| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 24.5 | 22.5 | 61.9 | 72.1 | 49.9 | 62.5 | 37.6 | 47.0 | 28.8 | 29.8 | 19.7 | 122.0 | 129.5 | 109.3 | 163.2 | 124.4 | 108.1 | 57.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 24.5 | 22.5 | 61.9 | 72.1 | 49.9 | 62.5 | 37.6 | 47.0 | 28.8 | 29.8 | 19.7 | 122.0 | 129.5 | 109.3 | 163.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 241.2 | 214.7 | 252.5 | 314.3 | 353.9 | 278.3 | 342.3 | 355.4 | 374.3 | 461.5 | 359.9 | 199.5 | 167.3 | 153.9 | 108.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 284.9 | 282.4 | 289.4 | 280.2 | 254.2 | 225.0 | 242.5 | 221.0 | 210.2 | 175.4 | 162.9 | 142.2 | 135.2 | 121.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 65.8 | 7.6 | 0.0 | - | - | 0.0 | 37.1 | 80.0 | 116.5 | 243.4 | 199.4 | 29.7 | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 65.8 | 7.6 | 0.0 | - | - | 0.0 | 37.1 | 80.0 | 116.5 | 243.4 | 199.4 | 29.7 | - | - | - | - | ||
| (in millions of USD) | 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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 24.1 | 24.5 | 19.9 | 21.9 | 23.1 | 22.5 | 14.5 | 26.4 | 36.2 | 61.9 | 47.1 | 49.7 | 47.2 | 72.1 | 43.8 | |||||||||||||||||||||||||
| - |
| 124.4 |
| 108.1 |
| 57.0 |
| 105.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 31.0 | 31.8 | 28.9 | 32.5 | 31.6 | 26.1 | 30.7 | 22.1 | 20.6 | 23.6 | 18.8 | 9.5 | 8.5 | 9.3 | 10.0 | - | - | - |
| Other Current Assets | 4.7 | 5.2 | 6.3 | 13.1 | 12.7 | 8.9 | 13.4 | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 297.6 | 277.1 | 355.0 | 430.2 | 445.1 | 378.9 | 421.7 | 429.8 | 428.3 | 543.0 | 415.8 | 356.5 | 317.2 | 280.6 | 293.5 | 248.1 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 206.4 | 192.8 | 184.5 | 184.4 | 166.1 | 153.3 | 176.3 | 163.3 | 150.0 | 117.9 | 101.5 | 87.7 | 77.0 | 65.6 | - | - | - | - |
| Property,Plant & Equipment Net | 73.1 | 89.6 | 104.9 | 95.8 | 88.1 | 71.7 | 66.2 | 57.7 | 60.2 | 57.5 | 61.4 | 54.5 | 58.2 | 56.2 | 54.0 | 60.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 42.5 | 24.5 | 84.1 | 93.8 | 94.5 | 94.9 | 237.5 | 237.3 | 226.7 | 268.5 | 241.9 | 82.2 | 48.1 | 48.1 | 37.0 | 37.0 | - | - |
| Intangible Assets | 18.1 | 5.9 | 10.5 | 16.2 | 22.2 | 28.9 | 73.7 | 91.4 | 104.6 | 153.9 | 136.6 | 31.5 | 16.6 | 19.4 | 20.5 | 23.2 | - | - |
