| (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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.2 | 2.9 | 1.5 | 7.6 | 4.0 | 4.0 | 1.3 | 0.0 | 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.2 | 2.9 | 1.5 | 7.6 | 4.0 | 4.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 8.6 | 7.2 | 7.8 | 6.7 | 4.6 | 5.2 | 4.4 | 4.8 | 4.5 | 4.3 | 3.5 | 4.0 | 3.8 | 4.0 | 3.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 8.4 | 9.5 | 10.9 | 10.8 | 6.7 | 6.5 | 3.5 | 3.0 | 3.1 | 3.7 | 1.8 | 1.6 | 1.8 | 1.1 | 1.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 221.9 | 205.6 | 180.0 | 139.5 | 138.9 | 123.6 | 94.5 | 93.3 | 90.1 | 84.6 | 84.5 | 84.8 | 84.9 | 84.9 | 85.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 140.0 | 138.1 | 136.2 | 134.2 | 88.2 | 85.9 | 84.0 | 81.3 | 79.2 | 78.5 | 77.3 | 77.6 | 80.5 | 79.3 | 77.1 | 75.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 222.2 | 205.6 | 180.0 | 139.5 | 146.4 | 123.6 | 101.0 | 93.4 | 90.1 | 84.7 | 84.6 | 84.9 | 84.9 | 85.0 | 85.0 | 85.2 | ||
| (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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | |||||||||||||||||||||||||
| - |
| 1.3 |
| 0.0 |
| 0.0 |
| 3.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1.6 | 1.6 | 0.8 | 1.0 | 1.0 | 1.5 | 1.1 | 0.9 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.3 | 0.3 | 0.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 18.4 | 16.5 | 15.6 | 14.2 | 11.3 | 16.3 | 9.4 | 9.0 | 8.6 | 12.6 | 11.6 | 11.2 | 15.2 | 11.6 | 11.4 | 8.8 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | - | - |
| Property,Plant & Equipment Net | 1.5 | 1.5 | 1.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 5.0 | 5.2 | 4.8 | 4.6 | 4.4 | 3.9 | 3.9 | 3.7 | 3.3 | 2.9 | 3.5 | 3.7 | 3.7 | 3.6 | 3.5 | 3.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | 33.9 | 36.2 | 36.8 | 39.1 | 22.3 | 30.5 | 29.9 | 22.7 | - | - |
| Total Assets | 680.9 | 633.5 | 588.2 | 510.6 | 458.9 | 407.0 | 363.5 | 345.1 | 332.0 | 320.5 | 310.5 | 304.3 | 282.5 | 282.5 | 274.2 | 259.9 | - | - |
| 1.2 |
| - |
| - |
| Short Term Debt | 0.3 | 0.0 | - | 0.0 | 7.5 | 0.0 | 6.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 0.6 | 0.7 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 27.6 | 18.3 | 18.1 | 17.0 | 20.1 | 12.0 | 15.2 | 10.8 | 9.1 | 8.2 | 6.2 | 5.9 | 7.8 | 5.5 | 5.3 | 5.3 | - | - |
| 85.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 22.4 | 20.5 | 18.9 | 14.9 | 12.8 | 10.3 | 7.8 | 6.8 | 6.3 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 67.3 | 61.2 | 55.2 | 47.9 | 49.6 | 43.5 | 40.4 | 37.0 | 34.8 | 54.2 | 50.3 | 46.0 | 34.6 | 32.4 | 29.8 | 25.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.5 | 0.4 | 0.6 | 0.7 | 2.1 | 2.7 | 2.2 | 1.8 | 2.2 | 2.3 | 7.0 | 7.5 | 2.2 | 3.5 | 3.5 | 2.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | 75.1 | 74.7 | 77.0 | 75.8 | 78.0 | 56.4 | 64.0 | 61.7 | 52.3 | - | - |
| Total Liabilities | 440.5 | 402.3 | 367.0 | 303.4 | 306.2 | 263.7 | 229.3 | 218.9 | 212.6 | 206.4 | 201.5 | 199.8 | 179.0 | 182.7 | 179.0 | 168.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 100.4 | 93.1 | 85.0 | 73.0 | 64.4 | 57.3 | 50.2 | 44.9 | 40.2 | 35.5 | 31.8 | 27.0 | 23.0 | 20.5 | 18.2 | 15.8 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 240.3 | 231.2 | 221.2 | 207.2 | 152.6 | 143.3 | 134.2 | 126.2 | 119.4 | 114.1 | 109.1 | 104.6 | 103.5 | 99.8 | 95.3 | 91.3 | 86.9 | 69.8 |
| Total Equity | 240.3 | 231.2 | 221.2 | 207.2 | 152.6 | 143.3 | 134.2 | 126.2 | 119.4 | 114.1 | 109.1 | 104.6 | 103.5 | 99.8 | 95.3 | 91.3 | 86.9 | 69.8 |
| - |
| - |
| Net debt | 222.2 | 205.6 | 180.0 | 139.5 | 146.4 | 123.6 | 101.0 | 93.4 | 90.1 | 80.4 | 81.7 | 83.4 | 77.4 | 81.0 | 81.0 | 83.8 | - | - |
| Working Capital | (9.2) | (1.8) | (2.6) | (2.7) | (8.8) | 4.3 | (5.8) | (1.8) | (0.5) | 4.4 | 5.4 | 5.3 | 7.4 | 6.2 | 6.1 | 3.5 | - | - |
| Book Value | 240.3 | 231.2 | 221.2 | 207.2 | 152.6 | 143.3 | 134.2 | 126.2 | 119.4 | 114.1 | 109.1 | 104.6 | 103.5 | 99.8 | 95.3 | 91.3 | 86.9 | 69.8 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 2.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 10.9 |
| 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 |
| 0.4 |
| 4.2 |
| 6.2 |
| 5.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 10.9 | 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 | 0.4 | 4.2 | 6.2 | 5.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 7.3 | 8.6 | 7.5 | 7.5 | 6.9 | 7.2 | 7.7 | 7.6 | 7.1 | 7.8 | 7.4 | 6.1 | 5.4 | 6.7 | 5.5 | 5.3 | 4.4 | 4.6 | 3.9 | 4.2 | 4.0 | 5.2 | 5.2 | 5.0 | 4.9 | 4.4 | 4.5 | 4.5 | 4.1 | 4.8 | 4.7 | 4.3 | 4.2 | 4.5 | 4.4 | 4.2 | 4.0 | 4.3 | 4.4 | 3.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 2.4 | 1.6 | 2.2 | 1.9 | 1.9 | 1.6 | 1.8 | 1.6 | 1.4 | 0.8 | 1.7 | 1.5 | 1.7 | 1.0 | 1.6 | 1.4 | 1.5 | 1.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 18.5 | 18.4 | 17.7 | 17.2 | 15.7 | 16.5 | 16.8 | 16.5 | 18.9 | 15.6 | 16.1 | 15.4 | 14.9 | 14.2 | 13.3 | 15.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 0.7 | 0.7 | 0.7 | 0.7 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 5.1 | 5.0 | 5.4 | 5.3 | 5.2 | 5.2 | 5.1 | 5.0 | 4.9 | 4.8 | 4.7 | 4.7 | 4.6 | 4.6 | 4.5 | 4.5 | 4.