 0.9 | 0.5 | 9.8 | 12.9 | 25.6 | 12.2 | 33.9 | 11.4 | 7.9 | 4.5 | 7.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 9.6 | 7.7 | 7.9 | 7.7 | 10.4 | 14.7 | 10.6 | 6.5 | 6.9 | 7.4 | 10.4 | 10.7 | 10.7 | 11.7 | 10.9 | 8.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 136.2 | 187.2 | 177.5 | 156.7 | 137.0 | 180.0 | 342.4 | 322.3 | 322.9 | 394.9 | 311.7 | 296.6 | 214.7 | 145.7 | 148.8 | 188.8 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 373.7 | 532.6 | 542.4 | 523.2 | 504.6 | 325.2 | 341.7 | 402.9 | 389.1 | 369.2 | 241.3 | 147.4 | 97.7 | 8.4 | (70.3) | (86.4) | - | - |
| Accumulated Other Comprehensive Income | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.6 | 1.7 | 0.4 | (0.7) | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Treasury Stock | 0.0 | 458.3 | 432.6 | 422.4 | 422.4 | 332.4 | 222.4 | 222.4 | 222.4 | 222.4 | 172.3 | 172.3 | 142.3 | 26.4 | 6.4 | 6.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 376.6 | 372.5 | 399.9 | 384.6 | 360.5 | 266.4 | 387.1 | 444.4 | 422.1 | 393.2 | 307.8 | 194.4 | 166.8 | 181.3 | 112.8 | 92.7 | 158.2 | 48.3 |
| Total Equity | 376.6 | 372.5 | 399.9 | 384.6 | 360.5 | 266.4 | 387.1 | 444.4 | 422.1 | 393.2 | 307.8 | 194.4 | 166.8 | 181.3 | 112.8 | 92.7 | 158.2 | 48.3 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 166.0 | 210.6 | 193.0 | 204.7 | 238.6 | 142.6 | 263.5 | 187.4 | 169.7 | 167.2 | 210.6 | 116.1 | 146.6 | 147.0 | 107.4 | 81.3 | - | - |
| Book Value | 376.6 | 372.5 | 399.9 | 384.6 | 360.5 | 266.4 | 387.1 | 444.4 | 422.1 | 393.2 | 307.8 | 194.4 | 166.8 | 181.3 | 112.8 | 92.7 | 158.2 | 48.3 |
| Tangible Book Value | 355.6 | 351.0 | 378.3 | 362.0 | 337.9 | 242.9 | 363.7 | 170.3 | 118.1 | 82.8 | 168.5 | 45.2 | 163.4 | 177.3 | 108.3 | 84.0 | - | - |
| 110.5 |
| - |
| 107.3 |
| 159.4 |
| 171.4 |
| - |
| 59.7 |
| 55.5 |
| 65.3 |
| 125.0 |
| 46.1 |
| 43.8 |
| 30.7 |
| 41.0 |
| 37.5 |
| 36.4 |
| 25.2 |
| 48.9 |
| 38.2 |
| 68.2 |
| 43.4 |
| 61.5 |
| 54.3 |
| 73.9 |
| 215.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 28.2 | 18.4 | 22.4 | 18.0 | 25.2 | 26.7 | 39.1 | 35.5 | 60.8 | 47.4 | 44.2 | 55.5 | 53.6 | 44.6 | 43.0 | 110.5 | - | 107.3 | 159.4 | 171.4 | - | 59.7 | 55.5 | 65.3 | 125.0 | 46.1 | 43.8 | 30.7 | 41.0 | 37.5 | 36.4 | 25.2 | 48.9 | 38.2 | 68.2 | 43.4 | 61.5 | 54.3 | 73.9 | 215.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 40.0 | 50.8 | 45.8 | 41.3 | 55.9 | 57.4 | 52.7 | 47.8 | 59.1 | 60.6 | 59.8 | 28.2 | 55.2 | 58.3 | 44.4 | 23.8 | - | 49.4 | 44.2 | 41.2 | - | 61.6 | 68.6 | 101.4 | 60.9 | 101.8 | 93.6 | 70.2 | 84.9 | 75.5 | 63.9 | 41.5 | 56.7 | 74.8 | 81.8 | 92.7 | 108.4 | 72.9 | 70.0 | 55.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 7.2 | 7.7 | 9.7 | 9.0 | 6.3 | 8.0 | 10.1 | 9.0 | 5.0 | 9.0 | 9.9 | 8.7 | 4.9 | 6.0 | 8.1 | 8.9 | - | 7.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 241.4 | 261.5 | 268.5 | 275.5 | 277.3 | 298.7 | 306.1 | 285.3 | 287.9 | 276.2 | 281.8 | 264.2 | 291.9 | 309.9 | 302.9 | 326.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 397.7 | 390.5 | 384.2 | 376.5 | 368.8 | 367.7 | - | - | 352.6 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | ||||||||||||||||||||||
| Intangible Assets | 2.0 | 2.2 | 2.3 | 2.4 | 2.4 | 2.5 | 2.5 | 2.5 | 2.6 | 2.7 | 2.8 | 3.5 | 3.6 | 3.6 | 3.7 | 3.6 | - | 4.3 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.0 | - | - | - | - | - | - | 1.0 | 1.4 | 0.9 | 1.2 | 1.5 | - | 2.5 | 2.9 | 3.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 4.3 | 9.6 | 9.6 | 10.3 | 10.3 | 7.3 | 7.2 | 7.2 | 7.2 | 8.1 | 8.1 | 8.1 | 8.1 | 1.2 | 1.2 | 1.2 | - | |||||||||||||||||||||||
| Other Non-Current Assets | 7.4 | 7.1 | 7.1 | 8.1 | 8.0 | 7.9 | 8.1 | 8.4 | 8.6 | 7.8 | 7.9 | 8.3 | 8.3 | 9.3 | 9.9 | 10.2 | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 512.8 | 538.0 | 548.6 | 554.6 | 559.6 | 578.9 | 587.4 | 571.3 | 578.0 | 570.6 | 573.0 | 537.7 | 541.3 | 529.2 | 506.0 | 521.3 | - | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 34.6 | 25.5 | 23.5 | 21.2 | 26.9 | 25.2 | 31.6 | 29.5 | 41.8 | 36.1 | 44.5 | 36.3 | 36.8 | 37.8 | 45.2 | 53.9 | - | 36.1 | 49.1 | 54.6 | - | 49.2 | 61.0 | 53.8 | 31.5 | 31.8 | 36.1 | 29.5 | 35.6 | 33.9 | 38.4 | 31.6 | 33.6 | 35.3 | 45.5 | 40.0 | 53.4 | 55.6 | 52.8 | 46.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.4 | 0.7 | 0.9 | 0.5 | 0.7 | 1.0 | 1.3 | 1.6 | 1.6 | 1.6 | ||||||||||||||||||||||||
| Accrued Expenses | 15.2 | 11.2 | 10.3 | 7.7 | 9.1 | 9.0 | 13.2 | 12.3 | 17.1 | 19.9 | 19.9 | 20.1 | 18.6 | 18.4 | 17.0 | 15.9 | - | 16.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 75.4 | 58.1 | 53.9 | 52.9 | 66.6 | 64.0 | 77.2 | 80.5 | 96.7 | 86.1 | 90.9 | 85.8 | 87.2 | 85.3 | 93.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.0 | - | - | - | - | - | - | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | - | 1.2 | 1.5 | 1.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 9.6 | 9.7 | 9.7 | 9.9 | 7.7 | 7.6 | 7.6 | 7.9 | 7.9 | 7.3 | 7.5 | 7.7 | 7.7 | 8.0 | 8.8 | 9.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 136.2 | 174.6 | 185.4 | 190.3 | 187.2 | 214.8 | 218.4 | 193.3 | 179.8 | 194.1 | 199.5 | 154.9 | 156.7 | 154.8 | 139.4 | 161.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 373.7 | 363.4 | 519.5 | 523.4 | 532.6 | 526.9 | 531.0 | 532.6 | 540.7 | 520.1 | 517.7 | 520.8 | 523.2 | 514.9 | 508.4 | 503.4 | - | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||||
| Treasury Stock | 0.0 | 0.0 | 458.3 | 458.3 | 458.3 | 458.3 | 455.4 | 445.6 | 432.6 | 431.6 | 430.7 | 422.4 | 422.4 | 422.4 | 422.4 | 422.4 | - | 422.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 376.6 | 363.4 | 363.2 | 364.4 | 372.5 | 366.9 | 371.5 | 380.0 | 399.9 | 376.4 | 373.5 | 382.7 | 384.6 | 374.4 | 366.6 | 359.4 | - | |||||||||||||||||||||||
| Total Equity | 376.6 | 363.4 | 363.2 | 364.4 | 372.5 | 366.9 | 371.5 | 380.0 | 399.9 | 376.4 | 373.5 | 382.7 | 384.6 | 374.4 | 366.6 | 359.4 | - | 326.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 166.0 | 203.4 | 214.6 | 222.6 | 210.6 | 234.7 | 228.9 | 204.8 | 191.2 | 190.0 | 190.9 | 178.4 | 204.7 | 224.5 | 209.3 | 211.3 | - | 207.6 | ||||||||||||||||||||||
| Book Value | 376.6 | 363.4 | 363.2 | 364.4 | 372.5 | 366.9 | 371.5 | 380.0 | 399.9 | 376.4 | 373.5 | 382.7 | 384.6 | 374.4 | 366.6 | 359.4 | - | 326.3 | ||||||||||||||||||||||
| Tangible Book Value | 355.6 | 342.2 | 341.9 | 343.0 | 351.0 | 345.4 | 349.9 | 358.4 | 378.3 | 354.7 | 351.7 | 360.2 | 362.0 | 351.8 | 343.9 | 336.8 | - | |||||||||||||||||||||||
| 8.3 |
| 8.5 |
| - |
| 8.6 |
| 7.6 |
| 11.0 |
| 7.6 |
| 9.6 |
| 8.9 |
| 9.4 |
| 6.5 |
| 7.6 |
| 8.2 |
| 9.3 |
| 6.9 |
| 7.0 |
| 7.6 |
| 8.4 |
| 6.1 |
| 6.7 |
| 7.4 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 300.7 |
| 333.9 |
| 318.3 |
| - |
| 223.5 |
| 215.4 |
| 327.9 |
| 393.5 |
| 363.8 |
| 353.1 |
| 307.9 |
| 298.7 |
| 297.4 |
| 284.9 |
| 243.9 |
| 270.4 |
| 291.4 |
| 347.8 |
| 317.7 |
| 318.4 |
| 262.6 |
| 273.7 |
| 365.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 156.8 |
| 157.4 |
| 164.3 |
| 170.3 |
| 174.4 |
| 183.3 |
| 185.6 |
| 179.6 |
| 172.8 |
| 159.1 |
| 153.6 |
| 143.8 |
| 145.9 |
| 149.7 |
| 151.6 |
| 151.5 |
| 145.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.0 |
| 19.0 |
| 19.0 |
| 19.0 |
| 19.0 |
| 83.6 |
| 19.0 |
| 182.3 |
| 182.3 |
| 182.3 |
| 182.3 |
| 182.1 |
| 191.8 |
| 191.2 |
| 191.3 |
| 191.2 |
| 191.1 |
| 169.1 |
| 169.0 |
| 168.8 |
| 157.3 |
| 76.4 |
| 4.3 |
| 4.4 |
| - |
| 4.4 |
| 4.5 |
| 69.8 |
| 4.4 |
| 78.3 |
| 82.6 |
| 87.1 |
| 91.8 |
| 97.2 |
| 102.0 |
| 107.5 |
| 112.8 |
| 118.2 |
| 123.4 |
| 135.7 |
| 141.3 |
| 147.0 |
| 139.2 |
| 60.3 |
| - |
| 3.9 |
| 4.1 |
| 4.5 |
| - |
| 5.1 |
| 5.2 |
| 7.7 |
| - |
| 9.8 |
| 10.5 |
| 10.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.8 |
| 11.0 |
| 11.4 |
| - |
| 13.5 |
| 14.3 |
| 17.7 |
| 16.4 |
| 19.4 |
| 20.6 |
| 20.8 |
| 10.7 |
| 10.5 |
| 11.3 |
| 11.5 |
| 11.5 |
| 11.1 |
| 10.2 |
| 9.7 |
| 9.6 |
| 9.6 |
| 6.6 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 469.3 |
| 505.2 |
| 492.7 |
| - |
| 405.9 |
| 401.1 |
| 658.2 |
| 729.5 |
| 808.1 |
| 808.8 |
| 772.5 |
| 766.8 |
| 772.8 |
| 769.6 |
| 726.8 |
| 745.1 |
| 765.4 |
| 816.3 |
| 778.1 |
| 788.0 |
| 739.7 |
| 728.3 |
| 654.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.7 |
| 2.4 |
| - |
| 5.0 |
| 6.6 |
| 8.0 |
| 14.7 |
| 7.1 |
| 5.5 |
| - |
| 12.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.4 |
| 1.3 |
| - |
| 1.3 |
| 1.3 |
| 2.6 |
| 1.5 |
| 2.7 |
| 2.8 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| 8.3 |
| - |
| 14.5 |
| 11.4 |
| 13.2 |
| 12.4 |
| 14.2 |
| 10.6 |
| 10.6 |
| 21.5 |
| 16.3 |
| 12.8 |
| 37.5 |
| 41.6 |
| 35.7 |
| 37.3 |
| 44.9 |
| 51.7 |
| 35.4 |
| 33.6 |
| 30.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.1 |
| - |
| 93.0 |
| 103.7 |
| 138.8 |
| - |
| 116.4 |
| 125.1 |
| 145.3 |
| 130.0 |
| 95.3 |
| 170.2 |
| 164.4 |
| 111.3 |
| 101.3 |
| 99.0 |
| 93.9 |
| 100.7 |
| 93.2 |
| 181.8 |
| 195.1 |
| 151.2 |
| 134.5 |
| 120.8 |
| 126.5 |
| - |
| 2.7 |
| 3.0 |
| 3.3 |
| - |
| 4.0 |
| 4.1 |
| 6.6 |
| - |
| 8.2 |
| 8.8 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| 0.8 |
| 0.5 |
| - |
| 0.5 |
| 9.6 |
| 9.6 |
| 9.7 |
| 9.8 |
| 11.1 |
| 11.3 |
| 11.3 |
| 12.9 |
| 10.9 |
| 21.3 |
| 25.6 |
| 25.6 |
| 21.2 |
| 33.0 |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| 14.0 |
| 14.4 |
| - |
| 11.9 |
| 9.3 |
| 11.9 |
| 10.6 |
| 13.5 |
| 14.2 |
| 15.1 |
| 6.5 |
| 7.0 |
| 7.0 |
| 6.9 |
| 6.9 |
| 18.6 |
| 7.7 |
| 7.5 |
| 7.4 |
| 9.7 |
| 9.7 |
| 10.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.0 |
| 156.9 |
| 192.6 |
| - |
| 168.1 |
| 174.2 |
| 221.1 |
| 342.4 |
| 357.6 |
| 362.2 |
| 329.4 |
| 322.3 |
| 340.9 |
| 333.4 |
| 300.2 |
| 322.9 |
| 354.5 |
| 418.8 |
| 387.5 |
| 394.9 |
| 327.4 |
| 351.8 |
| 314.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 472.1 |
| 445.3 |
| 398.2 |
| - |
| 238.7 |
| 179.2 |
| 390.1 |
| 341.7 |
| 407.9 |
| 402.1 |
| 400.8 |
| 402.9 |
| 393.1 |
| 398.8 |
| 392.2 |
| 389.1 |
| 381.6 |
| 370.2 |
| 367.0 |
| 369.2 |
| 341.5 |
| 309.0 |
| 273.9 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.6 |
| 1.0 |
| 1.6 |
| 1.6 |
| 1.7 |
| 1.2 |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.5 |
| (0.5) |
| (1.0) |
| 372.4 |
| 372.4 |
| - |
| 272.4 |
| 222.4 |
| 222.4 |
| 222.4 |
| 222.4 |
| 222.4 |
| 222.4 |
| 222.4 |
| 222.4 |
| 222.4 |
| 222.4 |
| 222.4 |
| 222.4 |
| 222.4 |
| 222.4 |
| 222.4 |
| 172.3 |
| 172.3 |
| 172.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 326.3 |
| 348.3 |
| 300.1 |
| - |
| 237.7 |
| 226.9 |
| 437.1 |
| 387.1 |
| 450.5 |
| 446.6 |
| 443.1 |
| 444.4 |
| 432.0 |
| 436.2 |
| 426.7 |
| 422.1 |
| 411.0 |
| 397.4 |
| 390.6 |
| 393.2 |
| 412.3 |
| 376.5 |
| 340.4 |
| 348.3 |
| 300.1 |
| - |
| 237.7 |
| 226.9 |
| 437.1 |
| 387.1 |
| 450.5 |
| 446.6 |
| 443.1 |
| 444.4 |
| 432.0 |
| 436.2 |
| 426.7 |
| 422.1 |
| 411.0 |
| 397.4 |
| 390.6 |
| 393.2 |
| 412.3 |
| 376.5 |
| 340.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 230.2 |
| 179.4 |
| - |
| 107.2 |
| 90.2 |
| 182.6 |
| 263.5 |
| 268.4 |
| 182.8 |
| 143.5 |
| 187.4 |
| 196.1 |
| 185.9 |
| 150.0 |
| 169.7 |
| 198.2 |
| 166.0 |
| 122.7 |
| 167.2 |
| 128.0 |
| 152.9 |
| 239.3 |
| 348.3 |
| 300.1 |
| - |
| 237.7 |
| 226.9 |
| 437.1 |
| 387.1 |
| 450.5 |
| 446.6 |
| 443.1 |
| 444.4 |
| 432.0 |
| 436.2 |
| 426.7 |
| 422.1 |
| 411.0 |
| 397.4 |
| 390.6 |
| 393.2 |
| 412.3 |
| 376.5 |
| 340.4 |
| 303.0 |
| 325.0 |
| 276.7 |
| - |
| 214.2 |
| 203.4 |
| 283.6 |
| 363.7 |
| 189.9 |
| 181.7 |
| 173.7 |
| 170.3 |
| 152.7 |
| 142.5 |
| 128.0 |
| 118.1 |
| 101.6 |
| 82.9 |
| 85.9 |
| 82.8 |
| 96.4 |
| 80.1 |
| 203.7 |