| Operating Lease Right Of Use Assets | 34.0 | 47.3 | 49.8 | 50.8 | 55.2 | 65.9 | 41.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1.3 | 0.9 | 35.5 | 25.8 | 29.3 | 30.0 | 3.2 | - | - | - | - | - | - | 4.8 | 2.4 | 6.6 | - | - |
| Other Non-Current Assets | 9.7 | 11.8 | 12.7 | 17.8 | 16.4 | 16.7 | 17.2 | 13.9 | 1.2 | 48.2 | 42.6 | 36.0 | 23.0 | 21.0 | 19.1 | 18.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 638.7 | 675.4 | 899.4 | 1,019.4 | 1,033.2 | 980.6 | 1,136.2 | 1,114.8 | 1,109.0 | 1,259.4 | 1,066.7 | 719.5 | 601.7 | 560.8 | 546.5 | 518.1 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | 1.7 | 1.8 | 3.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 11.2 | 11.1 | 11.9 | 12.0 | 12.1 | 13.9 | 14.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | 67.6 | 77.1 | 76.9 | 86.1 | 69.7 | 39.1 | 35.1 | 35.3 | 24.5 | 21.7 | - | - |
| Other Current Liabilities | 4.2 | 7.0 | 10.4 | 10.9 | 7.5 | 7.9 | 7.4 | 10.0 | 3.2 | 2.9 | 2.7 | 2.5 | 6.5 | 7.6 | 0.3 | 0.3 | - | - |
| Total Current Liabilities | 138.5 | 160.1 | 204.1 | 242.9 | 258.5 | 269.0 | 230.8 | 225.5 | 212.4 | 228.0 | 187.2 | 121.4 | 113.6 | 112.3 | 85.9 | 84.8 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 46.8 | 47.8 | 49.4 | 50.6 | 54.9 | 54.8 | 28.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.9 | 1.3 | 1.1 | 2.4 | 3.3 | 3.8 | 4.1 | 6.1 | 6.3 | 36.0 | 12.7 | 10.1 | 3.6 | 6.6 | 2.9 | 3.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 364.1 | 360.0 | 441.5 | 523.1 | 540.2 | 543.4 | 510.2 | 523.4 | 554.2 | 723.9 | 597.3 | 326.1 | 268.1 | 267.2 | 233.8 | 232.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 296.2 | 337.6 | 478.6 | 516.3 | 508.8 | 452.0 | 639.2 | 606.1 | 561.7 | 549.6 | 468.5 | 391.3 | 330.9 | 290.9 | 309.8 | 283.2 | - | - |
| Accumulated Other Comprehensive Income | (21.6) | (22.2) | (20.7) | (20.0) | (15.7) | (14.8) | (13.2) | (14.6) | (6.8) | (14.0) | 0.9 | 2.0 | 2.8 | 2.6 | 2.9 | 2.3 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 274.6 | 315.4 | 457.9 | 496.3 | 493.1 | 437.2 | 626.0 | 591.4 | 554.8 | 535.6 | 469.3 | 393.4 | 333.7 | 293.6 | 312.7 | 285.4 | 270.1 | 283.8 |
| Total Equity | 274.6 | 315.4 | 457.9 | 496.3 | 493.1 | 437.2 | 626.0 | 591.4 | 554.8 | 535.6 | 469.3 | 393.4 | 333.7 | 293.6 | 312.7 | 285.4 | 270.1 | 283.8 |
| - |
| - |
| Net debt | 41.3 | (14.9) | (61.9) | - | - | (62.5) | (0.5) | 33.0 | 87.7 | 213.6 | 179.7 | (92.3) | - | - | - | - | - | - |
| Working Capital | 159.1 | 117.0 | 150.9 | 187.3 | 186.5 | 109.9 | 190.9 | 204.3 | 215.9 | 315.0 | 228.6 | 235.0 | 203.6 | 168.3 | 207.6 | 163.2 | - | - |
| Book Value | 274.6 | 315.4 | 457.9 | 496.3 | 493.1 | 437.2 | 626.0 | 591.4 | 554.8 | 535.6 | 469.3 | 393.4 | 333.7 | 293.6 | 312.7 | 285.4 | 270.1 | 283.8 |
| Tangible Book Value | 214.0 | 285.0 | 363.2 | 386.3 | 376.3 | 313.4 | 314.8 | 262.7 | 223.5 | 113.2 | 90.9 | 279.6 | 269.0 | 226.0 | 255.2 | 225.2 | - | - |
| 32.4 |
| 36.7 |
| 49.9 |
| 49.2 |
| 105.2 |
| 88.0 |
| 62.5 |
| 28.2 |
| 92.1 |
| 265.3 |
| 37.6 |
| 23.6 |
| 23.1 |
| 47.0 |
| 34.7 |
| 26.6 |
| 28.8 |
| 29.1 |
| 26.1 |
| 24.8 |
| 21.8 |
| 21.9 |
| 29.8 |
| 23.2 |
| 21.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 24.1 | 24.5 | 19.9 | 21.9 | 23.1 | 22.5 | 14.5 | 26.4 | 36.2 | 61.9 | 47.1 | 49.7 | 47.2 | 72.1 | 43.8 | 32.4 | 36.7 | 49.9 | 49.2 | 105.2 | 88.0 | 62.5 | 28.2 | 92.1 | 265.3 | 37.6 | 23.6 | 23.1 | 47.0 | 34.7 | 26.6 | 28.8 | 29.1 | 26.1 | 24.8 | 21.8 | 21.9 | 29.8 | 23.2 | 21.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 246.3 | 241.2 | 251.9 | 225.7 | 219.1 | 214.7 | 225.4 | 231.1 | 244.2 | 252.5 | 276.2 | 267.9 | 282.0 | 314.3 | 328.8 | 338.8 | 325.2 | 353.9 | 330.7 | 292.7 | 260.1 | 278.3 | 279.8 | 224.1 | 293.0 | 342.3 | 367.0 | 335.5 | 355.4 | 384.9 | 322.4 | 374.3 | 337.1 | 302.1 | 364.6 | 353.4 | 325.3 | 461.5 | 362.0 | 324.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 30.0 | 31.0 | 40.2 | 34.9 | 31.3 | 31.8 | 34.5 | 32.6 | 25.0 | 28.9 | 23.0 | 22.8 | 29.4 | 32.5 | 26.5 | 22.2 | 25.7 | 31.6 | ||||||||||||||||||||||
| Other Current Assets | 3.4 | 4.7 | 9.8 | 9.4 | 4.0 | 5.2 | 5.1 | 5.1 | 5.6 | 6.3 | 5.8 | 7.5 | 8.7 | 13.1 | 6.9 | 6.8 | 6.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 301.3 | 297.6 | 313.2 | 286.9 | 281.0 | 277.1 | 285.3 | 300.6 | 315.4 | 355.0 | 359.6 | 353.8 | 371.3 | 430.2 | 408.6 | 406.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 189.6 | 187.4 | 180.6 | 175.4 | 171.9 | 168.4 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 69.5 | 73.1 | 81.8 | 85.1 | 87.9 | 89.6 | 91.1 | 92.1 | 104.4 | 104.9 | 102.8 | 100.3 | 98.0 | 95.8 | 92.3 | 90.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 38.9 | 42.5 | 42.3 | 42.6 | 42.3 | 24.5 | 25.3 | 24.9 | 83.9 | 84.1 | 84.8 | 85.0 | 93.8 | 93.8 | 93.4 | 94.0 | 94.7 | 94.5 | ||||||||||||||||||||||
| Intangible Assets | 17.4 | 18.1 | 18.7 | 19.4 | 20.4 | 5.9 | 6.4 | 7.0 | 9.0 | 10.5 | 11.8 | 13.2 | 15.0 | 16.2 | 17.3 | 19.0 | 20.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 33.0 | 34.0 | 46.9 | 44.8 | 46.1 | 47.3 | 51.8 | 50.2 | 50.5 | 49.8 | 52.4 | 53.0 | 50.8 | 50.8 | 51.3 | 52.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1.2 | 1.3 | 1.1 | 0.9 | 0.9 | 0.9 | 0.7 | 1.4 | 50.9 | 35.5 | 29.1 | 25.8 | 25.9 | 25.8 | 27.6 | 27.3 | 28.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 9.6 | 9.7 | 9.7 | 10.7 | 11.1 | 11.8 | 13.0 | 13.7 | 14.5 | 12.7 | 13.8 | 16.9 | 17.2 | 17.8 | 18.7 | 17.0 | 16.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 620.7 | 638.7 | 690.5 | 672.8 | 692.5 | 675.4 | 702.4 | 723.7 | 868.6 | 899.4 | 915.0 | 924.9 | 957.1 | 1,019.4 | 982.8 | 991.0 | 980.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | 3.8 | 4.4 | 3.8 | - | 7.0 | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 11.1 | 11.2 | 11.1 | 11.0 | 11.0 | 11.1 | 11.9 | 12.0 | 11.9 | 11.9 | 12.4 | 12.3 | 11.9 | 12.0 | 12.0 | 12.2 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 3.3 | 4.2 | 9.6 | 10.1 | 5.5 | 7.0 | 5.1 | 5.4 | 6.1 | 10.4 | 7.9 | 10.4 | 11.3 | 10.9 | 9.7 | 12.6 | 9.7 | |||||||||||||||||||||||
| Total Current Liabilities | 143.9 | 138.5 | 155.7 | 148.1 | 156.3 | 160.1 | 154.6 | 158.0 | 184.0 | 204.1 | 200.6 | 199.2 | 214.9 | 242.9 | 223.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 73.9 | 65.8 | 68.2 | 53.8 | 57.8 | 7.6 | - | - | - | - | - | - | - | - | - | - | 4.0 | 0.0 | - | - | - | - | 1.5 | 17.9 | 293.5 | 37.1 | 43.8 | 24.7 | 80.0 | 107.9 | 69.6 | 116.5 | 87.2 | 55.1 | 137.1 | 148.1 | 163.7 | 243.4 | 111.7 | 99.8 |
| Operating Lease Liabilities Non-Current | 45.4 | 46.8 | 47.1 | 45.3 | 46.4 | 47.8 | 51.4 | 49.8 | 49.9 | 49.4 | 51.7 | 52.4 | 50.5 | 50.6 | 51.1 | 52.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.8 | 0.9 | 0.9 | 1.0 | 1.3 | 1.3 | 1.4 | 1.3 | 4.8 | 1.1 | 1.5 | 1.9 | 2.0 | 2.4 | 1.6 | 2.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 364.6 | 364.1 | 386.2 | 367.6 | 390.3 | 360.0 | 375.2 | 385.9 | 422.2 | 441.5 | 458.4 | 470.8 | 489.5 | 523.1 | 496.0 | 525.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 277.8 | 296.2 | 326.1 | 326.8 | 324.4 | 337.6 | 347.3 | 358.3 | 467.1 | 478.6 | 477.7 | 473.8 | 487.9 | 516.3 | 507.2 | 483.3 | 483.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (21.7) | (21.6) | (21.8) | (21.6) | (22.2) | (22.2) | (20.1) | (20.5) | (20.8) | (20.7) | (21.1) | (19.8) | (20.3) | (20.0) | (20.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 256.1 | 274.6 | 304.3 | 305.2 | 302.2 | 315.4 | 327.2 | 337.8 | 446.4 | 457.9 | 456.6 | 454.0 | 467.6 | 496.3 | 486.8 | 466.0 | 467.6 | |||||||||||||||||||||||
| Total Equity | 256.1 | 274.6 | 304.3 | 305.2 | 302.2 | 315.4 | 327.2 | 337.8 | 446.4 | 457.9 | 456.6 | 454.0 | 467.6 | 496.3 | 486.8 | 466.0 | 467.6 | 493.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 73.9 | 65.8 | 68.2 | 53.8 | 57.8 | 7.6 | - | - | - | - | - | - | - | - | - | - | 4.0 | 0.0 | - | - | - | - | 1.5 | 45.0 | 293.5 | 37.1 | 43.8 | 24.7 | 80.0 | 107.9 | 69.6 | 116.5 | 111.2 | 79.7 | 137.1 | 148.1 | 163.7 | 243.4 | 111.7 | 99.8 |
| Net debt | 49.8 | 41.3 | 48.3 | 31.9 | 34.7 | (14.9) | - | - | - | - | - | - | - | - | - | - | (32.7) | (49.9) | - | |||||||||||||||||||||
| Working Capital | 157.4 | 159.1 | 157.5 | 138.8 | 124.7 | 117.0 | 130.7 | 142.7 | 131.4 | 150.9 | 159.0 | 154.6 | 156.4 | 187.3 | 185.6 | 173.5 | 172.5 | 186.5 | ||||||||||||||||||||||
| Book Value | 256.1 | 274.6 | 304.3 | 305.2 | 302.2 | 315.4 | 327.2 | 337.8 | 446.4 | 457.9 | 456.6 | 454.0 | 467.6 | 496.3 | 486.8 | 466.0 | 467.6 | 493.1 | ||||||||||||||||||||||
| Tangible Book Value | 199.7 | 214.0 | 243.3 | 243.2 | 239.5 | 285.0 | 295.4 | 305.8 | 353.5 | 363.2 | 360.1 | 355.8 | 358.9 | 386.3 | 376.1 | 353.0 | 352.2 | |||||||||||||||||||||||
| 27.2 |
| 24.4 |
| 29.4 |
| 26.1 |
| 27.0 |
| 25.8 |
| 25.0 |
| 30.7 |
| 26.8 |
| 22.7 |
| 22.1 |
| 23.8 |
| 22.4 |
| 20.6 |
| 18.4 |
| 20.0 |
| 22.3 |
| 20.1 |
| 24.9 |
| 23.6 |
| 19.0 |
| 15.8 |
| 12.7 |
| 9.2 |
| 9.5 |
| 10.7 |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 398.3 |
| 445.1 |
| 417.5 |
| 432.5 |
| 384.0 |
| 378.9 |
| 350.7 |
| 359.9 |
| 593.4 |
| 421.7 |
| 426.0 |
| 392.3 |
| 429.8 |
| 453.1 |
| 378.8 |
| 428.3 |
| 394.7 |
| 357.5 |
| 435.8 |
| 412.2 |
| 385.7 |
| 543.0 |
| 413.8 |
| 373.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 129.7 |
| 127.1 |
| 122.1 |
| 117.9 |
| 115.9 |
| 111.6 |
| 87.8 |
| 88.1 |
| 86.4 |
| 82.1 |
| 76.1 |
| 71.7 |
| 67.0 |
| 67.4 |
| 67.0 |
| 66.2 |
| 61.2 |
| 58.6 |
| 57.7 |
| 55.8 |
| 57.1 |
| 60.2 |
| 61.8 |
| 64.1 |
| 59.9 |
| 60.3 |
| 58.6 |
| 57.5 |
| 56.0 |
| 56.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.6 |
| 95.0 |
| 94.9 |
| 94.9 |
| 94.2 |
| 94.0 |
| 93.3 |
| 237.5 |
| 235.6 |
| 237.1 |
| 237.3 |
| 238.6 |
| 224.1 |
| 226.7 |
| 226.2 |
| 226.0 |
| 225.9 |
| 225.2 |
| 291.4 |
| 268.5 |
| 241.9 |
| 241.9 |
| 22.2 |
| 23.8 |
| 25.3 |
| 27.1 |
| 28.9 |
| 30.7 |
| 32.6 |
| 34.6 |
| 73.7 |
| 77.3 |
| 81.4 |
| 91.4 |
| 96.9 |
| 99.4 |
| 104.6 |
| 115.2 |
| 120.6 |
| 131.8 |
| 142.3 |
| 183.6 |
| 153.9 |
| 122.2 |
| 126.8 |
| 55.7 |
| 55.2 |
| 58.5 |
| 55.3 |
| 60.1 |
| 65.9 |
| 37.6 |
| 37.7 |
| 39.2 |
| 41.1 |
| 36.8 |
| 38.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.3 |
| 29.6 |
| 29.4 |
| 35.1 |
| 30.0 |
| 28.8 |
| 30.2 |
| 26.7 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.4 |
| 16.4 |
| 16.7 |
| 17.4 |
| 16.7 |
| 17.3 |
| 16.7 |
| 17.4 |
| 17.2 |
| 17.2 |
| 16.4 |
| 13.9 |
| 10.9 |
| 49.3 |
| 1.2 |
| 47.8 |
| 48.5 |
| 53.3 |
| 51.5 |
| 50.7 |
| 48.2 |
| 46.1 |
| 44.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,033.2 |
| 1,009.8 |
| 1,018.1 |
| 979.4 |
| 980.6 |
| 908.2 |
| 903.0 |
| 1,135.1 |
| 1,136.2 |
| 1,131.0 |
| 1,094.9 |
| 1,114.8 |
| 1,141.6 |
| 1,054.0 |
| 1,109.0 |
| 1,078.9 |
| 1,050.8 |
| 1,124.1 |
| 1,097.8 |
| 1,172.6 |
| 1,259.4 |
| 1,061.9 |
| 1,008.0 |
| - |
| - |
| - |
| - |
| - |
| 27.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.0 |
| 24.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 6.5 |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.6 |
| 12.1 |
| 12.7 |
| 12.3 |
| 13.3 |
| 13.9 |
| 13.7 |
| 14.0 |
| 14.6 |
| 14.4 |
| 14.2 |
| 14.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.0 |
| 72.4 |
| 77.1 |
| 83.3 |
| 66.9 |
| 76.9 |
| 75.2 |
| 63.7 |
| 83.8 |
| 76.2 |
| 71.1 |
| 86.1 |
| 80.0 |
| 72.3 |
| 7.5 |
| 12.6 |
| 13.4 |
| 8.1 |
| 7.9 |
| 6.4 |
| 9.6 |
| 8.0 |
| 7.4 |
| 7.4 |
| 8.3 |
| 10.0 |
| 1.2 |
| 3.9 |
| 3.2 |
| 1.2 |
| 1.4 |
| 3.8 |
| 2.8 |
| 2.6 |
| 2.9 |
| 2.4 |
| 2.7 |
| 232.8 |
| 225.9 |
| 258.5 |
| 238.8 |
| 274.5 |
| 258.5 |
| 269.0 |
| 202.4 |
| 220.0 |
| 187.0 |
| 230.8 |
| 226.5 |
| 212.7 |
| 225.5 |
| 223.7 |
| 197.8 |
| 212.4 |
| 230.8 |
| 238.7 |
| 243.4 |
| 236.7 |
| 202.5 |
| 228.0 |
| 213.2 |
| 192.1 |
| 54.9 |
| 54.9 |
| 56.9 |
| 53.0 |
| 53.7 |
| 54.8 |
| 26.0 |
| 25.7 |
| 26.7 |
| 28.8 |
| 24.9 |
| 26.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 3.3 |
| 2.9 |
| 3.0 |
| 3.2 |
| 3.8 |
| 3.8 |
| 18.7 |
| 4.3 |
| 4.1 |
| 4.0 |
| 4.4 |
| 6.1 |
| 6.0 |
| 6.1 |
| 6.3 |
| 24.6 |
| 23.3 |
| 21.0 |
| 19.5 |
| 37.8 |
| 36.0 |
| 14.8 |
| 15.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 513.4 |
| 540.2 |
| 524.1 |
| 552.8 |
| 533.8 |
| 543.4 |
| 484.0 |
| 490.2 |
| 719.2 |
| 510.2 |
| 510.4 |
| 479.9 |
| 523.4 |
| 556.5 |
| 490.0 |
| 554.2 |
| 545.3 |
| 517.0 |
| 611.6 |
| 612.1 |
| 626.0 |
| 723.9 |
| 544.6 |
| 511.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 508.8 |
| 501.3 |
| 479.6 |
| 460.0 |
| 452.0 |
| 441.6 |
| 430.5 |
| 435.8 |
| 639.2 |
| 636.3 |
| 629.0 |
| 606.1 |
| 597.4 |
| 573.6 |
| 561.7 |
| 542.0 |
| 542.7 |
| 522.2 |
| 497.4 |
| 558.2 |
| 549.6 |
| 518.4 |
| 495.8 |
| (17.3) |
| (15.6) |
| (15.7) |
| (15.6) |
| (14.3) |
| (14.3) |
| (14.8) |
| (17.4) |
| (17.8) |
| (19.9) |
| (13.2) |
| (15.7) |
| (14.0) |
| (14.6) |
| (12.2) |
| (9.7) |
| (6.8) |
| (8.4) |
| (8.9) |
| (9.7) |
| (11.8) |
| (11.5) |
| (14.0) |
| (1.1) |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 493.1 |
| 485.7 |
| 465.2 |
| 445.6 |
| 437.2 |
| 424.2 |
| 412.8 |
| 415.9 |
| 626.0 |
| 620.7 |
| 615.0 |
| 591.4 |
| 585.2 |
| 563.9 |
| 554.8 |
| 533.6 |
| 533.8 |
| 512.5 |
| 485.6 |
| 546.6 |
| 535.6 |
| 517.3 |
| 496.4 |
| 485.7 |
| 465.2 |
| 445.6 |
| 437.2 |
| 424.2 |
| 412.8 |
| 415.9 |
| 626.0 |
| 620.7 |
| 615.0 |
| 591.4 |
| 585.2 |
| 563.9 |
| 554.8 |
| 533.6 |
| 533.8 |
| 512.5 |
| 485.6 |
| 546.6 |
| 535.6 |
| 517.3 |
| 496.4 |
| - |
| - |
| - |
| (26.7) |
| (47.1) |
| 28.2 |
| (0.5) |
| 20.2 |
| 1.6 |
| 33.0 |
| 73.2 |
| 43.0 |
| 87.7 |
| 82.1 |
| 53.6 |
| 112.3 |
| 126.3 |
| 141.8 |
| 213.6 |
| 88.5 |
| 78.5 |
| 178.7 |
| 158.0 |
| 125.5 |
| 109.9 |
| 148.3 |
| 139.9 |
| 406.4 |
| 190.9 |
| 199.5 |
| 179.6 |
| 204.3 |
| 229.4 |
| 181.1 |
| 215.9 |
| 163.9 |
| 118.8 |
| 192.4 |
| 175.6 |
| 183.2 |
| 315.0 |
| 200.6 |
| 181.6 |
| 485.7 |
| 465.2 |
| 445.6 |
| 437.2 |
| 424.2 |
| 412.8 |
| 415.9 |
| 626.0 |
| 620.7 |
| 615.0 |
| 591.4 |
| 585.2 |
| 563.9 |
| 554.8 |
| 533.6 |
| 533.8 |
| 512.5 |
| 485.6 |
| 546.6 |
| 535.6 |
| 517.3 |
| 496.4 |
| 376.3 |
| 367.3 |
| 345.0 |
| 323.6 |
| 313.4 |
| 299.3 |
| 286.1 |
| 288.0 |
| 314.8 |
| 307.7 |
| 296.5 |
| 262.7 |
| 249.6 |
| 240.5 |
| 223.5 |
| 192.1 |
| 187.3 |
| 154.7 |
| 118.1 |
| 71.6 |
| 113.2 |
| 153.2 |
| 127.7 |