| (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 | 26.2 | 18.8 | 20.4 | 23.9 | 15.2 | 13.0 | 49.8 | 52.4 | 54.2 | 33.7 | 22.7 | 18.1 | 10.9 | 3.8 | 5.3 | 1.7 | 2.9 | 3.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 21.4 | 27.7 | 32.9 | 15.3 | 65.0 | 69.5 | 50.3 | 65.8 | 51.3 | 56.5 | 72.3 | 79.6 | 64.6 | 59.9 | 54.9 | 43.3 | - | |
| Cash And Short Term Investments | 47.7 | 46.5 | 53.3 | 39.2 | 80.2 | 82.6 | 100.1 | 118.2 | 105.6 | 90.2 | 95.1 | 97.8 | 75.4 | 63.7 | 60.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | 9.5 | 13.2 | 18.4 | 21.7 | 23.4 | 19.6 | 14.5 | 14.5 | 8.9 | 7.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (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 | 23.4 | 26.2 | 21.6 | 15.4 | 9.4 | 18.8 | 22.8 | 23.8 | 25.9 | 20.4 | 17.2 | 15.2 | 16.8 | 23.9 | 22.5 | |||||||||||||||||||||||||
| - |
| 45.0 |
| 2.9 |
| 3.5 |
| 7.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | 4.5 | 4.6 | 2.2 | 2.6 | 2.5 | 2.7 | 6.6 | 2.4 | 2.9 | 2.4 | 2.5 | 1.4 | 1.5 | 0.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | 72.2 | 58.2 | 93.9 | 96.3 | 117.0 | 139.7 | 138.1 | 116.0 | 117.6 | 118.8 | 96.2 | 77.4 | 72.5 | 55.9 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 8.4 | 10.1 | 10.1 | 9.2 | 8.6 | 8.1 | 7.4 | 6.5 | 5.7 | 4.6 | 3.7 | 2.7 | 2.2 | 1.7 | 1.6 | 1.5 | - | - |
| Property,Plant & Equipment Net | 0.5 | 1.0 | 1.4 | 1.8 | 2.1 | 3.2 | 4.2 | 4.5 | 4.2 | 4.3 | 2.2 | 2.6 | 2.7 | 2.1 | 2.2 | 0.3 | - | - |
| Long Term Investments | - | - | 7.2 | 4.5 | 4.5 | 8.2 | 8.2 | 5.4 | 0.0 | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 4.3 | 4.3 | 4.3 | 6.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 39.5 | 39.5 | 39.5 | 35.7 | 16.4 | 16.4 | 19.8 | 19.8 | 27.1 | 27.1 | 27.1 | 11.3 | 11.3 | 11.3 | 11.3 | 11.3 | - | - |
| Intangible Assets | 18.2 | 21.7 | 24.8 | 29.0 | 11.9 | 13.5 | 15.3 | 16.0 | 19.8 | 21.4 | 23.4 | 3.4 | 3.8 | 4.1 | 4.6 | 5.1 | - | - |
| Operating Lease Right Of Use Assets | 9.7 | 2.6 | 3.7 | 5.0 | 4.9 | 6.1 | 7.6 | 8.7 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.5 | 2.2 | 0.7 | - | - | - | - | - | - | - | 12.3 | 4.8 | 2.3 | 2.6 | 0.8 | - | - | - |
| Other Non-Current Assets | - | - | 1.0 | 0.9 | 0.6 | 0.5 | 0.4 | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | 82.9 | 88.2 | 45.7 | 52.8 | 61.7 | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 162.3 | 150.0 | 155.2 | 146.4 | 139.6 | 149.2 | 178.7 | 199.2 | 192.7 | 179.7 | 181.3 | 139.9 | 116.1 | 96.6 | 90.6 | 72.6 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 10.2 | 3.2 | 4.6 | 1.5 | 1.4 | 1.7 | 1.6 | 1.4 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 13.6 | 10.9 | 9.5 | 8.7 | 9.5 | 7.4 | 10.0 | 15.1 | 19.1 | 17.2 | 20.3 | 18.5 | 17.8 | 14.5 | 12.7 | 9.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - |
| Total Current Liabilities | - | - | 18.6 | 17.6 | 15.8 | 11.8 | 21.4 | 27.1 | 31.5 | 29.7 | 44.9 | 27.2 | 24.9 | 18.8 | 17.5 | 11.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | 3.3 | 4.6 | 4.7 | 6.1 | 7.8 | 9.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 1.3 | 1.0 | 0.2 | - | 1.0 | 0.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | 14.1 | 18.2 | 5.9 | 6.6 | 9.1 | 10.9 | 4.7 | 3.9 | 2.5 | 2.7 | 2.5 | 1.2 | 2.3 | 0.2 | - | - |
| Total Liabilities | 35.6 | 27.7 | 32.7 | 35.8 | 21.7 | 18.4 | 30.4 | 38.0 | 36.3 | 33.6 | 47.4 | 29.9 | 27.4 | 20.1 | 19.8 | 12.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 9.0 | 6.2 | 4.7 | (4.3) | 4.4 | (1.7) | 11.0 | 30.5 | 28.6 | 31.9 | 29.7 | 20.3 | 8.1 | 3.6 | 6.5 | 2.8 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | 0.0 | (2.9) | (4.9) | (1.8) | (4.3) | (4.7) | (1.2) | (0.3) | 0.0 | 1.9 | 0.9 | - | - |
| Treasury Stock | 89.6 | 88.3 | 86.0 | 85.1 | 81.8 | 78.0 | 63.3 | 58.7 | 49.8 | 44.4 | 34.9 | 29.0 | 23.2 | 18.5 | 14.7 | 8.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 125.6 | 120.3 | 120.4 | 110.6 | 117.9 | 130.7 | 148.3 | 161.1 | 156.4 | 146.1 | 134.0 | 110.0 | 88.7 | 76.6 | 71.1 | 60.7 | 47.2 | 38.8 |
| Total Equity | 126.7 | 122.3 | 122.4 | 110.6 | 117.9 | 130.7 | 148.3 | 161.1 | 156.4 | 146.1 | 134.0 | 110.0 | 88.7 | 76.6 | 71.1 | 60.7 | 47.2 | 38.8 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | 53.6 | 40.6 | 78.0 | 84.5 | 95.6 | 112.6 | 106.6 | 86.3 | 72.8 | 91.6 | 71.4 | 58.5 | 55.0 | 44.1 | - | - |
| Book Value | 125.6 | 120.3 | 120.4 | 110.6 | 117.9 | 130.7 | 148.3 | 161.1 | 156.4 | 146.1 | 134.0 | 110.0 | 88.7 | 76.6 | 71.1 | 60.7 | 47.2 | 38.8 |
| Tangible Book Value | 67.9 | 59.1 | 56.1 | 46.0 | 89.6 | 100.8 | 113.2 | 125.4 | 109.4 | 97.5 | 83.5 | 95.3 | 73.6 | 61.1 | 55.2 | 44.3 | - | - |
| 22.0 |
| 21.1 |
| 15.2 |
| 18.5 |
| 17.2 |
| 13.0 |
| 13.0 |
| 15.6 |
| 43.9 |
| 45.1 |
| 49.8 |
| 58.4 |
| 56.3 |
| - |
| 52.4 |
| 48.1 |
| 47.3 |
| 51.6 |
| 54.2 |
| 51.4 |
| 51.4 |
| 30.6 |
| 33.7 |
| 30.7 |
| 29.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 15.6 | 21.4 | 19.7 | 19.8 | 19.7 | 27.7 | 25.5 | 20.4 | 20.7 | 32.7 | 31.3 | 22.9 | 15.6 | 15.3 | 51.6 | 51.6 | 52.3 | 65.0 | 58.1 | 75.1 | 73.9 | 69.5 | 62.0 | 30.2 | 37.3 | 50.3 | 42.8 | 47.6 | - | 65.8 | 71.0 | 61.5 | 48.9 | 51.3 | 48.1 | 45.7 | 44.8 | 56.5 | 49.8 | 44.8 |
| Cash And Short Term Investments | 39.0 | 47.7 | 41.3 | 35.2 | 29.1 | 46.5 | 48.3 | 44.1 | 46.6 | 53.1 | 48.5 | 38.1 | 32.3 | 39.2 | 74.0 | 73.6 | 73.5 | 80.2 | 76.6 | 92.3 | 86.9 | 82.6 | 77.6 | 74.2 | 82.4 | 100.1 | 101.2 | 103.9 | - | 118.2 | 119.1 | 108.8 | 100.5 | 105.6 | 99.5 | 97.1 | 75.4 | 90.2 | 80.5 | 73.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 16.4 | 16.8 | 14.6 | 15.3 | 16.1 | 14.5 | 14.6 | 14.3 | 15.2 | 14.4 | 13.2 | 13.6 | 15.2 | 13.9 | 9.3 | 9.3 | 9.7 | 11.2 | 9.8 | 9.9 | 11.7 | 9.5 | 9.5 | 10.8 | 11.2 | 13.2 | 12.9 | 13.7 | - | 18.4 | 19.8 | 22.9 | 23.9 | 21.7 | 22.2 | 23.1 | 25.2 | 23.4 | 22.8 | 21.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 8.0 | 7.5 | 7.6 | 7.1 | 7.5 | 6.8 | 5.1 | 4.5 | 4.8 | 4.5 | 4.1 | 4.2 | 5.3 | 4.6 | 2.6 | 1.9 | 2.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | 68.6 | 63.9 | 66.5 | 72.2 | 66.2 | 55.9 | 52.8 | 58.2 | 86.5 | 85.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 7.1 | 6.5 | 7.1 | 7.1 | 7.1 | 6.5 | 7.1 | 7.1 | 7.1 | 6.5 | 7.1 | 7.1 | 7.1 | 6.5 | 7.1 | 7.1 | 7.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.7 | 0.5 | 0.7 | 0.7 | 0.8 | 1.0 | 1.0 | 1.1 | 1.3 | 1.4 | 1.6 | 1.7 | 1.9 | 1.8 | 1.7 | 1.8 | 2.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | 8.9 | 8.7 | 7.2 | 7.2 | 7.2 | 7.2 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | |||||||||||||||||||||||
| Equity Method Investments | 4.3 | 4.3 | 4.3 | 4.2 | 4.2 | 4.3 | 4.2 | 4.6 | 4.5 | 4.3 | 4.3 | 4.2 | 4.2 | 6.6 | - | - | - | |||||||||||||||||||||||
| Goodwill | 39.5 | 39.5 | 39.5 | 39.5 | 39.5 | 39.5 | 39.5 | 39.5 | 39.5 | 39.5 | 39.5 | 39.5 | 39.9 | 35.7 | 16.4 | 16.4 | 16.4 | 16.4 | ||||||||||||||||||||||
| Intangible Assets | 17.4 | 18.2 | 19.0 | 20.0 | 21.0 | 21.7 | 21.7 | 22.7 | 23.8 | 24.8 | 25.8 | 26.9 | 27.9 | 29.0 | 10.7 | 11.1 | 11.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 9.5 | 9.7 | 9.8 | 10.0 | 2.3 | 2.6 | 2.8 | 3.1 | 3.4 | 3.7 | 3.8 | 4.0 | 4.7 | 5.0 | 5.3 | 4.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 2.5 | 2.5 | 2.6 | 2.4 | 2.5 | 2.2 | 1.6 | 0.8 | 1.6 | 0.7 | 1.1 | 1.5 | 1.9 | 1.8 | 1.1 | 1.4 | 0.8 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 1.0 | 0.9 | 0.8 | 0.8 | 0.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 150.4 | 162.3 | 154.0 | 146.3 | 135.0 | 150.0 | 151.5 | 147.4 | 149.0 | 155.2 | 150.8 | 142.1 | 141.8 | 146.4 | 131.0 | 129.9 | 131.0 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.0 | 10.2 | 10.3 | 10.5 | 2.9 | 3.2 | 1.5 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.5 | 1.5 | 1.5 | 1.5 | ||||||||||||||||||||||||
| Accrued Expenses | 4.7 | 13.6 | 8.8 | 5.7 | 2.4 | 10.9 | 8.3 | 5.3 | 2.9 | 9.5 | 7.3 | 5.3 | 3.1 | 8.7 | 5.9 | 3.9 | 2.3 | 9.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | 16.2 | 13.4 | 14.6 | 18.6 | 16.5 | 14.9 | 13.2 | 17.6 | 12.0 | 9.7 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 2.0 | 2.5 | 2.8 | 3.3 | 3.4 | 3.7 | 4.4 | 4.6 | 4.9 | 4.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | 14.9 | - | - | - | 14.1 | - | - | - | 18.2 | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 24.3 | 35.6 | 28.1 | 23.9 | 13.6 | 27.7 | 31.1 | 26.9 | 25.3 | 32.7 | 30.9 | 27.0 | 29.9 | 35.8 | 17.5 | 14.2 | ||||||||||||||||||||||||
| 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 8.4 | 9.0 | 8.5 | 6.2 | 6.5 | 6.2 | 4.3 | 4.3 | 6.7 | 4.7 | 2.2 | (1.0) | (3.8) | (4.3) | (1.0) | 1.5 | 3.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 90.9 | 89.6 | 89.6 | 89.6 | 89.6 | 88.3 | 88.3 | 88.0 | 86.9 | 86.0 | 86.0 | 86.0 | 86.0 | 85.1 | 85.2 | 84.0 | 82.6 | 81.8 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 125.0 | 125.6 | 123.9 | 122.4 | 121.4 | 120.3 | 120.4 | 120.5 | 123.8 | 122.3 | 119.8 | 120.5 | 123.8 | 122.4 | 113.5 | 115.1 | 111.9 | |||||||||||||||||||||||
| Total Equity | 126.1 | 126.7 | 126.0 | 122.4 | 121.4 | 120.3 | 120.4 | 120.5 | 123.8 | 122.3 | 119.8 | 115.1 | 111.9 | 122.4 | 113.5 | 115.1 | 111.9 | 110.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | 52.5 | 50.5 | 51.9 | 53.6 | 49.7 | 41.0 | 39.6 | 40.6 | 74.6 | 75.7 | 77.0 | 78.0 | ||||||||||||||||||||||
| Book Value | 125.0 | 125.6 | 123.9 | 122.4 | 121.4 | 120.3 | 120.4 | 120.5 | 123.8 | 122.3 | 119.8 | 120.5 | 123.8 | 122.4 | 113.5 | 115.1 | 111.9 | 110.6 | ||||||||||||||||||||||
| Tangible Book Value | 68.0 | 67.9 | 65.4 | 62.8 | 60.8 | 59.1 | 59.2 | 58.2 | 60.5 | 58.0 | 54.5 | 54.1 | 55.9 | 57.8 | 86.4 | 87.6 | 84.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.5 |
| 2.2 |
| 2.6 |
| 2.6 |
| 2.2 |
| 1.8 |
| 2.2 |
| 2.5 |
| 2.7 |
| 2.7 |
| - |
| 2.7 |
| 2.3 |
| 1.9 |
| 3.5 |
| 6.6 |
| 6.3 |
| 1.9 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.9 |
| 93.9 |
| 88.9 |
| 104.7 |
| 101.5 |
| 96.3 |
| 89.8 |
| 87.4 |
| 96.4 |
| 117.0 |
| 117.7 |
| 121.1 |
| - |
| 139.7 |
| 141.8 |
| 133.6 |
| 129.6 |
| 138.1 |
| 130.7 |
| 113.8 |
| 103.0 |
| 116.0 |
| 105.7 |
| 97.5 |
| 6.5 |
| 7.1 |
| 7.1 |
| 7.1 |
| 6.5 |
| 7.1 |
| 7.1 |
| 7.1 |
| 6.5 |
| 7.1 |
| 6.9 |
| - |
| 6.5 |
| 6.3 |
| 6.1 |
| 5.8 |
| 5.7 |
| 5.4 |
| 5.1 |
| 4.8 |
| 4.6 |
| 4.4 |
| 4.1 |
| 2.1 |
| 2.2 |
| 2.4 |
| 2.5 |
| 3.2 |
| 3.5 |
| 3.7 |
| 3.9 |
| 4.2 |
| 4.3 |
| 4.6 |
| - |
| 4.5 |
| 4.1 |
| 4.1 |
| 4.2 |
| 4.2 |
| 4.1 |
| 4.1 |
| 4.2 |
| 4.3 |
| 4.0 |
| 3.9 |
| 4.5 |
| 4.5 |
| 4.5 |
| 4.5 |
| 8.2 |
| 8.2 |
| 8.2 |
| 8.2 |
| 8.2 |
| 5.4 |
| 5.7 |
| 0.3 |
| 5.4 |
| 5.4 |
| 5.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.4 |
| 16.4 |
| 16.4 |
| 16.4 |
| 16.4 |
| 19.8 |
| 19.8 |
| 19.8 |
| 19.8 |
| 19.8 |
| - |
| 19.8 |
| 19.8 |
| 19.8 |
| 19.8 |
| 27.1 |
| 27.1 |
| 27.1 |
| 27.1 |
| 27.1 |
| 27.1 |
| 27.1 |
| 11.9 |
| 12.3 |
| 12.7 |
| 13.1 |
| 13.5 |
| 14.0 |
| 14.4 |
| 14.8 |
| 15.3 |
| 15.7 |
| 15.8 |
| - |
| 16.0 |
| 16.4 |
| 16.8 |
| 17.2 |
| 19.8 |
| 19.9 |
| 20.4 |
| 20.9 |
| 21.4 |
| 21.9 |
| 22.4 |
| 4.7 |
| 4.9 |
| 5.2 |
| 5.5 |
| 5.8 |
| 6.1 |
| 6.4 |
| 7.0 |
| 7.2 |
| 7.6 |
| 7.9 |
| 8.1 |
| - |
| 8.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 1.0 |
| 1.5 |
| 1.4 |
| 1.5 |
| 2.4 |
| 3.1 |
| 3.8 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 139.6 |
| 135.3 |
| 152.3 |
| 149.7 |
| 149.2 |
| 144.4 |
| 147.4 |
| 157.8 |
| 178.7 |
| 177.3 |
| 179.5 |
| - |
| 199.2 |
| 192.6 |
| 184.3 |
| 175.1 |
| 192.7 |
| 191.4 |
| 175.9 |
| 175.9 |
| 179.7 |
| 169.7 |
| 169.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.5 |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 4.5 |
| 2.4 |
| 7.4 |
| 5.9 |
| 3.9 |
| 2.3 |
| 10.0 |
| 6.9 |
| 4.6 |
| - |
| 15.1 |
| 12.7 |
| 9.0 |
| 5.2 |
| 19.1 |
| 14.1 |
| 9.8 |
| 5.3 |
| 17.2 |
| 13.4 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| 15.8 |
| 13.3 |
| 11.9 |
| 10.2 |
| 11.8 |
| 10.8 |
| 8.7 |
| 11.7 |
| 21.4 |
| 18.0 |
| 16.0 |
| - |
| 27.1 |
| 24.7 |
| 20.1 |
| 16.3 |
| 31.5 |
| 32.4 |
| 21.2 |
| 18.1 |
| 29.7 |
| 25.5 |
| 21.3 |
| 4.4 |
| 4.7 |
| 5.1 |
| 5.4 |
| 5.8 |
| 6.1 |
| 6.5 |
| 6.9 |
| 7.3 |
| 7.8 |
| 8.2 |
| 8.6 |
| - |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.8 |
| 21.7 |
| 19.5 |
| 17.6 |
| 16.2 |
| 18.4 |
| 17.9 |
| 16.0 |
| 19.4 |
| 30.4 |
| 27.3 |
| 25.5 |
| - |
| 38.0 |
| 28.0 |
| 23.1 |
| 19.1 |
| 36.3 |
| 35.9 |
| 24.6 |
| 21.3 |
| 33.6 |
| 28.8 |
| 24.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 2.8 |
| 1.8 |
| 1.6 |
| (1.7) |
| (4.6) |
| 5.6 |
| 8.2 |
| 11.0 |
| 14.8 |
| 20.1 |
| - |
| 30.5 |
| 31.5 |
| 32.3 |
| 30.5 |
| 28.6 |
| 31.8 |
| 33.1 |
| 31.8 |
| 31.9 |
| 29.7 |
| 28.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.8) |
| (3.3) |
| - |
| (4.9) |
| (2.8) |
| (3.4) |
| (3.0) |
| (1.8) |
| (1.8) |
| (3.1) |
| (4.1) |
| (4.3) |
| (3.7) |
| (3.2) |
| 81.1 |
| 80.6 |
| 80.3 |
| 78.0 |
| 78.1 |
| 78.1 |
| 70.0 |
| 63.3 |
| 63.3 |
| 62.9 |
| - |
| 58.7 |
| 55.2 |
| 55.2 |
| 55.2 |
| 49.8 |
| 50.9 |
| 50.9 |
| 50.9 |
| 44.4 |
| 44.9 |
| 43.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.6 |
| 0.1 |
| 115.7 |
| 117.3 |
| 117.9 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| - |
| 0.1 |
| 164.7 |
| 0.2 |
| 0.2 |
| 156.4 |
| 155.4 |
| 151.3 |
| 144.8 |
| 146.1 |
| 140.9 |
| 137.6 |
| 0.1 |
| 115.7 |
| 117.3 |
| 117.9 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| - |
| 0.1 |
| 164.7 |
| 0.2 |
| 0.2 |
| 156.4 |
| 155.4 |
| 151.3 |
| 144.8 |
| 146.1 |
| 140.9 |
| 137.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.6 |
| 92.8 |
| 91.3 |
| 84.5 |
| 79.0 |
| 78.7 |
| 84.7 |
| 95.6 |
| 99.7 |
| 105.1 |
| - |
| 112.6 |
| 117.1 |
| 113.5 |
| 113.3 |
| 106.6 |
| 98.3 |
| 92.6 |
| 84.9 |
| 86.3 |
| 80.2 |
| 76.1 |
| 0.1 |
| 115.7 |
| 117.3 |
| 117.9 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| - |
| 0.1 |
| 164.7 |
| 0.2 |
| 0.2 |
| 156.4 |
| 155.4 |
| 151.3 |
| 144.8 |
| 146.1 |
| 140.9 |
| 137.6 |
| 82.3 |
| (28.6) |
| 86.6 |
| 87.7 |
| 88.0 |
| (30.2) |
| (34.1) |
| (34.5) |
| (34.9) |
| (35.4) |
| (35.4) |
| - |
| (35.6) |
| 128.5 |
| (36.4) |
| (36.9) |
| 109.4 |
| 108.3 |
| 103.8 |
| 96.8 |
| 97.5 |
| 91.8 |
| 88.1 |