| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 84.9 | 102.3 | 135.8 | 135.0 | 52.1 | 61.0 | 45.1 | 61.0 | 33.6 | 40.4 | 50.8 | 60.9 | 64.8 | 88.8 | 87.9 | 42.6 | 205.3 | 39.1 |
| Restricted Cash | 0.1 | 0.5 | 0.5 | 0.5 | 0.5 | - | - | - | 0.7 | 0.8 | 0.8 | 0.8 | 0.5 | 0.4 | 0.4 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 84.9 | 102.3 | 135.8 | 135.0 | 52.1 | 61.0 | 45.1 | 61.0 | 33.6 | 40.4 | 50.8 | 60.9 | 64.8 | 88.8 | 87.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 54.6 | 47.1 | 34.2 | 33.5 | 32.5 | 30.0 | 26.4 | 28.8 | 17.6 | 20.3 | 16.3 | 3.7 | 2.0 | 1.2 | 1.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 1.9 | 1.7 | 1.4 | 1.2 | 1.0 | 1.3 | 1.1 | 1.0 | 0.8 | 0.8 | 1.3 | 5.2 | - | 0.1 | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 14.9 | 13.7 | 13.2 | 13.0 | 12.5 | 12.2 | 10.5 | 9.6 | 9.8 | 8.2 | 6.9 | 4.2 | 3.4 | 3.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 0.7 | 0.3 | 1.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| - |
| 42.6 |
| 205.3 |
| 39.1 |
| 0.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 27.0 | 15.4 | 9.2 | 17.7 | 12.0 | 10.1 | 14.5 | 12.0 | 8.0 | 11.8 | 5.7 | 3.1 | 2.7 | 4.0 | 3.0 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | 2.7 | 1.6 | 1.0 | 0.2 | 0.1 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 347.3 | 438.9 | 432.9 | 519.3 | 478.3 | 409.1 | 354.1 | 299.1 | 169.9 | 174.2 | 166.5 | 141.7 | 135.6 | 126.0 | 153.5 | 200.6 | - | - |
| 4.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 12.6 | 11.6 | 11.2 | 10.4 | 9.4 | 8.0 | 6.6 | 5.2 | 4.5 | 3.2 | 2.3 | 1.7 | 1.2 | 0.8 | 3.1 | - | - | - |
| Property,Plant & Equipment Net | 2.2 | 2.1 | 2.0 | 2.6 | 3.1 | 4.1 | 3.9 | 4.4 | 5.3 | 5.0 | 4.6 | 2.4 | 2.2 | 2.3 | 1.0 | 0.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 117.1 | 114.1 | 121.4 | 18.6 | 20.1 | 21.6 | 23.0 | 24.5 | 26.1 | 27.8 | 38.8 | 26.7 | 5.0 | 6.5 | 8.0 | 9.5 | - | - |
| Operating Lease Right Of Use Assets | 3.9 | 5.6 | 7.1 | 8.4 | 9.3 | 10.5 | 11.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.0 | 81.4 | 75.0 | 74.0 | 74.9 | 81.5 | 87.7 | 0.0 | - | - | - | - | - | - | 0.0 | 1.6 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.1 | 0.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 488.9 | 656.2 | 648.4 | 634.2 | 593.8 | 533.5 | 483.7 | 332.1 | 205.4 | 210.4 | 213.1 | 171.7 | 143.3 | 135.4 | 182.6 | 213.1 | - | - |
| 0.6 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 26.8 | 26.8 | 26.8 | 26.8 | - | - |
| Operating Lease Liabilities Current | 2.2 | 2.5 | 2.4 | 2.3 | 2.3 | 2.1 | 2.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 10.3 | 8.5 | 6.4 | 6.8 | 6.5 | 11.0 | 6.6 | 6.4 | 5.3 | 4.3 | 0.5 | 6.5 | 5.2 | 5.2 | 3.4 | 1.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - |
| Total Current Liabilities | 145.2 | 100.0 | 87.7 | 91.4 | 74.4 | 65.9 | 59.5 | 53.0 | 70.4 | 50.3 | 51.3 | 7.8 | 32.9 | 32.3 | 31.6 | 31.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 3.0 | 4.9 | 7.0 | 8.8 | 10.1 | 11.5 | 12.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | 63.5 | 90.3 | 117.1 | 143.9 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 9.5 | 9.6 | 8.8 | 6.8 | 4.4 | 2.8 | 0.8 | 3.7 | 3.7 | 3.7 | 3.7 | 3.1 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 161.8 | 117.7 | 103.5 | 107.0 | 88.9 | 80.2 | 72.8 | 56.7 | 74.0 | 79.0 | 80.0 | 10.9 | 99.2 | 125.5 | 149.1 | 175.4 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (394.8) | (174.3) | (155.4) | (157.9) | (164.2) | (197.3) | (220.7) | (336.2) | (361.4) | (345.9) | (327.8) | (288.0) | (308.2) | (291.1) | (263.4) | (253.6) | - | - |
| Accumulated Other Comprehensive Income | 0.6 | 0.1 | (0.0) | (1.2) | (0.2) | 0.2 | 0.2 | 0.0 | (0.0) | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 327.2 | 538.5 | 544.9 | 527.2 | 504.9 | 453.3 | 410.9 | 275.4 | 131.4 | 131.3 | 133.0 | 160.8 | 44.1 | 9.9 | 33.5 | 37.7 | 23.0 | 46.0 |
| Total Equity | 327.2 | 538.5 | 544.9 | 527.2 | 504.9 | 453.3 | 410.9 | 275.4 | 131.4 | 131.3 | 133.0 | 160.8 | 44.1 | 9.9 | 33.5 | 37.7 | 23.0 | 46.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 202.1 | 338.9 | 345.2 | 427.9 | 403.9 | 343.2 | 294.6 | 246.1 | 99.5 | 123.9 | 115.2 | 133.9 | 102.8 | 93.7 | 121.9 | 169.5 | - | - |
| Book Value | 327.2 | 538.5 | 544.9 | 527.2 | 504.9 | 453.3 | 410.9 | 275.4 | 131.4 | 131.3 | 133.0 | 160.8 | 44.1 | 9.9 | 33.5 | 37.7 | 23.0 | 46.0 |
| Tangible Book Value | 210.1 | 424.5 | 423.5 | 508.6 | 484.8 | 431.7 | 387.9 | 250.9 | 105.3 | 103.5 | 94.3 | 134.1 | 39.1 | 3.4 | 25.4 | 28.2 | - | - |
| (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 | 54.0 | 84.9 | 70.0 | 81.0 | 111.8 | 102.3 | 100.5 | 103.0 | 125.2 | 135.8 | 183.2 | 150.0 | 354.2 | 135.0 | 49.4 | |||||||||||||||||||||||||
| 58.2 |
| 66.9 |
| 52.1 |
| 50.5 |
| 57.2 |
| 72.1 |
| 61.0 |
| 57.0 |
| 95.3 |
| 65.0 |
| 45.1 |
| 39.2 |
| 46.5 |
| 34.4 |
| 61.0 |
| 60.8 |
| 60.9 |
| 155.3 |
| 33.6 |
| 22.6 |
| 14.2 |
| 20.1 |
| 40.4 |
| 32.8 |
| 23.2 |
| Restricted Cash | 0.1 | - | 0.1 | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.5 | - | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 54.0 | 84.9 | 70.0 | 81.0 | 111.8 | 102.3 | 100.5 | 103.0 | 125.2 | 135.8 | 183.2 | 150.0 | 354.2 | 135.0 | 49.4 | 58.2 | 66.9 | 52.1 | 50.5 | 57.2 | 72.1 | 61.0 | 57.0 | 95.3 | 65.0 | 45.1 | 39.2 | 46.5 | 34.4 | 61.0 | 60.8 | 60.9 | 155.3 | 33.6 | 22.6 | 14.2 | 20.1 | 40.4 | 32.8 | 23.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 56.9 | 54.6 | 50.5 | 45.0 | 44.6 | 47.1 | 42.8 | 41.9 | 36.7 | 34.2 | 29.3 | 33.6 | 24.5 | 33.5 | 29.4 | 28.8 | 30.5 | 32.5 | 41.5 | 37.1 | 31.5 | 30.0 | 28.0 | 24.6 | 29.3 | 26.4 | 26.8 | 23.9 | 26.3 | 28.8 | 25.3 | 24.9 | 23.3 | 17.6 | 18.2 | 21.0 | 17.8 | 20.3 | 15.9 | 14.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1.7 | 1.9 | 2.0 | 2.2 | 1.9 | 1.7 | 1.6 | 1.5 | 1.5 | 1.4 | 1.0 | 1.1 | 1.1 | 1.2 | 1.6 | 1.5 | 1.3 | 1.0 | 0.9 | 1.1 | 1.4 | 1.3 | 1.3 | 1.4 | 1.3 | 1.1 | 1.0 | 1.1 | 1.1 | 1.0 | 0.9 | 1.2 | 1.0 | 0.8 | 0.9 | 0.7 | 0.8 | 0.8 | 0.9 | 0.9 |
| Prepaid Expenses | 32.3 | 27.0 | 21.2 | 22.2 | 20.5 | 15.4 | 11.8 | 8.2 | 7.1 | 9.2 | 16.4 | 9.5 | 6.6 | 17.7 | 21.4 | 25.7 | 25.3 | 12.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 293.2 | 347.3 | 367.5 | 394.9 | 407.9 | 438.9 | 432.4 | 439.2 | 439.4 | 432.9 | 536.6 | 533.5 | 533.7 | 519.3 | 507.1 | 496.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2.2 | 2.2 | 2.5 | 2.4 | 2.4 | 2.1 | 2.2 | 2.3 | 2.3 | 2.0 | 2.1 | 2.2 | 2.3 | 2.6 | 2.6 | 2.7 | 2.9 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 115.1 | 117.1 | 108.8 | 110.6 | 112.3 | 114.1 | 115.8 | 117.6 | 119.4 | 121.4 | 17.4 | 17.8 | 18.2 | 18.6 | 18.9 | 19.3 | 19.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4.5 | 3.9 | 4.4 | 4.8 | 5.2 | 5.6 | 6.0 | 6.4 | 6.7 | 7.1 | 7.4 | 7.8 | 8.1 | 8.4 | 8.3 | 8.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | 103.1 | 97.1 | 89.1 | 81.4 | 79.4 | 76.6 | 75.3 | 75.0 | 67.8 | 70.5 | 71.7 | 74.0 | 74.5 | 72.7 | 70.8 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 433.5 | 488.9 | 601.1 | 624.7 | 631.9 | 656.2 | 645.1 | 651.4 | 652.7 | 648.4 | 641.6 | 641.7 | 644.5 | 634.2 | 621.8 | 609.1 | 603.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.4 | 2.2 | 2.3 | 2.4 | 2.5 | 2.5 | 2.5 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.3 | 2.3 | 2.2 | 2.2 | ||||||||||||||||||||||||
| Accrued Expenses | 6.7 | 10.3 | 8.8 | 6.9 | 3.8 | 8.5 | 6.7 | 4.5 | 2.4 | 6.4 | 5.1 | 4.3 | 3.1 | 6.8 | 5.8 | 4.7 | 3.1 | 6.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 135.6 | 145.2 | 117.9 | 121.5 | 103.9 | 100.0 | 89.1 | 93.8 | 93.3 | 87.7 | 84.8 | 87.4 | 93.8 | 91.4 | 92.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3.3 | 3.0 | 3.4 | 3.9 | 4.4 | 4.9 | 5.5 | 6.0 | 6.5 | 7.0 | 7.5 | 7.9 | 8.4 | 8.8 | 8.9 | 9.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 10.1 | 9.5 | 11.0 | 10.0 | 9.2 | 9.6 | 9.3 | 9.1 | 8.8 | 8.8 | 6.2 | 6.4 | 6.6 | 6.8 | 4.6 | 2.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 152.8 | 161.8 | 135.1 | 138.4 | 120.5 | 117.7 | 103.9 | 108.9 | 108.7 | 103.5 | 98.5 | 101.8 | 108.8 | 107.0 | 106.1 | 100.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (443.3) | (394.8) | (253.6) | (231.0) | (203.8) | (174.3) | (169.4) | (164.1) | (159.5) | (155.4) | (153.0) | (153.1) | (154.6) | (157.9) | (164.8) | (168.0) | (170.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.2 | 0.6 | 0.5 | 0.4 | 0.4 | 0.1 | 0.7 | (0.3) | (0.4) | (0.0) | (1.0) | (0.9) | (0.3) | (1.2) | (1.5) | (1.4) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 280.8 | 327.2 | 466.0 | 486.3 | 511.4 | 538.5 | 541.2 | 542.5 | 544.0 | 544.9 | 543.1 | 539.9 | 535.7 | 527.2 | 515.7 | 508.5 | 502.1 | |||||||||||||||||||||||
| Total Equity | 280.8 | 327.2 | 466.0 | 486.3 | 511.4 | 538.5 | 541.2 | 542.5 | 544.0 | 544.9 | 543.1 | 539.9 | 535.7 | 527.2 | 515.7 | 508.5 | 502.1 | 504.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 157.6 | 202.1 | 249.6 | 273.4 | 304.0 | 338.9 | 343.3 | 345.4 | 346.1 | 345.2 | 451.7 | 446.1 | 439.9 | 427.9 | 414.5 | 408.5 | 401.5 | 403.9 | ||||||||||||||||||||||
| Book Value | 280.8 | 327.2 | 466.0 | 486.3 | 511.4 | 538.5 | 541.2 | 542.5 | 544.0 | 544.9 | 543.1 | 539.9 | 535.7 | 527.2 | 515.7 | 508.5 | 502.1 | 504.9 | ||||||||||||||||||||||
| Tangible Book Value | 165.7 | 210.1 | 357.2 | 375.7 | 399.1 | 424.5 | 425.4 | 424.9 | 424.6 | 423.5 | 525.7 | 522.1 | 517.6 | 508.6 | 496.7 | 489.2 | 482.4 | |||||||||||||||||||||||
| 13.4 |
| 12.0 |
| 10.2 |
| 10.1 |
| 11.6 |
| 15.0 |
| 17.8 |
| 14.5 |
| 14.4 |
| 10.7 |
| 11.2 |
| 12.0 |
| 12.1 |
| 11.8 |
| 9.3 |
| 8.0 |
| 10.7 |
| 15.7 |
| 12.2 |
| 11.8 |
| 11.0 |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 3.0 |
| 1.3 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 492.3 |
| 478.3 |
| 461.8 |
| 446.7 |
| 421.2 |
| 409.1 |
| 389.5 |
| 380.9 |
| 360.7 |
| 354.1 |
| 280.0 |
| 315.8 |
| 306.5 |
| 299.1 |
| 278.8 |
| 269.1 |
| 282.4 |
| 169.9 |
| 169.7 |
| 174.6 |
| 168.6 |
| 174.2 |
| 170.4 |
| 160.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 3.3 |
| 3.6 |
| 3.8 |
| 4.1 |
| 3.9 |
| 3.7 |
| 3.9 |
| 3.9 |
| 4.2 |
| 4.2 |
| 4.3 |
| 4.4 |
| 4.6 |
| 4.8 |
| 5.1 |
| 5.3 |
| 5.4 |
| 5.7 |
| 5.5 |
| 5.0 |
| 4.7 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.1 |
| 20.5 |
| 20.8 |
| 21.2 |
| 21.6 |
| 21.9 |
| 22.3 |
| 22.7 |
| 23.0 |
| 23.4 |
| 23.8 |
| 24.2 |
| 24.5 |
| 24.9 |
| 25.3 |
| 25.7 |
| 26.1 |
| 26.5 |
| 26.9 |
| 27.4 |
| 27.8 |
| 29.9 |
| 32.9 |
| 8.9 |
| 9.3 |
| 9.6 |
| 9.9 |
| 10.2 |
| 10.5 |
| 10.3 |
| 10.6 |
| 10.9 |
| 11.2 |
| 11.4 |
| 11.7 |
| 12.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.9 |
| 76.1 |
| 78.6 |
| 80.4 |
| 81.5 |
| 83.9 |
| 85.6 |
| 86.6 |
| 87.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 593.8 |
| 579.8 |
| 567.6 |
| 543.2 |
| 533.5 |
| 515.9 |
| 506.6 |
| 488.5 |
| 483.7 |
| 474.4 |
| 372.5 |
| 351.2 |
| 332.1 |
| 311.9 |
| 302.9 |
| 317.3 |
| 205.4 |
| 205.7 |
| 210.7 |
| 204.7 |
| 210.4 |
| 208.4 |
| 202.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.0 |
| 2.2 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.3 |
| 2.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| 4.0 |
| 4.1 |
| 11.0 |
| 8.1 |
| 5.5 |
| 3.8 |
| 6.6 |
| 5.5 |
| 4.8 |
| 3.7 |
| 6.4 |
| 4.8 |
| 5.0 |
| 3.4 |
| 5.3 |
| 4.8 |
| 4.0 |
| 2.8 |
| 4.3 |
| 3.1 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.4 |
| 90.7 |
| 74.4 |
| 72.0 |
| 72.0 |
| 61.8 |
| 65.9 |
| 61.4 |
| 61.6 |
| 59.2 |
| 59.5 |
| 60.0 |
| 62.6 |
| 59.3 |
| 53.0 |
| 46.2 |
| 46.9 |
| 72.0 |
| 70.4 |
| 71.5 |
| 75.4 |
| 73.0 |
| 50.3 |
| 50.7 |
| 51.8 |
| 9.7 |
| 10.1 |
| 10.5 |
| 10.7 |
| 11.1 |
| 11.5 |
| 11.6 |
| 11.7 |
| 12.1 |
| 12.5 |
| 12.8 |
| 13.0 |
| 13.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 4.4 |
| 4.0 |
| 3.7 |
| 2.7 |
| 2.8 |
| 2.4 |
| 1.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.2 |
| 0.2 |
| 3.7 |
| 4.3 |
| 4.8 |
| 4.2 |
| 3.7 |
| 3.7 |
| 3.8 |
| 3.6 |
| 3.7 |
| 3.6 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.4 |
| 88.9 |
| 86.4 |
| 86.4 |
| 75.6 |
| 80.2 |
| 75.3 |
| 75.0 |
| 72.1 |
| 72.8 |
| 73.5 |
| 75.8 |
| 72.8 |
| 56.7 |
| 50.5 |
| 51.7 |
| 76.2 |
| 74.0 |
| 75.2 |
| 79.3 |
| 76.6 |
| 79.0 |
| 79.3 |
| 80.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (164.2) |
| (171.3) |
| (179.0) |
| (188.7) |
| (197.3) |
| (205.5) |
| (211.5) |
| (220.2) |
| (220.7) |
| (224.9) |
| (325.3) |
| (336.8) |
| (336.2) |
| (346.6) |
| (353.7) |
| (358.4) |
| (361.4) |
| (359.6) |
| (355.0) |
| (353.5) |
| (345.9) |
| (345.3) |
| (344.8) |
| (1.3) |
| (0.2) |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.6 |
| 0.8 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| (0.0) |
| (0.0) |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 504.9 |
| 493.3 |
| 481.2 |
| 467.6 |
| 453.3 |
| 440.6 |
| 431.6 |
| 416.4 |
| 410.9 |
| 400.9 |
| 296.7 |
| 278.4 |
| 275.4 |
| 261.4 |
| 251.3 |
| 241.1 |
| 131.4 |
| 130.5 |
| 131.4 |
| 128.1 |
| 131.3 |
| 129.2 |
| 121.6 |
| 493.3 |
| 481.2 |
| 467.6 |
| 453.3 |
| 440.6 |
| 431.6 |
| 416.4 |
| 410.9 |
| 400.9 |
| 296.7 |
| 278.4 |
| 275.4 |
| 261.4 |
| 251.3 |
| 241.1 |
| 131.4 |
| 130.5 |
| 131.4 |
| 128.1 |
| 131.3 |
| 129.2 |
| 121.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 389.8 |
| 374.7 |
| 359.4 |
| 343.2 |
| 328.2 |
| 319.3 |
| 301.5 |
| 294.6 |
| 220.0 |
| 253.2 |
| 247.2 |
| 246.1 |
| 232.6 |
| 222.2 |
| 210.5 |
| 99.5 |
| 98.2 |
| 99.2 |
| 95.6 |
| 123.9 |
| 119.7 |
| 108.6 |
| 493.3 |
| 481.2 |
| 467.6 |
| 453.3 |
| 440.6 |
| 431.6 |
| 416.4 |
| 410.9 |
| 400.9 |
| 296.7 |
| 278.4 |
| 275.4 |
| 261.4 |
| 251.3 |
| 241.1 |
| 131.4 |
| 130.5 |
| 131.4 |
| 128.1 |
| 131.3 |
| 129.2 |
| 121.6 |
| 484.8 |
| 472.9 |
| 460.4 |
| 446.4 |
| 431.7 |
| 418.6 |
| 409.3 |
| 393.7 |
| 387.9 |
| 377.5 |
| 272.9 |
| 254.2 |
| 250.9 |
| 236.5 |
| 226.0 |
| 215.4 |
| 105.3 |
| 104.0 |
| 104.5 |
| 100.8 |
| 103.5 |
| 99.2 |
| 88.7 |