| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 41.8 | 53.2 | 42.6 | 33.7 | 68.9 | 71.7 | 56.7 | 41.0 | 29.4 | 19.0 | 4.5 | 4.4 | 7.2 | 6.6 | 4.0 |
| Restricted Cash | 1.1 | 17.1 | 0.0 | 1.7 | 6.4 | 0.0 | 1.0 | 8.6 | 0.0 | - | 0.0 | 0.7 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 41.8 | 53.2 | 42.6 | 33.7 | 68.9 | 71.7 | 56.7 | 41.0 | 29.4 | 19.0 | 4.5 | 4.4 | 7.2 | 6.6 | 4.0 |
| Receivables | |||||||||||||||
| Accounts Receivable | - | - | - | 81.5 | 66.7 | 70.4 | 113.6 | 150.9 | 158.8 | 112.5 | 59.9 | 63.8 | 62.7 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 2.9 | 2.1 | 3.1 | 4.4 | 2.0 | 1.5 | 3.0 | 3.9 | 4.5 | 3.8 | 3.7 | 8.0 | 4.3 | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 11.1 | 8.2 | 7.0 | 7.7 | 7.5 | 6.8 | 23.8 | 41.4 | 41.4 | 35.3 | 33.0 | 31.2 | 28.1 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | - | - | - | 53.3 | 43.3 | 27.3 | 48.2 | 68.8 | 77.5 | 52.3 | 29.7 | 38.2 | 37.0 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 120.0 | 106.0 | 97.0 | 120.0 | 135.0 | 100.0 | 123.0 | 139.5 | 124.8 | 5.0 | 20.9 | 0.0 | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | |||||||||||||||
| Supplementary Data | |||||||||||||||
| Total Debt | 120.0 | 106.0 | 97.0 | 120.0 | 135.0 | 100.0 | 123.0 | 146.4 | 145.7 | 78.4 | 48.7 | 33.0 | - | - | - |
| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 50.6 | 41.8 | 53.6 | 62.1 | 64.7 | 53.2 | 66.6 | 53.6 | 50.4 | 42.6 | 45.1 | 47.1 | 45.2 | 33.7 | 40.4 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.4 |
| 0.7 |
| 1.2 |
| 1.0 |
| - |
| - |
| Other Current Assets | 10.6 | 10.2 | 6.6 | 8.7 | 14.1 | 11.8 | 6.1 | 11.7 | 7.9 | 12.2 | 4.0 | 3.0 | 2.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 196.2 | 203.8 | 159.0 | 178.9 | 196.7 | 204.9 | 236.1 | 292.0 | 296.7 | 198.0 | 102.7 | 106.0 | 101.3 | - | - |
| - |
| Accumulated Depreciation | 4.6 | 3.0 | 2.3 | 3.0 | 3.2 | 3.4 | 20.5 | 37.0 | 33.2 | 30.6 | 28.5 | 26.9 | 23.3 | - | - |
| Property,Plant & Equipment Net | 6.4 | 5.2 | 4.7 | 4.7 | 4.3 | 3.4 | 3.3 | 4.4 | 8.3 | 4.7 | 4.5 | 4.2 | 4.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 120.3 | 120.3 | 120.3 | 120.3 | 120.3 | 120.3 | 120.3 | 120.3 | 120.2 | 79.1 | 18.4 | 0.0 | 0.0 | - | - |
| Intangible Assets | 0.3 | 3.5 | 0.1 | 0.5 | 17.7 | 22.4 | 37.1 | 26.4 | 34.8 | 21.4 | 6.8 | 1.0 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | - | - | 0.0 | 0.0 | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1.8 | 6.1 | 15.3 | 20.4 | 22.4 | 26.1 | 29.9 | 27.3 | 22.0 | 46.6 | 23.4 | 24.0 | - | - | - |
| Other Non-Current Assets | 2.4 | 3.4 | 2.5 | 3.7 | 3.6 | 4.1 | 5.6 | 11.1 | 11.5 | 8.7 | 2.7 | 0.1 | 0.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 331.3 | 344.9 | 303.8 | 331.0 | 353.8 | 364.8 | 423.0 | 488.7 | 503.7 | 367.7 | 162.2 | 138.4 | 109.1 | - | - |
| Short Term Debt | - | - | - | - | - | - | 0.0 | 6.9 | 20.9 | 73.4 | 27.8 | 33.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 20.2 | 19.8 | 15.1 | 8.4 | 19.6 | 34.4 | 37.9 | 10.8 | 10.2 | 36.6 | 12.2 | 7.2 | 6.8 | - | - |
| Other Current Liabilities | 0.1 | 0.1 | 0.1 | 0.3 | 1.7 | 1.3 | 1.7 | 0.6 | 2.7 | 5.5 | 1.3 | 1.9 | 0.0 | - | - |
| Total Current Liabilities | 77.1 | 74.7 | 80.0 | 92.2 | 82.8 | 90.7 | 142.0 | 142.0 | 151.0 | 184.1 | 84.2 | 92.8 | 73.1 | - | - |
| Operating Lease Liabilities Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | 0.9 | 0.9 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 197.2 | 180.8 | 177.1 | 214.9 | 217.9 | 190.9 | 265.7 | 307.7 | 303.5 | 251.5 | 128.9 | 114.3 | 73.2 | - | - |
| 40.5 |
| 39.7 |
| 40.0 |
| 42.9 |
| 53.9 |
| 55.5 |
| 51.8 |
| 46.2 |
| 47.8 |
| 39.2 |
| 7.8 |
| 9.3 |
| 0.0 |
| - |
| - |
| Retained Earnings | 27.1 | 27.0 | 9.0 | 2.1 | 0.2 | 9.7 | 1.1 | 1.3 | 11.4 | 4.7 | (1.4) | (0.8) | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (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 | (2.5) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 9.7 | 14.2 | (7.9) | (14.2) | (3.2) | 23.4 | 16.1 | 44.5 | 101.6 | 72.0 | 24.7 | 15.5 | 0.0 | - | - |
| Total Stockholders Equity | 67.7 | 66.7 | 46.6 | 42.6 | 51.7 | 62.9 | 51.2 | 45.8 | 57.5 | 44.2 | 6.7 | 8.7 | 35.9 | 61.3 | 37.9 |
| Total Equity | 77.4 | 81.0 | 38.7 | 28.3 | 48.5 | 86.3 | 67.3 | 90.3 | 159.1 | 116.3 | 31.4 | 24.1 | 35.9 | 61.3 | 37.9 |
| Net debt |
| 78.2 |
| 52.9 |
| 54.4 |
| 86.3 |
| 66.1 |
| 28.3 |
| 66.3 |
| 105.4 |
| 116.3 |
| 59.4 |
| 44.3 |
| 28.6 |
| - |
| - |
| - |
| Working Capital | 119.1 | 129.1 | 79.0 | 86.8 | 113.9 | 114.2 | 94.2 | 150.0 | 145.7 | 13.9 | 18.5 | 13.2 | 28.1 | - | - |
| Book Value | 67.7 | 66.7 | 46.6 | 42.6 | 51.7 | 62.9 | 51.2 | 45.8 | 57.5 | 44.2 | 6.7 | 8.7 | 35.9 | 61.3 | 37.9 |
| Tangible Book Value | (52.9) | (57.1) | (73.9) | (78.3) | (86.3) | (79.8) | (106.2) | (100.9) | (97.4) | (56.3) | (18.5) | 7.6 | 35.9 | - | - |
| 43.2 |
| 51.4 |
| 68.9 |
| 89.4 |
| 93.0 |
| 81.5 |
| 71.7 |
| 75.3 |
| 78.6 |
| 54.5 |
| 56.7 |
| 42.6 |
| 27.6 |
| 32.4 |
| 41.0 |
| 42.8 |
| 35.7 |
| 21.1 |
| 29.4 |
| 11.2 |
| 14.0 |
| 24.9 |
| 19.0 |
| 16.9 |
| 12.8 |
| Restricted Cash | 0.0 | 1.1 | 2.4 | 4.7 | 2.9 | 17.1 | 0.5 | 2.3 | - | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 1.9 | 2.3 | 2.4 | 6.4 | 8.7 | 11.5 | - | 0.0 | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 2.8 | 8.6 | - | - | - | - | - | 0.9 | - | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 50.6 | 41.8 | 53.6 | 62.1 | 64.7 | 53.2 | 66.6 | 53.6 | 50.4 | 42.6 | 45.1 | 47.1 | 45.2 | 33.7 | 40.4 | 43.2 | 51.4 | 68.9 | 89.4 | 93.0 | 81.5 | 71.7 | 75.3 | 78.6 | 54.5 | 56.7 | 42.6 | 27.6 | 32.4 | 41.0 | 42.8 | 35.7 | 21.1 | 29.4 | 11.2 | 14.0 | 24.9 | 19.0 | 16.9 | 12.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | 65.3 | 81.5 | 56.7 | 56.3 | 65.5 | 66.7 | 47.6 | 45.4 | 55.7 | 70.4 | 63.8 | 68.0 | 79.8 | 113.6 | 101.7 | 103.7 | 130.9 | 150.9 | 134.2 | 132.0 | 152.5 | 158.8 | 111.3 | 95.7 | 108.8 | 112.5 | 79.7 | 42.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 0.8 | 2.9 | 3.6 | 1.8 | 0.8 | 2.1 | 2.9 | 2.0 | 1.4 | 3.1 | 3.0 | 1.9 | 0.6 | 4.4 | 5.3 | 2.4 | 0.1 | 2.0 | 2.5 | 1.1 | 0.1 | 1.5 | 1.8 | 1.0 | 0.3 | 3.0 | 3.6 | 2.0 | 0.2 | 3.9 | 4.1 | 1.9 | 0.4 | 4.5 | 5.7 | 3.4 | 0.4 | 3.8 | 3.7 | 1.8 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 9.3 | 10.6 | 9.1 | 8.6 | 8.6 | 10.2 | 8.4 | 8.1 | 6.7 | 6.6 | 7.5 | 8.0 | 8.9 | 8.7 | 6.8 | 10.8 | 12.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 189.2 | 196.2 | 167.6 | 178.1 | 207.1 | 203.8 | 155.7 | 156.4 | 159.3 | 159.0 | 150.1 | 145.3 | 165.2 | 178.9 | 176.4 | 198.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 11.1 | 11.1 | 10.5 | 10.2 | 9.6 | 8.2 | 7.7 | 7.3 | 7.2 | 7.0 | 7.4 | 7.2 | 7.2 | 7.7 | 7.6 | 7.1 | 7.2 | 7.5 | 7.4 | 6.5 | 6.3 | 6.8 | 25.0 | 24.5 | 24.4 | 23.8 | 23.5 | 23.3 | 41.7 | 41.4 | 41.6 | 42.5 | 42.0 | 41.4 | 41.0 | 35.6 | 35.5 | 35.3 | 34.8 | 34.4 |
| Accumulated Depreciation | 5.2 | 4.6 | 4.2 | 3.7 | 3.3 | 3.0 | 2.7 | 2.4 | 2.3 | 2.3 | 2.7 | 2.5 | 2.5 | 3.0 | 2.7 | 2.6 | 2.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 5.9 | 6.4 | 6.3 | 6.4 | 6.3 | 5.2 | 5.0 | 4.9 | 4.9 | 4.7 | 4.8 | 4.7 | 4.7 | 4.7 | 4.9 | 4.5 | 4.4 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 120.3 | 120.3 | 120.3 | 120.3 | 120.3 | 120.3 | 120.3 | 120.3 | 120.3 | 120.3 | 120.3 | 120.3 | 120.3 | 120.3 | 120.3 | 120.3 | 120.3 | 120.3 | ||||||||||||||||||||||
| Intangible Assets | 0.1 | 0.3 | 0.3 | 0.7 | 3.0 | 3.5 | 0.4 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.7 | 0.6 | 5.7 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 1.6 | 1.8 | 4.1 | 4.8 | 4.9 | 6.1 | 10.9 | 11.1 | 13.7 | 15.3 | 17.1 | 19.1 | 23.2 | 20.4 | 18.9 | 18.3 | 20.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 2.1 | 2.4 | 2.8 | 3.1 | 3.1 | 3.4 | 3.7 | 3.9 | 2.2 | 2.5 | 2.8 | 3.1 | 3.4 | 3.7 | 4.0 | 4.1 | 3.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 323.0 | 331.3 | 304.8 | 316.3 | 347.4 | 344.9 | 298.4 | 299.7 | 302.7 | 303.8 | 297.1 | 294.8 | 319.0 | 331.0 | 328.2 | 348.8 | 352.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | 28.1 | 53.3 | 27.0 | 31.8 | 35.6 | 43.3 | 27.4 | 26.3 | 25.2 | 27.3 | 29.4 | 32.0 | 34.7 | 48.2 | 45.7 | 49.0 | 54.5 | 68.8 | 55.5 | 59.4 | 61.7 | 77.5 | 53.9 | 49.3 | 40.3 | 52.3 | 35.0 | 22.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 16.7 | 20.2 | 16.3 | 14.6 | 20.5 | 19.8 | 17.2 | 13.6 | 17.9 | 15.1 | 10.4 | 7.9 | 8.8 | 8.4 | 13.6 | 12.5 | 16.8 | 19.3 | ||||||||||||||||||||||
| Other Current Liabilities | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.6 | 0.3 | 0.5 | |||||||||||||||||||||||
| Total Current Liabilities | 67.9 | 77.1 | 55.8 | 56.1 | 70.9 | 74.7 | 56.4 | 52.9 | 68.0 | 80.0 | 60.8 | 64.9 | 87.6 | 92.2 | 56.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 130.0 | 120.0 | 105.0 | 100.0 | 101.0 | 106.0 | 89.0 | 93.0 | 91.0 | 97.0 | 105.0 | 110.0 | 126.0 | 120.0 | 113.0 | 115.0 | - | 135.0 | 140.0 | 145.0 | 121.0 | 100.0 | 100.0 | 100.0 | 95.0 | 123.0 | 119.5 | 94.0 | 110.5 | 139.5 | 122.0 | 112.0 | 112.4 | 124.8 | 88.6 | 91.5 | 0.0 | 5.0 | 6.5 | 18.4 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 198.6 | 197.2 | 161.1 | 156.2 | 172.4 | 180.8 | 145.8 | 146.0 | 159.1 | 177.1 | 167.2 | 177.3 | 217.9 | 214.9 | 174.9 | 183.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 40.8 | 40.5 | 37.7 | 37.6 | 39.2 | 39.7 | 39.0 | 38.5 | 40.7 | 40.0 | 39.2 | 38.6 | 38.2 | 42.9 | 56.9 | 56.4 | 55.2 | |||||||||||||||||||||||
| Retained Earnings | 25.5 | 27.1 | 26.0 | 30.6 | 33.5 | 27.0 | 19.2 | 19.7 | 14.8 | 9.0 | 12.0 | 7.2 | 1.9 | 2.1 | 3.2 | 9.0 | 9.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (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) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 7.1 | 9.7 | 9.5 | 13.5 | 19.3 | 14.2 | 6.3 | 7.4 | 2.3 | (7.9) | (7.1) | (13.9) | (24.6) | (14.2) | 7.8 | 15.3 | 11.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 66.3 | 67.7 | 63.7 | 68.2 | 72.7 | 66.7 | 58.2 | 58.3 | 53.2 | 46.6 | 48.9 | 43.4 | 37.8 | 42.6 | 58.0 | 63.4 | 62.1 | |||||||||||||||||||||||
| Total Equity | 73.4 | 77.4 | 73.2 | 81.7 | 92.0 | 81.0 | 64.6 | 65.6 | 55.5 | 38.7 | 41.8 | 29.5 | 13.2 | 28.3 | 64.1 | 76.8 | 71.4 | 48.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 130.0 | 120.0 | 105.0 | 100.0 | 101.0 | 106.0 | 89.0 | 93.0 | 91.0 | 97.0 | 105.0 | 110.0 | 126.0 | 120.0 | 113.0 | 115.0 | - | 135.0 | 140.0 | 145.0 | 121.0 | 100.0 | 100.0 | 100.0 | 95.0 | 123.0 | 119.5 | 94.0 | 116.4 | 146.4 | 132.5 | 125.9 | 123.7 | 145.7 | 109.4 | 99.0 | 30.4 | 78.4 | 69.3 | 23.7 |
| Net debt | 79.4 | 78.2 | 51.4 | 37.9 | 36.3 | 52.9 | 22.4 | 39.4 | 40.6 | 54.4 | 59.9 | 62.9 | 80.8 | 86.3 | 72.6 | 71.8 | - | 66.1 | ||||||||||||||||||||||
| Working Capital | 121.3 | 119.1 | 111.7 | 122.0 | 136.2 | 129.1 | 99.4 | 103.5 | 91.3 | 79.0 | 89.4 | 80.4 | 77.6 | 86.8 | 120.3 | 141.8 | 131.8 | 114.2 | ||||||||||||||||||||||
| Book Value | 66.3 | 67.7 | 63.7 | 68.2 | 72.7 | 66.7 | 58.2 | 58.3 | 53.2 | 46.6 | 48.9 | 43.4 | 37.8 | 42.6 | 58.0 | 63.4 | 62.1 | 53.4 | ||||||||||||||||||||||
| Tangible Book Value | (54.1) | (52.9) | (57.0) | (52.8) | (50.6) | (57.1) | (62.5) | (62.2) | (67.2) | (73.9) | (71.7) | (77.2) | (83.0) | (78.3) | (62.9) | (57.6) | (58.9) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.8 |
| 1.0 |
| 1.4 |
| 1.5 |
| 2.3 |
| 1.4 |
| 1.5 |
| 1.7 |
| 14.1 |
| 13.8 |
| 14.6 |
| 12.1 |
| 11.8 |
| 9.1 |
| 7.6 |
| 10.2 |
| 6.1 |
| 14.3 |
| 14.8 |
| 11.0 |
| 11.7 |
| 31.1 |
| 18.9 |
| 23.3 |
| 20.7 |
| 17.3 |
| 9.2 |
| 13.6 |
| 12.2 |
| 10.7 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 202.1 |
| 196.7 |
| 242.4 |
| 216.5 |
| 200.4 |
| 204.9 |
| 196.8 |
| 201.5 |
| 206.9 |
| 236.1 |
| 211.8 |
| 202.5 |
| 255.7 |
| 292.0 |
| 286.0 |
| 256.9 |
| 281.8 |
| 296.7 |
| 201.2 |
| 232.3 |
| 191.7 |
| 198.0 |
| 159.7 |
| 82.3 |
| 3.2 |
| 2.8 |
| 2.9 |
| 2.8 |
| 3.4 |
| 22.2 |
| 21.7 |
| 21.1 |
| 20.5 |
| 20.2 |
| 19.7 |
| 37.8 |
| 37.0 |
| 36.2 |
| 35.3 |
| 34.3 |
| 33.2 |
| 32.4 |
| 31.6 |
| 31.1 |
| 30.6 |
| 29.9 |
| 29.4 |
| 4.3 |
| 4.5 |
| 3.6 |
| 3.5 |
| 3.4 |
| 2.9 |
| 2.8 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.6 |
| 3.9 |
| 4.4 |
| 5.4 |
| 7.2 |
| 7.7 |
| 8.3 |
| 8.6 |
| 4.0 |
| 4.4 |
| 4.7 |
| 4.9 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.3 |
| 120.2 |
| 120.2 |
| 120.2 |
| 80.9 |
| 79.4 |
| 79.1 |
| 79.6 |
| 18.4 |
| 3.5 |
| 1.0 |
| 3.2 |
| 5.7 |
| 8.7 |
| 11.7 |
| 14.7 |
| 17.8 |
| 20.7 |
| 23.8 |
| 27.3 |
| 26.4 |
| 28.2 |
| 31.6 |
| 35.1 |
| 34.8 |
| 40.6 |
| 20.2 |
| 18.5 |
| 21.4 |
| 24.5 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.9 |
| 17.3 |
| 23.3 |
| 33.0 |
| 28.0 |
| 26.5 |
| 28.9 |
| 30.3 |
| 29.9 |
| 23.1 |
| 31.8 |
| 27.3 |
| 27.3 |
| 24.9 |
| 27.6 |
| 30.7 |
| 24.2 |
| 50.3 |
| - |
| - |
| 55.0 |
| - |
| - |
| 3.6 |
| 3.0 |
| 3.1 |
| 3.6 |
| 4.1 |
| 5.0 |
| 4.5 |
| 4.9 |
| 5.6 |
| 9.7 |
| 10.2 |
| 9.5 |
| 11.1 |
| 11.1 |
| 11.4 |
| 11.5 |
| 11.5 |
| 11.8 |
| 9.1 |
| 8.7 |
| 8.7 |
| 8.1 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 355.3 |
| 392.5 |
| 369.2 |
| 364.3 |
| 366.7 |
| 361.1 |
| 372.0 |
| 389.6 |
| 423.0 |
| 398.4 |
| 397.1 |
| 448.9 |
| 488.7 |
| 481.3 |
| 460.8 |
| 493.9 |
| 505.9 |
| 439.5 |
| 408.7 |
| 365.8 |
| 376.2 |
| 337.7 |
| 168.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 5.9 |
| 6.9 |
| 10.5 |
| 13.9 |
| 11.3 |
| 20.9 |
| 20.8 |
| 7.5 |
| 30.4 |
| 73.4 |
| 62.7 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.1 |
| 29.2 |
| 29.7 |
| 34.2 |
| 28.7 |
| 38.3 |
| 35.9 |
| 37.9 |
| 23.8 |
| 23.2 |
| 7.3 |
| 10.8 |
| 45.5 |
| 32.3 |
| 41.5 |
| 33.7 |
| 32.8 |
| 21.7 |
| 40.0 |
| 36.6 |
| 31.7 |
| 14.4 |
| 1.7 |
| 2.3 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.5 |
| 1.7 |
| 1.7 |
| 1.9 |
| 1.1 |
| 1.0 |
| 0.6 |
| 0.9 |
| 1.3 |
| 2.5 |
| 2.7 |
| 1.8 |
| 1.0 |
| 2.2 |
| 5.5 |
| 3.7 |
| 2.3 |
| 57.0 |
| 70.4 |
| 82.5 |
| 71.1 |
| 69.8 |
| 81.6 |
| 90.7 |
| 83.3 |
| 102.4 |
| 137.6 |
| 142.0 |
| 108.1 |
| 139.6 |
| 130.1 |
| 142.0 |
| 121.0 |
| 116.9 |
| 142.4 |
| 151.0 |
| 123.5 |
| 98.0 |
| 130.0 |
| 184.1 |
| 160.8 |
| 49.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.9 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 192.3 |
| 217.6 |
| 211.5 |
| 214.8 |
| 226.8 |
| 190.9 |
| 183.8 |
| 202.9 |
| 234.6 |
| 265.7 |
| 229.6 |
| 254.7 |
| 272.4 |
| 307.7 |
| 269.6 |
| 259.3 |
| 292.2 |
| 303.5 |
| 268.9 |
| 246.9 |
| 190.4 |
| 252.4 |
| 227.0 |
| 115.2 |
| 54.7 |
| 53.6 |
| 52.9 |
| 52.9 |
| 55.2 |
| 54.2 |
| 53.4 |
| 52.7 |
| 51.8 |
| 53.8 |
| 42.3 |
| 45.8 |
| 46.2 |
| 43.0 |
| 46.7 |
| 47.9 |
| 26.9 |
| 36.5 |
| 35.3 |
| 33.8 |
| 25.4 |
| 23.5 |
| 22.0 |
| 0.8 |
| 18.1 |
| 8.0 |
| 2.1 |
| 11.7 |
| 12.3 |
| 7.3 |
| 0.8 |
| 1.1 |
| 3.8 |
| (7.1) |
| 0.1 |
| 1.3 |
| 6.9 |
| 0.2 |
| (4.1) |
| 11.0 |
| 1.2 |
| 2.1 |
| 4.6 |
| 4.7 |
| (0.7) |
| 1.5 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (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 |
| - |
| - |
| (3.0) |
| 24.2 |
| 8.3 |
| (2.7) |
| 23.6 |
| 25.7 |
| 22.8 |
| 14.9 |
| 16.1 |
| 22.2 |
| 18.1 |
| 41.6 |
| 44.5 |
| 70.4 |
| 63.3 |
| 66.7 |
| 125.1 |
| 93.2 |
| 86.2 |
| 98.4 |
| 93.4 |
| 87.8 |
| 29.2 |
| 53.4 |
| 69.6 |
| 58.8 |
| 53.0 |
| 64.9 |
| 64.4 |
| 59.0 |
| 51.8 |
| 51.2 |
| 55.9 |
| 33.6 |
| 44.2 |
| 45.8 |
| 48.3 |
| 45.2 |
| 42.1 |
| 36.2 |
| 36.1 |
| 36.5 |
| 38.6 |
| 30.3 |
| 22.9 |
| 23.6 |
| 93.7 |
| 67.1 |
| 50.2 |
| 88.5 |
| 90.0 |
| 81.8 |
| 66.7 |
| 67.3 |
| 78.1 |
| 51.7 |
| 85.8 |
| 90.3 |
| 118.8 |
| 108.6 |
| 108.8 |
| 159.1 |
| 129.3 |
| 122.7 |
| 137.0 |
| 123.7 |
| 110.7 |
| 52.8 |
| 50.6 |
| 52.0 |
| 39.5 |
| 28.3 |
| 24.7 |
| 21.4 |
| 40.5 |
| 66.3 |
| 76.9 |
| 66.4 |
| 84.0 |
| 105.4 |
| 89.7 |
| 90.2 |
| 102.7 |
| 116.3 |
| 98.1 |
| 85.0 |
| 5.5 |
| 59.4 |
| 52.3 |
| 10.9 |
| 171.3 |
| 146.7 |
| 118.8 |
| 114.2 |
| 113.5 |
| 99.1 |
| 69.3 |
| 94.2 |
| 103.7 |
| 62.9 |
| 125.6 |
| 150.0 |
| 165.0 |
| 140.0 |
| 139.4 |
| 145.7 |
| 77.7 |
| 134.4 |
| 61.7 |
| 13.9 |
| (1.0) |
| 32.8 |
| 69.6 |
| 58.8 |
| 53.0 |
| 64.9 |
| 64.4 |
| 59.0 |
| 51.8 |
| 51.2 |
| 55.9 |
| 33.6 |
| 44.2 |
| 45.8 |
| 48.3 |
| 45.2 |
| 42.1 |
| 36.2 |
| 36.1 |
| 36.5 |
| 38.6 |
| 30.3 |
| 22.9 |
| 23.6 |
| (72.7) |
| (54.3) |
| (62.5) |
| (70.6) |
| (61.2) |
| (64.7) |
| (73.1) |
| (83.3) |
| (86.9) |
| (85.2) |
| (110.6) |
| (103.5) |
| (101.0) |
| (100.3) |
| (106.7) |
| (113.1) |
| (118.7) |
| (124.6) |
| (64.7) |
| (59.3) |
| (70.3) |
| (81.1) |
| 0.8 |