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 689.8 | 680.9 | 667.1 | 653.7 | 641.8 | 633.5 | 621.4 | 610.4 | 602.3 | 588.2 | 561.8 | 543.5 | 524.5 | 510.6 | 493.7 | 487.0 | 468.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 7.5 | 8.4 | 7.5 | 8.5 | 10.0 | 9.5 | 11.5 | 13.0 | 11.8 | 10.9 | 12.3 | 14.4 | 10.9 | 10.8 | 12.1 | 9.1 | 7.6 | 6.7 | 7.5 | 8.4 | 6.6 | 6.5 | 6.8 | 4.0 | 3.9 | 3.5 | 4.8 | 4.2 | 2.7 | 3.0 | 4.1 | 3.4 | 3.2 | 3.1 | 4.0 | 5.1 | 3.4 | 3.7 | 1.6 | 1.6 |
| Short Term Debt | 0.3 | 0.3 | 0.3 | 0.3 | - | 0.0 | - | - | - | - | - | - | - | - | 7.5 | 7.5 | 7.5 | 7.5 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 0.7 | 0.6 | 0.5 | 0.4 | 0.7 | 0.7 | 0.5 | 0.4 | 0.7 | 0.5 | 0.4 | 0.4 | 0.7 | 0.5 | 0.4 | 0.4 | 0.5 | 0.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 25.6 | 27.6 | 15.3 | 17.2 | 17.4 | 18.3 | 19.0 | 21.2 | 19.3 | 18.1 | 19.1 | 21.3 | 17.4 | 17.0 | 25.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 227.1 | 221.9 | 227.0 | 218.1 | 211.6 | 205.6 | 198.4 | 191.1 | 189.6 | 180.0 | 167.8 | 157.8 | 149.6 | 139.5 | 116.8 | 109.6 | 144.0 | 138.9 | 132.2 | 127.0 | 122.1 | 123.6 | 116.8 | 96.6 | 94.9 | 94.5 | 94.2 | 96.1 | 94.1 | 93.3 | 79.3 | 81.0 | 78.0 | 90.1 | 88.9 | 88.2 | 84.6 | 84.6 | 84.6 | 84.6 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 24.3 | 22.4 | 22.5 | 21.8 | 21.4 | 20.5 | 20.9 | 20.5 | 19.1 | 18.9 | 18.1 | 15.9 | 15.0 | 14.9 | 15.3 | 14.8 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 68.7 | 67.3 | 65.9 | 63.7 | 61.7 | 61.2 | 59.0 | 57.5 | 56.3 | 55.2 | 53.6 | 51.0 | 49.2 | 47.9 | 46.3 | 53.2 | 51.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.7 | 0.4 | 0.5 | 0.6 | 0.3 | 0.5 | 0.8 | 0.7 | 0.7 | 1.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 447.5 | 440.5 | 429.0 | 419.2 | 409.6 | 402.3 | 392.7 | 385.0 | 379.4 | 367.0 | 344.0 | 331.0 | 316.1 | 303.4 | 289.1 | 285.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 140.4 | 140.0 | 139.5 | 139.1 | 138.6 | 138.1 | 137.6 | 137.1 | 136.6 | 136.2 | 135.7 | 135.2 | 134.7 | 134.2 | 133.7 | 133.2 | 88.7 | 88.2 | 87.7 | 87.1 | 86.4 | 85.9 | 85.4 | 84.9 | 84.4 | 84.0 | 82.6 | 82.2 | 81.7 | 81.3 | 80.8 | 80.4 | 79.8 | 79.2 | 78.8 | 78.3 | 79.0 | 78.5 | 79.0 | 78.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 101.9 | 100.4 | 98.5 | 95.5 | 93.6 | 93.1 | 91.1 | 88.3 | 86.3 | 85.0 | 82.0 | 77.3 | 73.7 | 73.0 | 70.8 | 67.9 | 65.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 242.3 | 240.3 | 238.0 | 234.6 | 232.1 | 231.2 | 228.7 | 225.4 | 222.9 | 221.2 | 217.7 | 212.5 | 208.4 | 207.2 | 204.6 | 201.2 | 154.4 | |||||||||||||||||||||||
| Total Equity | 242.3 | 240.3 | 238.0 | 234.6 | 232.1 | 231.2 | 228.7 | 225.4 | 222.9 | 221.2 | 217.7 | 212.5 | 208.4 | 207.2 | 204.6 | 201.2 | 154.4 | 152.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 227.4 | 222.2 | 227.3 | 218.4 | 211.6 | 205.6 | 198.4 | 191.1 | 189.6 | 180.0 | 167.8 | 157.8 | 149.6 | 139.5 | 124.3 | 117.1 | 151.5 | 146.4 | 132.2 | 127.0 | 122.1 | 123.6 | 116.8 | 103.1 | 101.4 | 101.0 | 100.7 | 96.1 | 94.1 | 93.4 | 90.3 | 92.0 | 89.0 | 90.1 | 89.0 | 88.2 | 84.7 | 84.7 | 84.6 | 84.6 |
| Net debt | 227.4 | 222.2 | 227.3 | 218.4 | 211.6 | 205.6 | 198.4 | 191.1 | 186.3 | 180.0 | 167.8 | 157.8 | 149.4 | 139.5 | 124.3 | 114.5 | 151.5 | 146.4 | ||||||||||||||||||||||
| Working Capital | (7.2) | (9.2) | 2.4 | (0.1) | (1.7) | (1.8) | (2.3) | (4.7) | (0.4) | (2.6) | (3.0) | (5.9) | (2.5) | (2.7) | (12.4) | (7.0) | (9.1) | (8.8) | ||||||||||||||||||||||
| Book Value | 242.3 | 240.3 | 238.0 | 234.6 | 232.1 | 231.2 | 228.7 | 225.4 | 222.9 | 221.2 | 217.7 | 212.5 | 208.4 | 207.2 | 204.6 | 201.2 | 154.4 | 152.6 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 1.8 |
| 1.8 |
| 1.9 |
| 1.5 |
| 1.7 |
| 1.5 |
| 1.3 |
| 1.1 |
| 1.4 |
| 1.4 |
| 1.3 |
| 0.9 |
| 1.0 |
| 0.9 |
| 1.0 |
| 0.7 |
| 0.9 |
| 0.9 |
| 1.0 |
| 0.7 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 11.3 |
| 10.2 |
| 10.9 |
| 10.4 |
| 16.3 |
| 21.8 |
| 10.2 |
| 9.9 |
| 9.4 |
| 9.9 |
| 9.3 |
| 8.7 |
| 9.0 |
| 9.0 |
| 9.0 |
| 8.4 |
| 8.6 |
| 8.6 |
| 8.4 |
| 9.0 |
| 12.6 |
| 14.8 |
| 13.0 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 4.3 |
| 4.2 |
| 4.1 |
| 3.9 |
| 4.0 |
| 3.8 |
| 3.8 |
| 3.9 |
| 5.0 |
| 3.9 |
| 3.7 |
| 3.7 |
| 3.6 |
| 3.5 |
| 3.4 |
| 3.3 |
| 3.2 |
| 3.1 |
| 3.0 |
| 2.9 |
| 2.9 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.3 |
| 33.9 |
| 33.5 |
| 33.9 |
| 37.8 |
| 36.8 |
| 36.6 |
| 36.2 |
| 37.1 |
| 36.6 |
| 458.9 |
| 430.7 |
| 421.0 |
| 409.4 |
| 407.0 |
| 398.4 |
| 376.1 |
| 369.4 |
| 363.5 |
| 360.9 |
| 351.9 |
| 346.7 |
| 345.1 |
| 340.4 |
| 336.8 |
| 333.1 |
| 332.0 |
| 334.8 |
| 329.3 |
| 321.7 |
| 320.5 |
| 318.1 |
| 314.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 6.5 |
| 6.5 |
| 6.5 |
| 6.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 11.0 |
| 11.0 |
| 11.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.6 |
| 21.1 |
| 20.1 |
| 13.2 |
| 13.9 |
| 12.4 |
| 12.0 |
| 11.9 |
| 16.2 |
| 15.7 |
| 15.2 |
| 16.9 |
| 10.2 |
| 10.4 |
| 10.8 |
| 21.1 |
| 18.9 |
| 20.8 |
| 9.1 |
| 10.1 |
| 9.8 |
| 8.1 |
| 8.2 |
| 6.2 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.2 |
| 12.8 |
| 11.4 |
| 10.9 |
| 10.8 |
| 10.3 |
| 10.3 |
| 9.6 |
| 9.2 |
| 7.8 |
| 7.9 |
| 7.9 |
| 7.2 |
| 6.8 |
| 6.9 |
| 6.6 |
| - |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.6 |
| 46.9 |
| 45.8 |
| 44.3 |
| 43.5 |
| 42.2 |
| 41.4 |
| 40.6 |
| 40.4 |
| 39.1 |
| 37.7 |
| 37.2 |
| 37.0 |
| 37.1 |
| 36.1 |
| 35.1 |
| 34.8 |
| 58.8 |
| 56.8 |
| 55.5 |
| 54.2 |
| 52.8 |
| 51.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 2.1 |
| 2.2 |
| 2.3 |
| 2.2 |
| 2.7 |
| 2.9 |
| 3.0 |
| 2.9 |
| 2.2 |
| 2.4 |
| 2.2 |
| 2.0 |
| 1.8 |
| 1.6 |
| 1.7 |
| 1.9 |
| 2.2 |
| 6.6 |
| 6.7 |
| 6.6 |
| 6.7 |
| 7.6 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.6 |
| 75.9 |
| 75.0 |
| 74.7 |
| 81.4 |
| 79.2 |
| 77.9 |
| 77.0 |
| 78.5 |
| 76.4 |
| 314.5 |
| 306.2 |
| 280.1 |
| 273.3 |
| 264.4 |
| 263.7 |
| 257.0 |
| 237.6 |
| 233.1 |
| 229.3 |
| 229.1 |
| 222.7 |
| 219.6 |
| 218.9 |
| 216.1 |
| 214.6 |
| 212.7 |
| 212.6 |
| 217.2 |
| 214.0 |
| 207.4 |
| 206.4 |
| 204.5 |
| 202.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.4 |
| 62.9 |
| 60.6 |
| 58.6 |
| 57.3 |
| 56.1 |
| 53.7 |
| 51.9 |
| 50.2 |
| 49.2 |
| 46.9 |
| 45.5 |
| 44.9 |
| 43.5 |
| 41.8 |
| 40.7 |
| 40.2 |
| 38.8 |
| 36.9 |
| 36.1 |
| 35.5 |
| 34.7 |
| 33.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 152.6 |
| 150.7 |
| 147.7 |
| 145.0 |
| 143.3 |
| 141.4 |
| 138.6 |
| 136.3 |
| 134.2 |
| 131.8 |
| 129.1 |
| 127.2 |
| 126.2 |
| 124.3 |
| 122.2 |
| 120.4 |
| 119.4 |
| 117.6 |
| 115.3 |
| 114.3 |
| 114.1 |
| 113.6 |
| 112.0 |
| 150.7 |
| 147.7 |
| 145.0 |
| 143.3 |
| 141.4 |
| 138.6 |
| 136.3 |
| 134.2 |
| 131.8 |
| 129.1 |
| 127.2 |
| 126.2 |
| 124.3 |
| 122.2 |
| 120.4 |
| 119.4 |
| 117.6 |
| 115.3 |
| 114.3 |
| 114.1 |
| 113.6 |
| 112.0 |
| 132.2 |
| 127.0 |
| 122.0 |
| 123.6 |
| 105.9 |
| 103.1 |
| 101.4 |
| 101.0 |
| 100.7 |
| 96.1 |
| 94.1 |
| 93.4 |
| 90.3 |
| 92.0 |
| 89.0 |
| 90.1 |
| 89.0 |
| 88.2 |
| 84.2 |
| 80.4 |
| 78.4 |
| 79.6 |
| (3.0) |
| (3.0) |
| (1.9) |
| 4.3 |
| 9.9 |
| (6.0) |
| (5.7) |
| (5.8) |
| (7.0) |
| (0.9) |
| (1.7) |
| (1.8) |
| (12.1) |
| (9.9) |
| (12.5) |
| (0.5) |
| (1.5) |
| (1.4) |
| 0.9 |
| 4.4 |
| 8.6 |
| 7.0 |
| 150.7 |
| 147.7 |
| 145.0 |
| 143.3 |
| 141.4 |
| 138.6 |
| 136.3 |
| 134.2 |
| 131.8 |
| 129.1 |
| 127.2 |
| 126.2 |
| 124.3 |
| 122.2 |
| 120.4 |
| 119.4 |
| 117.6 |
| 115.3 |
| 114.3 |
| 114.1 |
| 113.6 |
| 112.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |