| (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 | 0.1 | 1.1 | 2.5 | 1.3 | 0.1 | 0.0 | 0.6 | 0.3 | 1.0 | 0.2 | 0.2 | 0.2 | 0.4 | 0.6 | 0.3 | 0.2 | 0.5 | 2.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 0.1 | 1.1 | 2.5 | 1.3 | 0.1 | 0.0 | 0.6 | 0.3 | 1.0 | 0.2 | 0.2 | 0.2 | 0.4 | 0.6 | 0.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 9.5 | 11.3 | 12.8 | 13.5 | 8.4 | 10.2 | 6.9 | 8.2 | 7.8 | 7.8 | 6.4 | 5.1 | 5.1 | 5.7 | 5.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 14.0 | 11.2 | 9.7 | 10.9 | 10.2 | 6.3 | 8.2 | 8.2 | 8.9 | 5.5 | 4.9 | 3.8 | 4.1 | 3.5 | 2.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 174.3 | 176.5 | 178.3 | 175.6 | 143.3 | 142.3 | 144.2 | 115.9 | 105.6 | 102.3 | 103.6 | 105.0 | 105.5 | 106.3 | 106.5 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 10.3 | 10.3 | 10.3 | 9.5 | 9.4 | 9.4 | 9.3 | 9.3 | 9.2 | 9.1 | 9.1 | 8.9 | 8.8 | 8.7 | 8.6 | 7.6 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 176.4 | 178.7 | 180.5 | 177.6 | 144.9 | 144.1 | 145.9 | 117.6 | 106.9 | 103.6 | 104.9 | 106.2 | 106.6 | 107.4 | 108.3 | 106.6 | ||
| (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 | 4.3 | 0.1 | 0.7 | 0.3 | 3.7 | 1.1 | 10.7 | 6.3 | 9.5 | 2.5 | 6.5 | 5.9 | 0.1 | 1.3 | 0.1 | |||||||||||||||||||||||||
| - |
| 0.2 |
| 0.5 |
| 2.9 |
| 5.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 3.7 | 3.1 | 3.3 | 2.9 | 2.7 | 2.2 | 2.3 | 2.1 | 2.0 | 1.8 | 1.6 | 1.7 | 1.3 | 1.5 | 1.5 | 2.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 21.4 | 24.5 | 30.6 | 27.8 | 18.7 | 17.6 | 14.2 | 16.1 | 19.0 | 14.6 | 14.4 | 16.6 | 13.3 | 13.5 | 13.3 | 14.0 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 1.1 | 1.1 | 1.1 | 1.0 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.4 | 0.4 | - | - |
| Property,Plant & Equipment Net | 3.5 | 3.6 | 3.7 | 3.7 | 3.8 | 3.8 | 3.8 | 3.8 | 3.9 | 3.9 | 4.0 | 4.0 | 4.1 | 4.1 | 4.2 | 4.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1.9 | 1.9 | 1.9 | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 9.6 | 6.5 | 8.5 | 10.5 | 5.1 | 5.3 | 4.3 | 3.9 | 3.7 | 3.6 | 3.4 | 5.2 | 5.2 | 5.2 | 5.1 | 5.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | 7.6 | 7.5 | 7.4 | 9.2 | 9.3 | 9.3 | 9.4 | 9.5 | - | - |
| Total Assets | 851.2 | 798.6 | 766.8 | 719.8 | 624.7 | 593.2 | 560.4 | 529.8 | 494.6 | 451.0 | 431.6 | 422.2 | 403.8 | 391.7 | 378.7 | 371.5 | - | - |
| 3.4 |
| - |
| - |
| Short Term Debt | 2.1 | 2.2 | 2.2 | 2.0 | 1.6 | 1.8 | 1.7 | 1.7 | 1.3 | 1.3 | 1.3 | 1.2 | 1.1 | 1.1 | 1.7 | 1.5 | - | - |
| Deferred Revenue Current | 3.5 | 3.3 | 3.0 | 2.5 | 2.3 | 2.1 | 2.0 | 1.0 | 1.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 4.6 | 5.3 | 3.5 | 4.2 | 4.0 | 3.4 | 3.1 | 3.9 | 2.9 | 1.3 | 1.3 | 1.5 | 3.7 | 3.4 | 2.3 | 2.1 | - | - |
| Other Current Liabilities | 2.4 | 2.1 | 1.7 | 3.2 | 1.4 | 2.1 | 1.9 | 1.9 | 2.7 | 2.1 | 2.2 | 2.1 | 2.8 | 2.6 | 2.9 | 2.5 | - | - |
| Total Current Liabilities | 33.7 | 25.6 | 22.4 | 44.1 | 47.2 | 43.7 | 25.6 | 37.7 | 28.5 | 19.3 | 22.4 | 30.2 | 25.6 | 24.9 | 24.7 | 41.9 | - | - |
| 105.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.4 | 1.6 | 2.8 | 3.7 | 4.3 | 4.6 | 5.4 | 6.6 | 7.8 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 54.8 | 52.3 | 58.4 | 54.6 | 53.1 | 50.3 | 52.3 | 55.1 | 54.1 | 68.5 | 63.0 | 57.0 | 49.7 | 45.9 | 41.7 | 37.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | 23.2 | 1.0 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 82.2 | 84.9 | 87.8 | 87.9 | 79.6 | 77.5 | 80.9 | 85.0 | 85.7 | 78.2 | 73.4 | 69.0 | 63.1 | 61.0 | 57.2 | 54.9 | - | - |
| Total Liabilities | 601.3 | 559.4 | 536.4 | 531.9 | 446.7 | 423.8 | 400.1 | 376.6 | 348.0 | 312.0 | 299.3 | 296.6 | 282.0 | 273.5 | 265.7 | 276.4 | - | - |
| - |
| - |
| Additional Paid In Capital | 144.5 | 143.9 | 143.4 | 107.1 | 105.0 | 103.5 | 101.8 | 100.6 | 99.5 | 97.5 | 95.6 | 92.5 | 90.8 | 88.4 | 86.3 | 70.0 | - | - |
| Retained Earnings | 95.1 | 85.0 | 76.7 | 71.3 | 63.6 | 56.6 | 49.2 | 43.4 | 37.9 | 32.4 | 27.6 | 24.1 | 22.2 | 21.1 | 18.1 | 17.5 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 249.9 | 239.2 | 230.4 | 187.9 | 178.0 | 169.4 | 160.3 | 153.3 | 146.6 | 139.0 | 132.3 | 125.6 | 121.8 | 118.2 | 113.0 | 95.1 | 91.2 | 87.8 |
| Total Equity | 249.9 | 239.2 | 230.4 | 187.9 | 178.0 | 169.4 | 160.3 | 153.3 | 146.6 | 139.0 | 132.3 | 125.6 | 121.8 | 118.2 | 113.0 | 95.1 | 91.2 | 87.8 |
| - |
| - |
| Net debt | 176.4 | 177.5 | 178.0 | 176.3 | 144.8 | 144.1 | 145.3 | 117.3 | 106.0 | 103.4 | 104.7 | 106.0 | 106.2 | 106.8 | 107.9 | 106.4 | - | - |
| Working Capital | (12.3) | (1.1) | 8.2 | (16.3) | (28.5) | (26.1) | (11.4) | (21.6) | (9.5) | (4.7) | (8.0) | (13.5) | (12.3) | (11.5) | (11.4) | (27.9) | - | - |
| Book Value | 249.9 | 239.2 | 230.4 | 187.9 | 178.0 | 169.4 | 160.3 | 153.3 | 146.6 | 139.0 | 132.3 | 125.6 | 121.8 | 118.2 | 113.0 | 95.1 | 91.2 | 87.8 |
| Tangible Book Value | 248.0 | 237.3 | 228.5 | 186.0 | 178.0 | 169.4 | 160.3 | 153.3 | - | - | - | - | - | - | - | - | - | - |
| 0.2 |
| 0.5 |
| 0.1 |
| 0.6 |
| 0.4 |
| 0.2 |
| - |
| 0.2 |
| 0.4 |
| 0.3 |
| 0.6 |
| 0.5 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 1.0 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4.3 | 0.1 | 0.7 | 0.3 | 3.7 | 1.1 | 10.7 | 6.3 | 9.5 | 2.5 | 6.5 | 5.9 | 0.1 | 1.3 | 0.1 | 0.2 | 0.5 | 0.1 | 0.6 | 0.4 | 0.2 | - | 0.2 | 0.4 | 0.3 | 0.6 | 0.5 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 1.0 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 12.9 | 9.5 | 8.2 | 11.0 | 10.1 | 11.3 | 10.2 | 11.7 | 10.7 | 12.8 | 10.5 | 12.0 | 10.2 | 13.5 | 11.7 | 8.1 | 6.4 | 8.4 | 9.6 | 9.7 | 8.8 | - | 9.2 | 8.2 | 6.7 | 6.9 | 6.6 | 4.6 | 7.0 | 8.2 | 8.7 | 9.8 | 8.1 | 8.9 | 7.2 | 6.8 | 6.2 | 7.8 | 7.8 | 7.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 3.0 | 3.7 | 3.7 | 3.6 | 2.7 | 3.1 | 3.2 | 3.5 | 2.9 | 3.3 | 3.3 | 3.8 | 2.9 | 2.9 | 2.7 | 2.8 | 2.3 | 2.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 26.5 | 21.4 | 19.6 | 22.3 | 25.2 | 24.5 | 34.3 | 29.1 | 30.8 | 30.6 | 33.9 | 30.1 | 21.6 | 27.8 | 22.9 | 16.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3.5 | 3.5 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.8 | 3.8 | 3.8 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 3.0 | - | - | 0.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 10.0 | 9.6 | 7.0 | 7.0 | 7.0 | 6.5 | 6.5 | 9.0 | 9.1 | 8.5 | 8.5 | 11.0 | 11.1 | 10.5 | 10.5 | 7.1 | 8.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 866.9 | 851.2 | 833.9 | 819.3 | 808.9 | 798.6 | 796.0 | 783.1 | 798.6 | 766.8 | 766.8 | 766.8 | 766.8 | 719.8 | 719.8 | 719.8 | 719.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 8.3 | 14.0 | 12.2 | 10.4 | 9.2 | 11.2 | 9.6 | 7.8 | 7.9 | 9.7 | 8.4 | 9.2 | 8.1 | 10.9 | 9.1 | 8.6 | 12.4 | 10.2 | 5.3 | 7.0 | 6.0 | - | 4.4 | 4.9 | 6.6 | 8.2 | 5.0 | 4.4 | 4.9 | 8.2 | 5.2 | 5.1 | 3.0 | 8.9 | 5.8 | 3.4 | 4.3 | 5.5 | 4.4 | 3.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 3.6 | 3.5 | 3.5 | 3.4 | 3.4 | 3.3 | 3.2 | 2.9 | 2.9 | 3.0 | 2.7 | 2.6 | 2.5 | 2.5 | 2.5 | 2.4 | 2.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 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 | 0.0 | ||||||||||||||||||||||||
| Accrued Expenses | 5.2 | 4.6 | 6.7 | 3.1 | 5.2 | 5.3 | 5.6 | 4.9 | 4.3 | 3.5 | 4.6 | 6.2 | 4.1 | 4.2 | 4.1 | 3.7 | 4.3 | 4.0 | ||||||||||||||||||||||
| Other Current Liabilities | 3.2 | 2.4 | 2.0 | 2.2 | 2.1 | 2.1 | 1.7 | 1.7 | 1.6 | 1.7 | 2.2 | 3.1 | 2.9 | 3.2 | 3.2 | 2.6 | 2.1 | |||||||||||||||||||||||
| Total Current Liabilities | 26.2 | 33.7 | 29.0 | 25.6 | 25.6 | 25.6 | 28.0 | 22.4 | 21.7 | 22.4 | 27.2 | 24.8 | 43.5 | 44.1 | 32.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 183.4 | 174.3 | 174.7 | 175.1 | 175.9 | 176.5 | 176.9 | 177.5 | 178.3 | 178.3 | 175.9 | 175.6 | 176.3 | 175.6 | 174.0 | 173.6 | 142.9 | 143.3 | 143.3 | 143.3 | 141.9 | - | 142.7 | 143.2 | 143.6 | 144.2 | 114.6 | 115.0 | 115.4 | 115.9 | 111.8 | 104.9 | 105.2 | 105.6 | 105.9 | 81.3 | 81.5 | 102.3 | 102.6 | 103.0 |
| Operating Lease Liabilities Non-Current | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 0.4 | 0.4 | 1.4 | 1.5 | 1.6 | 1.6 | 2.4 | 2.6 | 2.8 | 2.8 | 3.3 | 3.5 | 3.6 | 3.7 | 4.0 | 4.2 | 4.3 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 55.0 | 54.8 | 53.8 | 52.7 | 52.1 | 52.3 | 52.3 | 51.0 | 58.3 | 58.4 | 58.2 | 55.2 | 54.5 | 54.6 | 54.9 | 52.7 | 53.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 82.1 | 82.2 | 82.6 | 84.7 | 84.5 | 84.9 | 86.3 | 88.0 | 88.1 | 87.8 | 88.2 | 88.2 | 87.7 | 87.9 | 91.3 | 79.4 | ||||||||||||||||||||||||
| Total Liabilities | 614.1 | 601.3 | 585.1 | 574.4 | 567.2 | 559.4 | 557.7 | 548.7 | 566.6 | 536.4 | 537.2 | 539.6 | 577.7 | 531.9 | 531.9 | 538.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 9.5 | 9.5 | 9.5 | 9.5 | 9.4 | 9.4 | 9.4 | 9.4 | 9.4 | - | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.1 | 9.1 | 9.1 | 9.1 |
| Additional Paid In Capital | 144.7 | 144.5 | 144.3 | 144.2 | 144.0 | 143.9 | 143.8 | 143.7 | 143.5 | 143.4 | 143.1 | 142.9 | 107.3 | 107.1 | 106.8 | 106.0 | 105.6 | |||||||||||||||||||||||
| Retained Earnings | 97.8 | 95.1 | 94.2 | 90.4 | 87.3 | 85.0 | 84.2 | 80.5 | 78.2 | 76.7 | 76.2 | 74.1 | 72.3 | 71.3 | 71.6 | 65.5 | 65.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 252.8 | 249.9 | 248.8 | 244.9 | 241.7 | 239.2 | 238.3 | 234.4 | 232.0 | 230.4 | 229.6 | 227.3 | 189.1 | 187.9 | 187.9 | 180.9 | 180.6 | |||||||||||||||||||||||
| Total Equity | 252.8 | 249.9 | 248.8 | 244.9 | 241.7 | 239.2 | 238.3 | 234.4 | 232.0 | 230.4 | 229.6 | 227.3 | 189.1 | 187.9 | 187.9 | 180.9 | 180.6 | 178.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 183.4 | 174.3 | 174.7 | 175.1 | 175.9 | 176.5 | 176.9 | 177.5 | 178.3 | 178.3 | 175.9 | 175.6 | 176.3 | 175.6 | 174.0 | 173.6 | 142.9 | 143.3 | 143.3 | 143.3 | 141.9 | - | 142.7 | 143.2 | 143.6 | 144.2 | 114.6 | 115.0 | 117.2 | 117.6 | 113.4 | 106.3 | 109.9 | 106.9 | 107.2 | 107.6 | 107.9 | 103.6 | 103.9 | 104.3 |
| Net debt | 179.2 | 174.2 | 174.0 | 174.8 | 172.2 | 175.4 | 166.2 | 171.2 | 168.8 | 175.8 | 169.4 | 169.7 | 176.1 | 174.3 | 173.9 | 173.4 | 142.4 | 143.2 | ||||||||||||||||||||||
| Working Capital | 0.3 | (12.3) | (9.4) | (3.3) | (0.5) | (1.1) | 6.3 | 6.7 | 9.1 | 8.2 | 6.8 | 5.4 | (21.9) | (16.3) | (10.0) | (16.6) | (36.3) | (28.5) | ||||||||||||||||||||||
| Book Value | 252.8 | 249.9 | 248.8 | 244.9 | 241.7 | 239.2 | 238.3 | 234.4 | 232.0 | 230.4 | 229.6 | 227.3 | 189.1 | 187.9 | 187.9 | 180.9 | 180.6 | 178.0 | ||||||||||||||||||||||
| Tangible Book Value | 250.9 | 248.0 | 246.9 | 243.0 | 239.7 | 237.3 | 236.4 | 232.5 | 230.0 | 228.5 | 227.7 | 225.3 | 187.2 | 186.0 | 184.9 | - | - | |||||||||||||||||||||||
| 2.4 |
| 3.0 |
| 2.0 |
| - |
| 2.2 |
| 2.7 |
| 2.0 |
| 2.3 |
| 2.2 |
| 2.7 |
| 2.0 |
| 2.1 |
| 2.2 |
| 2.5 |
| 1.8 |
| 2.0 |
| 2.1 |
| 2.3 |
| 1.6 |
| 1.8 |
| 1.8 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.6 |
| 18.7 |
| 19.2 |
| 16.4 |
| 14.6 |
| - |
| 17.9 |
| 14.5 |
| 12.7 |
| 14.2 |
| 14.9 |
| 10.7 |
| 13.2 |
| 16.1 |
| 18.4 |
| 16.0 |
| 14.4 |
| 19.0 |
| 16.4 |
| 12.9 |
| 12.2 |
| 14.6 |
| 15.9 |
| 14.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 3.8 |
| 3.7 |
| 3.8 |
| 3.8 |
| - |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.9 |
| 3.9 |
| 3.9 |
| 3.9 |
| 3.9 |
| 3.9 |
| 3.9 |
| 3.9 |
| 3.9 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 1.2 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.5 |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 5.1 |
| 5.8 |
| 5.8 |
| - |
| 5.3 |
| 5.9 |
| 4.7 |
| 4.3 |
| 4.2 |
| 4.3 |
| 4.3 |
| 3.9 |
| 3.9 |
| 4.0 |
| 4.0 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.6 |
| 3.6 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.6 |
| 7.6 |
| 7.7 |
| 7.6 |
| 7.5 |
| 7.5 |
| 7.5 |
| 624.7 |
| 616.4 |
| 610.0 |
| 598.4 |
| - |
| 587.4 |
| 575.9 |
| 565.6 |
| 560.4 |
| 548.9 |
| 538.5 |
| 533.8 |
| 529.8 |
| 520.7 |
| 509.0 |
| 497.1 |
| 494.6 |
| 479.5 |
| 466.6 |
| 458.5 |
| 451.0 |
| 446.9 |
| 439.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.7 |
| 1.5 |
| 1.4 |
| 4.7 |
| 1.3 |
| 1.3 |
| 26.3 |
| 26.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.1 |
| - |
| 2.1 |
| 2.0 |
| 2.0 |
| 2.0 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 5.2 |
| 6.9 |
| - |
| 4.5 |
| 3.0 |
| 2.7 |
| 3.1 |
| 2.6 |
| 2.5 |
| 4.4 |
| 3.9 |
| 3.5 |
| 3.3 |
| 0.7 |
| 2.9 |
| 3.5 |
| 3.2 |
| 2.5 |
| 1.3 |
| 2.6 |
| 2.2 |
| 1.4 |
| 1.6 |
| 1.7 |
| 1.4 |
| - |
| 2.7 |
| 1.8 |
| 2.0 |
| 1.9 |
| 4.0 |
| 2.5 |
| 2.9 |
| 2.7 |
| 6.7 |
| 4.8 |
| 4.1 |
| 2.7 |
| 2.7 |
| 3.0 |
| 3.0 |
| 2.1 |
| 3.6 |
| 2.9 |
| 33.5 |
| 51.9 |
| 47.2 |
| 48.0 |
| 49.7 |
| 44.2 |
| - |
| 43.6 |
| 36.5 |
| 27.9 |
| 25.6 |
| 50.2 |
| 43.7 |
| 40.5 |
| 37.7 |
| 37.2 |
| 39.3 |
| 30.3 |
| 28.5 |
| 23.2 |
| 44.2 |
| 43.0 |
| 19.3 |
| 20.9 |
| 17.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 4.6 |
| 4.3 |
| 4.5 |
| - |
| 4.8 |
| 5.1 |
| 5.3 |
| 5.4 |
| 5.8 |
| 6.1 |
| 6.3 |
| 6.6 |
| 7.1 |
| 7.4 |
| - |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.1 |
| 47.9 |
| 47.2 |
| 49.1 |
| - |
| 50.4 |
| 50.5 |
| 51.0 |
| 52.3 |
| 53.2 |
| 53.4 |
| 54.3 |
| 55.1 |
| 55.5 |
| 53.7 |
| 53.5 |
| 54.1 |
| 74.7 |
| 70.6 |
| 69.7 |
| 68.5 |
| 66.4 |
| 64.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.3 |
| 79.6 |
| 74.8 |
| 73.8 |
| 76.0 |
| - |
| 77.9 |
| 78.5 |
| 79.3 |
| 80.9 |
| 82.4 |
| 83.0 |
| 84.3 |
| 85.0 |
| 87.0 |
| 84.8 |
| 85.0 |
| 85.7 |
| 84.2 |
| 79.9 |
| 79.2 |
| 78.2 |
| 76.7 |
| 75.0 |
| 539.2 |
| 446.7 |
| 441.8 |
| 438.1 |
| 426.5 |
| - |
| 421.6 |
| 413.0 |
| 403.2 |
| 400.1 |
| 392.0 |
| 384.0 |
| 378.7 |
| 376.6 |
| 370.6 |
| 360.8 |
| 348.7 |
| 348.0 |
| 334.9 |
| 324.1 |
| 318.0 |
| 312.0 |
| 311.1 |
| 303.6 |
| 105.0 |
| 104.7 |
| 104.5 |
| 104.1 |
| - |
| 103.0 |
| 102.7 |
| 102.1 |
| 101.8 |
| 101.6 |
| 101.3 |
| 101.1 |
| 100.6 |
| 100.4 |
| 100.2 |
| 100.0 |
| 99.5 |
| 99.0 |
| 98.8 |
| 97.9 |
| 97.5 |
| 97.1 |
| 96.8 |
| 63.6 |
| 60.5 |
| 58.0 |
| 58.4 |
| - |
| 53.5 |
| 50.8 |
| 50.9 |
| 49.2 |
| 46.1 |
| 43.9 |
| 44.7 |
| 43.4 |
| 40.4 |
| 38.7 |
| 39.2 |
| 37.9 |
| 36.4 |
| 34.5 |
| 33.4 |
| 32.4 |
| 29.7 |
| 29.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 178.0 |
| 174.6 |
| 171.9 |
| 171.9 |
| - |
| 165.9 |
| 162.9 |
| 162.4 |
| 160.3 |
| 156.9 |
| 154.5 |
| 155.0 |
| 153.3 |
| 150.1 |
| 148.2 |
| 148.4 |
| 146.6 |
| 144.6 |
| 142.5 |
| 140.5 |
| 139.0 |
| 135.9 |
| 135.4 |
| 174.6 |
| 171.9 |
| 171.9 |
| - |
| 165.9 |
| 162.9 |
| 162.4 |
| 160.3 |
| 156.9 |
| 154.5 |
| 155.0 |
| 153.3 |
| 150.1 |
| 148.2 |
| 148.4 |
| 146.6 |
| 144.6 |
| 142.5 |
| 140.5 |
| 139.0 |
| 135.9 |
| 135.4 |
| 142.7 |
| 142.9 |
| 141.6 |
| - |
| 142.4 |
| 142.8 |
| 143.2 |
| 143.6 |
| 114.1 |
| 114.8 |
| 116.9 |
| 117.3 |
| 113.1 |
| 106.0 |
| 109.6 |
| 106.0 |
| 107.0 |
| 107.3 |
| 107.7 |
| 103.4 |
| 103.7 |
| 104.1 |
| (28.8) |
| (33.4) |
| (29.6) |
| - |
| (25.8) |
| (22.0) |
| (15.2) |
| (11.4) |
| (35.4) |
| (33.0) |
| (27.3) |
| (21.6) |
| (18.8) |
| (23.3) |
| (15.9) |
| (9.5) |
| (6.8) |
| (31.3) |
| (30.8) |
| (4.7) |
| (5.0) |
| (3.5) |
| 174.6 |
| 171.9 |
| 171.9 |
| - |
| 165.9 |
| 162.9 |
| 162.4 |
| 160.3 |
| 156.9 |
| 154.5 |
| 155.0 |
| 153.3 |
| 150.1 |
| 148.2 |
| 148.4 |
| 146.6 |
| 144.6 |
| 142.5 |
| 140.5 |
| 139.0 |
| 135.9 |
| 135.4 |
| 178.0 |
| 174.6 |
| 171.2 |
| 171.2 |
| - |
| 165.2 |
| 161.7 |
| - |
| 160.3 |
| 156.9 |
| 154.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |