| (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 | 34.1 | 4.4 | 7.6 | 29.7 | 19.2 | - | 6.5 | 5.9 | 6.6 | 13.1 | 5.9 | 5.8 | 6.8 | 12.0 | 6.8 | 16.4 | 42.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.0 | 0.0 | 7.2 | 29.0 | 18.2 | - | 5.6 | 5.0 | 6.1 | 12.0 | 5.3 | 5.5 | 6.3 | 10.8 | 6.2 | - | - |
| Cash And Short Term Investments | 34.1 | 4.4 | 14.8 | 58.7 | 37.4 | - | 12.1 | 10.9 | 12.6 | 25.2 | 11.1 | 11.3 | 13.2 | 22.9 | 13.0 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 1.3 | 1.3 | 2.1 | 1.7 | 4.0 | - | 1.5 | 1.0 | 1.0 | 1.3 | 1.4 | 1.2 | 1.3 | 0.9 | 1.6 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 6.1 | 7.0 | 10.4 | 11.5 | 12.6 | - | 5.1 | 5.0 | 4.7 | 10.1 | 9.8 | 11.1 | 19.3 | 19.0 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 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 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | - | 0.0 | 2.3 | - | - | - | - | - | - | - | - | - | - | - | |
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 46.5 | 43.6 | 33.7 | 34.1 | 26.8 | 11.3 | 15.6 | 4.4 | 5.8 | 3.9 | 9.6 | 7.6 | 11.9 | 12.7 | 14.8 | |||||||||||||||||||||||||
| 16.4 |
| 42.9 |
| - |
| - |
| - |
| Prepaid Expenses | 1.1 | 1.2 | 1.5 | 1.2 | 1.3 | - | 1.3 | 1.3 | 1.6 | 1.4 | 1.5 | 1.5 | 1.6 | 1.1 | 1.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 79.9 | 71.0 | 66.1 | 61.3 | 51.2 | - | 31.4 | 26.6 | 25.8 | 20.0 | 18.8 | 18.3 | 16.7 | 19.1 | 25.2 | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | 2.6 | 2.6 | 4.6 | 4.5 | 4.3 | - | 3.9 | 3.7 | 3.4 | 6.5 | 6.2 | 7.2 | 15.4 | 15.1 | - | - | - |
| Property,Plant & Equipment Net | 3.5 | 4.4 | 5.8 | 7.1 | 8.3 | - | 1.1 | 1.4 | 1.2 | 3.6 | 3.7 | 3.9 | 3.9 | 3.9 | 4.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 60.8 | 60.1 | 58.8 | 60.0 | 61.0 | - | 58.6 | 58.2 | 58.2 | 57.9 | 58.0 | 57.9 | 57.5 | 56.3 | 56.4 | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 3.0 | 4.1 | 5.3 | 6.4 | 7.5 | 9.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | 64.7 | 65.0 | 65.0 | 67.4 | 69.9 | - | 60.4 | 60.2 | 60.9 | 66.6 | 68.6 | 68.6 | 67.7 | 65.3 | 62.6 | - | - |
| Total Assets | 144.5 | 136.0 | 131.1 | 128.7 | 121.1 | - | 91.8 | 86.8 | 86.7 | 86.5 | 87.4 | 86.9 | 84.3 | 84.4 | 87.8 | - | - |
| - |
| Short Term Debt | - | - | - | 0.0 | 2.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 16.6 | 15.8 | 16.8 | 17.7 | 19.2 | - | 20.0 | 19.7 | 20.2 | 20.5 | 21.5 | 21.5 | 22.1 | 21.5 | 22.4 | - | - |
| Operating Lease Liabilities Current | 1.3 | 1.2 | 1.3 | 1.2 | 1.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 23.7 | 22.3 | 23.3 | 23.8 | 27.9 | - | 25.4 | 24.9 | 24.6 | 26.3 | 26.2 | 27.1 | 27.4 | 27.2 | 31.4 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 2.3 | 3.6 | 4.8 | 6.1 | 7.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 5.7 | 6.5 | 6.2 | 6.1 | 5.9 | - | 5.5 | 5.8 | 5.5 | 4.9 | 4.5 | 3.6 | 2.6 | 4.4 | 4.6 | - | - |
| Deferred Tax Liabilities | 13.2 | 12.9 | 13.1 | 13.1 | 12.9 | - | 12.6 | 11.7 | 18.4 | 20.7 | 22.1 | 22.5 | 21.3 | 20.4 | 18.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 21.2 | 23.0 | 24.1 | 25.3 | 26.2 | - | 18.9 | 18.4 | 24.3 | 25.6 | 26.8 | 26.5 | 24.0 | 24.9 | 23.1 | - | - |
| Total Liabilities | 44.9 | 45.2 | 47.4 | 49.1 | 54.1 | - | 44.3 | 43.2 | 48.9 | 51.9 | 53.0 | 53.6 | 51.4 | 52.1 | 54.5 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 113.4 | 104.2 | 96.0 | 87.6 | 72.5 | - | 48.6 | 44.9 | 39.2 | 35.5 | 34.6 | 33.2 | 32.3 | 31.6 | 31.6 | - | - |
| Accumulated Other Comprehensive Income | (0.1) | (0.3) | 0.4 | (0.0) | 0.0 | - | 1.7 | 0.8 | 0.5 | 0.1 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | - | - |
| Treasury Stock | - | - | - | 10.0 | 7.5 | - | 4.7 | 4.1 | 3.8 | 3.0 | 2.2 | 2.1 | 1.6 | 1.4 | 0.4 | 0.4 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 99.7 | 90.8 | 83.7 | 79.6 | 67.0 | - | 47.5 | 43.5 | 37.9 | 34.6 | 34.4 | 33.3 | 33.0 | 32.3 | 33.3 | 21.4 | 80.9 |
| Total Equity | 99.7 | 90.8 | 83.7 | 79.6 | 67.0 | - | 47.5 | 43.5 | 37.9 | 34.6 | 34.4 | 33.3 | 33.0 | 32.3 | 33.3 | 21.4 | 80.9 |
| - |
| Net debt | - | - | - | (58.7) | (35.0) | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 56.2 | 48.8 | 42.8 | 37.6 | 23.3 | - | 6.0 | 1.7 | 1.2 | (6.3) | (7.4) | (8.8) | (10.7) | (8.1) | (6.2) | - | - |
| Book Value | 99.7 | 90.8 | 83.7 | 79.6 | 67.0 | - | 47.5 | 43.5 | 37.9 | 34.6 | 34.4 | 33.3 | 33.0 | 32.3 | 33.3 | 21.4 | 80.9 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 29.7 |
| 29.9 |
| 25.0 |
| 25.0 |
| 19.2 |
| 16.2 |
| 8.7 |
| 7.8 |
| - |
| 3.6 |
| 4.6 |
| 3.7 |
| 6.5 |
| 4.4 |
| 4.6 |
| 5.0 |
| 5.9 |
| 4.2 |
| 4.4 |
| 6.3 |
| 6.6 |
| 6.5 |
| 6.7 |
| 21.4 |
| 13.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 46.0 | 43.0 | 0.0 | 33.6 | 26.0 | 11.0 | 15.2 | 4.1 | 4.7 | 3.4 | 9.0 | 7.2 | 11.2 | 12.1 | 14.0 | 29.0 | 29.1 | 24.5 | 24.4 | 18.2 | 15.3 | 8.0 | 7.1 | - | 2.7 | 4.0 | 3.1 | 5.6 | 3.3 | 3.7 | 4.1 | 5.0 | 3.7 | 3.9 | 6.2 | 6.1 | 5.4 | 5.3 | 19.8 | 12.0 |
| Cash And Short Term Investments | 92.5 | 86.6 | 33.7 | 67.7 | 52.8 | 22.3 | 30.9 | 8.5 | 10.5 | 7.4 | 18.6 | 14.8 | 23.1 | 24.7 | 28.8 | 58.7 | 59.0 | 49.4 | 49.4 | 37.4 | 31.5 | 16.7 | 14.9 | - | 6.3 | 8.6 | 6.8 | 12.1 | 7.7 | 8.3 | 9.1 | 10.9 | 7.9 | 8.3 | 12.5 | 12.6 | 11.9 | 12.1 | 41.2 | 25.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1.1 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.3 | 1.3 | 4.5 | 1.5 | 2.1 | 1.8 | 1.6 | 1.4 | 1.7 | 1.8 | 1.6 | 1.5 | 4.0 | 4.5 | 1.6 | 1.6 | - | 5.2 | 4.3 | 3.8 | 1.5 | 3.0 | 1.1 | 1.1 | 1.0 | 2.8 | 1.1 | 1.0 | 1.0 | 2.0 | 1.7 | 1.5 | 1.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 0.8 | 0.7 | 0.9 | 1.1 | 0.9 | 1.0 | 1.1 | 1.2 | 1.1 | 1.1 | 1.3 | 1.5 | 1.2 | 1.3 | 1.1 | 1.2 | 1.0 | 1.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 87.1 | 83.4 | 83.5 | 79.9 | 78.3 | 74.9 | 73.6 | 71.0 | 69.7 | 65.7 | 67.5 | 66.1 | 64.1 | 62.1 | 61.2 | 61.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 5.2 | 5.6 | 5.8 | 6.1 | 6.4 | 6.5 | 6.8 | 7.0 | 9.5 | 9.8 | 10.1 | 10.4 | 10.7 | 11.0 | 11.3 | 11.5 | 11.8 | 12.1 | 12.4 | 12.6 | 12.9 | 13.1 | 13.4 | - | 13.9 | 14.1 | 14.3 | 5.1 | 5.1 | 5.1 | 5.0 | 5.0 | 5.0 | 5.0 | 4.9 | 4.7 | 4.3 | 4.0 | 4.0 | 10.1 |
| Accumulated Depreciation | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 4.7 | 4.7 | 4.6 | 4.6 | 4.6 | 4.6 | 4.5 | 4.5 | 4.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2.6 | 2.9 | 3.2 | 3.5 | 3.8 | 3.9 | 4.2 | 4.4 | 4.8 | 5.1 | 5.5 | 5.8 | 6.1 | 6.4 | 6.8 | 7.1 | 7.4 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 61.0 | 61.3 | 61.2 | 60.8 | 61.1 | 60.8 | 60.4 | 60.1 | 59.6 | 59.1 | 59.0 | 58.8 | 58.8 | 58.9 | 59.1 | 60.0 | 60.9 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.2 | 2.5 | 2.8 | 3.0 | 3.3 | 3.6 | 3.8 | 4.1 | - | - | - | - | 5.6 | 5.9 | 6.2 | 6.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | 63.9 | 64.5 | 64.7 | 64.7 | 65.3 | 65.1 | 65.0 | 65.0 | 64.8 | 64.7 | 64.8 | 65.0 | 65.3 | 65.7 | 66.2 | 67.4 | 68.6 | |||||||||||||||||||||||
| Total Assets | 151.0 | 147.9 | 148.2 | 144.5 | 143.6 | 140.0 | 138.6 | 136.0 | 134.5 | 130.3 | 132.3 | 131.1 | 129.3 | 127.9 | 127.4 | 128.7 | 129.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 14.6 | 14.2 | 15.6 | 16.6 | 16.6 | 15.9 | 16.0 | 15.8 | 16.0 | 15.7 | 15.7 | 16.8 | 16.5 | 16.7 | 16.4 | 17.7 | 17.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 21.4 | 20.9 | 23.7 | 23.7 | 22.8 | 21.9 | 23.2 | 22.3 | 22.0 | 21.6 | 23.3 | 23.3 | 22.4 | 22.9 | 23.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.7 | 2.1 | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.2 | 1.6 | 2.0 | 2.3 | 2.6 | 3.0 | 3.3 | 3.6 | 3.9 | 4.2 | 4.5 | 4.8 | 5.1 | 5.5 | 5.8 | 6.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 6.4 | 6.2 | 6.0 | 5.7 | 5.3 | 5.0 | 5.1 | 6.5 | 6.5 | 6.3 | 5.9 | 6.2 | 6.2 | 6.2 | 6.0 | 6.1 | 5.8 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 14.2 | 13.8 | 13.5 | 13.2 | 13.8 | 13.4 | 13.1 | 12.9 | 12.8 | 12.5 | 13.1 | 13.1 | 13.3 | 13.1 | 13.2 | 13.1 | 13.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 21.8 | 21.6 | 21.4 | 21.2 | 21.8 | 21.4 | 21.5 | 23.0 | 23.3 | 23.0 | 23.5 | 24.1 | 24.7 | 24.8 | 25.1 | 25.3 | ||||||||||||||||||||||||
| Total Liabilities | 43.2 | 42.4 | 45.2 | 44.9 | 44.6 | 43.3 | 44.7 | 45.2 | 45.3 | 44.6 | 46.8 | 47.4 | 47.1 | 47.7 | 48.0 | 49.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 1.0 | 1.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 122.3 | 119.4 | 116.8 | 113.4 | 112.5 | 110.2 | 107.3 | 104.2 | 102.3 | 99.0 | 98.2 | 96.0 | 94.6 | 91.7 | 89.7 | 87.6 | 86.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.3) | (0.0) | (0.3) | 0.2 | 0.4 | 0.1 | (0.0) | (0.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | 15.5 | 15.4 | 15.4 | 15.2 | - | - | - | - | 14.5 | 13.4 | 12.3 | 10.0 | 8.8 | 8.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 107.8 | 105.5 | 103.0 | 99.7 | 99.0 | 96.7 | 93.9 | 90.8 | 89.2 | 85.7 | 85.5 | 83.7 | 82.2 | 80.2 | 79.4 | 79.6 | 79.4 | |||||||||||||||||||||||
| Total Equity | 107.8 | 105.5 | 103.0 | 99.7 | 99.0 | 96.7 | 93.9 | 90.8 | 89.2 | 85.7 | 85.5 | 83.7 | 82.2 | 80.2 | 79.4 | 79.6 | 79.4 | 76.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (59.0) | (49.4) | (47.1) | |||||||||||||||||||||
| Working Capital | 65.7 | 62.5 | 59.7 | 56.2 | 55.5 | 53.0 | 50.4 | 48.8 | 47.7 | 44.1 | 44.1 | 42.8 | 41.6 | 39.2 | 38.2 | 37.6 | 36.0 | 32.4 | ||||||||||||||||||||||
| Book Value | 107.8 | 105.5 | 103.0 | 99.7 | 99.0 | 96.7 | 93.9 | 90.8 | 89.2 | 85.7 | 85.5 | 83.7 | 82.2 | 80.2 | 79.4 | 79.6 | 79.4 | 76.7 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 1.2 |
| 1.3 |
| 1.2 |
| 1.2 |
| 1.3 |
| - |
| 1.0 |
| 1.1 |
| 1.3 |
| 1.3 |
| 1.2 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.6 |
| 1.7 |
| 1.4 |
| 1.5 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.1 |
| 55.4 |
| 54.1 |
| 51.2 |
| 45.4 |
| 41.0 |
| 41.3 |
| - |
| 35.7 |
| 31.8 |
| 31.3 |
| 31.4 |
| 28.0 |
| 25.9 |
| 26.2 |
| 26.6 |
| 27.2 |
| 24.7 |
| 26.4 |
| 25.8 |
| 25.6 |
| 24.7 |
| 28.4 |
| 20.0 |
| 4.4 |
| 4.4 |
| 4.3 |
| 4.3 |
| 4.2 |
| 4.2 |
| - |
| 4.1 |
| 4.0 |
| 4.0 |
| 3.9 |
| 3.9 |
| 3.8 |
| 3.7 |
| 3.7 |
| 3.6 |
| 3.5 |
| 3.5 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.3 |
| 6.5 |
| 7.7 |
| 8.0 |
| 8.3 |
| 8.6 |
| 8.9 |
| 9.2 |
| - |
| 9.8 |
| 10.1 |
| 10.4 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.5 |
| 1.4 |
| 1.2 |
| 0.9 |
| 0.7 |
| 0.6 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.1 |
| 60.9 |
| 61.0 |
| 60.9 |
| 60.4 |
| 59.7 |
| - |
| 59.6 |
| 59.2 |
| 59.0 |
| 58.6 |
| 58.4 |
| 58.5 |
| 58.3 |
| 58.2 |
| 58.4 |
| 58.6 |
| 58.5 |
| 58.2 |
| 58.2 |
| 58.2 |
| 58.1 |
| 57.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 7.0 |
| 7.3 |
| 7.5 |
| 7.8 |
| 8.0 |
| 8.3 |
| 9.6 |
| 8.8 |
| 9.0 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.3 |
| 69.5 |
| 69.9 |
| 70.1 |
| 69.9 |
| 69.6 |
| - |
| 70.0 |
| 69.8 |
| 69.9 |
| 60.4 |
| 60.2 |
| 60.3 |
| 60.2 |
| 60.2 |
| 60.6 |
| 61.2 |
| 61.2 |
| 60.9 |
| 61.4 |
| 62.0 |
| 62.6 |
| 66.6 |
| 124.7 |
| 123.6 |
| 121.1 |
| 115.6 |
| 110.8 |
| 110.9 |
| - |
| 105.7 |
| 101.6 |
| 101.2 |
| 91.8 |
| 88.2 |
| 86.2 |
| 86.4 |
| 86.8 |
| 87.8 |
| 85.9 |
| 87.6 |
| 86.7 |
| 87.0 |
| 86.7 |
| 91.0 |
| 86.5 |
| 2.3 |
| 2.3 |
| 0.6 |
| 0.2 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.5 |
| 18.2 |
| 19.2 |
| 18.1 |
| 16.8 |
| 17.7 |
| - |
| 18.2 |
| 18.0 |
| 18.6 |
| 20.0 |
| 18.9 |
| 18.3 |
| 18.9 |
| 19.7 |
| 18.4 |
| 18.5 |
| 19.3 |
| 20.2 |
| 18.9 |
| 18.8 |
| 19.3 |
| 20.5 |
| 1.2 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.8 |
| 25.1 |
| 23.0 |
| 27.4 |
| 27.9 |
| 24.6 |
| 23.0 |
| 26.2 |
| - |
| 23.9 |
| 23.5 |
| 25.2 |
| 25.4 |
| 23.3 |
| 22.6 |
| 23.6 |
| 24.9 |
| 24.7 |
| 22.6 |
| 24.4 |
| 24.6 |
| 24.1 |
| 24.9 |
| 27.6 |
| 26.3 |
| 6.4 |
| 6.8 |
| 7.1 |
| 7.4 |
| 7.7 |
| 7.9 |
| 8.2 |
| - |
| 8.7 |
| 8.9 |
| 9.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 5.1 |
| 5.9 |
| 5.3 |
| 5.9 |
| 5.6 |
| - |
| 5.5 |
| 4.7 |
| 4.9 |
| 5.5 |
| 5.0 |
| 4.9 |
| 5.3 |
| 5.8 |
| 5.8 |
| 5.2 |
| 5.6 |
| 5.5 |
| 5.3 |
| 4.0 |
| 4.3 |
| 4.9 |
| 13.1 |
| 13.4 |
| 12.9 |
| 12.6 |
| 12.6 |
| 13.0 |
| - |
| 13.3 |
| 12.9 |
| 12.7 |
| 12.6 |
| 12.2 |
| 11.5 |
| 11.6 |
| 11.7 |
| 12.0 |
| 18.5 |
| 18.6 |
| 18.4 |
| 19.2 |
| 19.5 |
| 20.2 |
| 20.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.3 |
| 25.0 |
| 25.6 |
| 26.2 |
| 27.4 |
| 28.6 |
| 27.9 |
| - |
| 27.5 |
| 26.6 |
| 26.8 |
| 18.9 |
| 18.0 |
| 17.2 |
| 17.7 |
| 18.4 |
| 18.6 |
| 24.5 |
| 24.9 |
| 24.3 |
| 24.5 |
| 23.6 |
| 24.5 |
| 25.6 |
| 50.4 |
| 48.0 |
| 53.0 |
| 54.1 |
| 52.0 |
| 51.6 |
| 54.1 |
| - |
| 51.3 |
| 50.1 |
| 52.0 |
| 44.3 |
| 41.3 |
| 39.8 |
| 41.2 |
| 43.2 |
| 43.3 |
| 47.2 |
| 49.2 |
| 48.9 |
| 48.6 |
| 48.4 |
| 52.1 |
| 51.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.7 |
| 76.3 |
| 72.5 |
| 66.6 |
| 62.6 |
| 59.5 |
| - |
| 55.7 |
| 52.6 |
| 50.4 |
| 48.6 |
| 48.2 |
| 47.6 |
| 46.2 |
| 44.9 |
| 45.3 |
| 40.0 |
| 39.7 |
| 39.2 |
| 39.9 |
| 40.1 |
| 40.2 |
| 35.5 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 2.0 |
| 1.0 |
| 1.2 |
| - |
| 2.0 |
| 2.0 |
| 1.8 |
| 1.7 |
| 1.1 |
| 1.0 |
| 1.2 |
| 0.8 |
| 1.2 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.3 |
| (0.0) |
| 0.3 |
| 0.1 |
| 7.6 |
| 7.5 |
| 7.0 |
| 6.4 |
| 6.0 |
| - |
| 5.3 |
| 5.1 |
| 4.8 |
| 4.7 |
| 4.5 |
| 4.2 |
| 4.2 |
| 4.1 |
| 4.0 |
| 3.9 |
| 3.8 |
| 3.8 |
| 3.7 |
| 3.7 |
| 3.6 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.7 |
| 70.6 |
| 67.0 |
| 63.6 |
| 59.2 |
| 56.8 |
| - |
| 54.3 |
| 51.5 |
| 49.3 |
| 47.5 |
| 46.9 |
| 46.4 |
| 45.2 |
| 43.5 |
| 44.5 |
| 38.8 |
| 38.4 |
| 37.9 |
| 38.4 |
| 38.3 |
| 38.9 |
| 34.6 |
| 70.6 |
| 67.0 |
| 63.6 |
| 59.2 |
| 56.8 |
| - |
| 54.3 |
| 51.5 |
| 49.3 |
| 47.5 |
| 46.9 |
| 46.4 |
| 45.2 |
| 43.5 |
| 44.5 |
| 38.8 |
| 38.4 |
| 37.9 |
| 38.4 |
| 38.3 |
| 38.9 |
| 34.6 |
| (35.0) |
| (29.1) |
| (14.3) |
| (12.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.7 |
| 23.3 |
| 20.8 |
| 18.0 |
| 15.1 |
| - |
| 11.8 |
| 8.3 |
| 6.1 |
| 6.0 |
| 4.7 |
| 3.3 |
| 2.6 |
| 1.7 |
| 2.5 |
| 2.1 |
| 2.1 |
| 1.2 |
| 1.5 |
| (0.2) |
| 0.8 |
| (6.3) |
| 70.6 |
| 67.0 |
| 63.6 |
| 59.2 |
| 56.8 |
| - |
| 54.3 |
| 51.5 |
| 49.3 |
| 47.5 |
| 46.9 |
| 46.4 |
| 45.2 |
| 43.5 |
| 44.5 |
| 38.8 |
| 38.4 |
| 37.9 |
| 38.4 |
| 38.3 |
| 38.9 |
| 34.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |