| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | - | - | - | - | 78.9 | 83.3 | 45.7 | 40.6 | 46.6 | 29.0 | 98.1 | 91.9 | 20.8 | 23.9 | 19.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 306.7 | 100.4 | 62.1 | 83.0 | 106.1 | 74.9 | 84.2 | 87.8 | 84.6 | 85.4 | 0.0 | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | 185.0 | 158.1 | 129.9 | 128.4 | 131.1 | 114.3 | 98.1 | 91.9 | 20.8 | 23.9 | 19.0 |
| Receivables | |||||||||||||||
| Accounts Receivable | 62.1 | 76.7 | 74.3 | 72.9 | 61.8 | 51.1 | 53.6 | 54.0 | 48.3 | 61.3 | 54.8 | 54.0 | 37.7 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 18.0 | 22.0 | 23.5 | 19.7 | 22.5 | 20.7 | 22.4 | 17.9 | 17.6 | 15.8 | 18.7 | 20.7 | 17.2 | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 87.1 | 68.9 | 54.0 | 42.5 | 34.8 | 32.0 | 29.3 | 58.9 | 56.6 | 49.5 | 42.8 | 36.5 | 25.9 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 11.7 | 12.5 | 7.0 | 6.7 | 6.9 | 4.9 | 7.6 | 8.2 | 9.0 | 9.9 | 10.5 | 9.0 | 9.2 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 218.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 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 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 218.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net 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 | 57.9 | 71.1 | 86.6 | 252.9 | 243.8 | 95.1 | 78.1 | 77.5 | 122.9 | 97.2 | 104.2 | 111.2 | 68.5 | 68.0 | 32.1 | |||||||||||||||||||||||||
| 18.0 |
| 13.0 |
| 14.7 |
| 13.4 |
| 14.7 |
| 12.4 |
| 15.1 |
| 14.7 |
| 6.8 |
| 5.2 |
| 5.1 |
| 4.7 |
| 3.1 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 476.0 | 307.3 | 271.8 | 257.0 | 284.0 | 242.3 | 220.9 | 214.9 | 203.8 | 196.7 | 176.6 | 171.3 | 78.7 | - | - |
| - |
| Accumulated Depreciation | 36.8 | 29.8 | 24.1 | 22.7 | 24.1 | 24.1 | 21.7 | 51.6 | 46.7 | 41.2 | 33.9 | 25.7 | 16.1 | - | - |
| Property,Plant & Equipment Net | 50.2 | 39.1 | 29.9 | 19.7 | 10.7 | 7.9 | 7.7 | 7.3 | 9.9 | 8.2 | 8.9 | 10.8 | 9.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 15.1 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 0.1 | - | - | - | - |
| Intangible Assets | 6.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 2.3 | 3.7 | 5.2 | 6.6 | 0.8 | - | - | - | - |
| Operating Lease Right Of Use Assets | 8.9 | 11.5 | 16.4 | 21.2 | 22.9 | 28.2 | 33.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 62.1 | 62.4 | 62.7 | 63.2 | 65.8 | 0.9 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 20.1 | 22.7 | 24.1 | 27.9 | 31.3 | 37.5 | 41.8 | 8.6 | 4.6 | 3.9 | 3.5 | 4.9 | 5.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 629.8 | 432.8 | 389.8 | 369.1 | 393.1 | 290.8 | 274.1 | 235.9 | 224.9 | 216.7 | 189.9 | 187.0 | 93.8 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 80.8 | 78.3 | 82.7 | 74.3 | 73.1 | 66.0 | 62.2 | 63.9 | 61.9 | 60.0 | 48.8 | 39.3 | 28.4 | - | - |
| Operating Lease Liabilities Current | 5.6 | 4.7 | 5.0 | 4.8 | 4.0 | 5.3 | 5.1 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 41.1 | 32.7 | 21.4 | 37.2 | 36.1 | 36.9 | 27.8 | 25.3 | 21.8 | 31.5 | 27.8 | 22.4 | 15.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 133.7 | 123.6 | 111.1 | 118.2 | 116.1 | 107.8 | 97.6 | 97.4 | 92.7 | 101.4 | 87.0 | 70.7 | 63.6 | - | - |
| Operating Lease Liabilities Non-Current |
| 3.4 |
| 7.2 |
| 11.8 |
| 16.8 |
| 19.3 |
| 23.5 |
| 28.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 62.0 | 69.9 | 58.7 | 52.7 | 48.5 | 42.7 | 38.9 | 34.1 | 32.8 | 31.6 | 23.2 | 18.0 | 12.8 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3.8 | 7.5 | 12.2 | 17.2 | 19.6 | 24.4 | 28.8 | 0.5 | 1.0 | 1.0 | 1.4 | 1.8 | 6.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 418.3 | 201.0 | 181.9 | 188.1 | 184.2 | 174.8 | 165.3 | 132.0 | 126.5 | 134.0 | 111.7 | 90.4 | 102.5 | - | - |
| Additional Paid In Capital |
| 531.8 |
| 508.4 |
| 487.0 |
| 466.9 |
| 446.0 |
| 425.5 |
| 403.5 |
| 376.3 |
| 355.5 |
| 328.9 |
| 301.9 |
| 278.3 |
| 12.2 |
| - |
| - |
| Retained Earnings | 1.8 | (40.3) | (90.5) | (130.5) | (177.4) | (272.2) | (290.1) | (272.2) | (257.0) | (246.1) | (223.7) | (181.8) | (147.1) | - | - |
| Accumulated Other Comprehensive Income | 0.7 | 0.2 | (0.1) | (0.7) | (0.2) | 0.1 | 0.3 | (0.1) | (0.1) | (0.0) | 0.0 | - | - | - | - |
| Treasury Stock | - | - | - | - | - | 37.4 | 4.9 | 4.9 | 4.9 | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 211.5 | 231.8 | 207.9 | 181.0 | 208.9 | 116.0 | 108.8 | 103.9 | 98.4 | 82.8 | 78.2 | 96.6 | (134.9) | (111.9) | (25.6) |
| Total Equity | 211.5 | 231.8 | 207.9 | 181.0 | 208.9 | 116.0 | 108.8 | 103.9 | 98.4 | 82.8 | 78.2 | 96.6 | (134.9) | (111.9) | (25.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 342.3 | 183.7 | 160.8 | 138.7 | 167.9 | 134.5 | 123.4 | 117.6 | 111.1 | 95.3 | 89.6 | 100.7 | 15.1 | - | - |
| Book Value | 211.5 | 231.8 | 207.9 | 181.0 | 208.9 | 116.0 | 108.8 | 103.9 | 98.4 | 82.8 | 78.2 | 96.6 | (134.9) | (111.9) | (25.6) |
| Tangible Book Value | 190.2 | 230.5 | 206.6 | 179.7 | 207.6 | 113.8 | 105.2 | 98.8 | 91.9 | 74.8 | 77.3 | - | - | - | - |
| 84.2 |
| 67.8 |
| 78.9 |
| 85.6 |
| 67.9 |
| 75.7 |
| 83.3 |
| 83.1 |
| 65.8 |
| 65.6 |
| 45.7 |
| 36.1 |
| 36.8 |
| 34.0 |
| - |
| 36.2 |
| 40.6 |
| 47.0 |
| 46.6 |
| 39.9 |
| 46.4 |
| 30.6 |
| 29.0 |
| 31.4 |
| 28.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 311.9 | 306.7 | 284.3 | 114.5 | 112.0 | 100.4 | 104.0 | 99.7 | 59.2 | 62.1 | 64.9 | 42.7 | 76.0 | 83.0 | 95.6 | 82.6 | 96.9 | 106.1 | 101.8 | 98.9 | 85.3 | 74.9 | 76.0 | 77.5 | 77.3 | 84.2 | 86.5 | 82.5 | 88.8 | - | 87.4 | 86.8 | 83.7 | 84.6 | 84.0 | 85.8 | 85.6 | 85.4 | 85.4 | 85.1 |
| Cash And Short Term Investments | 369.8 | 377.9 | 370.9 | 367.4 | 355.8 | 195.6 | 182.1 | 177.1 | 182.1 | 159.3 | 169.0 | 153.9 | 144.5 | 151.0 | 127.8 | 166.8 | 164.7 | 185.0 | 187.5 | 166.8 | 161.0 | 158.1 | 159.1 | 143.4 | 142.9 | 129.9 | 122.6 | 119.3 | 122.8 | - | 123.6 | 127.4 | 130.7 | 131.1 | 123.9 | 132.2 | 116.2 | 114.3 | 116.8 | 113.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 69.0 | 62.1 | 61.6 | 52.4 | 65.4 | 76.7 | 64.9 | 57.4 | 55.9 | 74.3 | 59.1 | 69.2 | 67.0 | 72.9 | 73.5 | 67.9 | 49.3 | 61.8 | 46.8 | 50.2 | 51.4 | 51.1 | 42.8 | 45.9 | 42.9 | 53.6 | 45.4 | 45.3 | 44.8 | 54.0 | 51.1 | 50.4 | 47.8 | 48.3 | 49.9 | 41.4 | 61.8 | 66.8 | 48.9 | 39.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 20.2 | 18.0 | 19.0 | 20.1 | 20.5 | 22.0 | 23.4 | 25.2 | 24.9 | 23.5 | 23.6 | 20.4 | 20.4 | 19.7 | 21.3 | 21.9 | 20.8 | 22.5 | 19.2 | 19.1 | 19.5 | 20.7 | 22.6 | 22.2 | 20.8 | 22.4 | 21.1 | 22.5 | 21.0 | - | 15.1 | 15.0 | 16.2 | 17.6 | 15.9 | 15.4 | 16.5 | 15.1 | 14.5 | 14.3 |
| Prepaid Expenses | 20.6 | 18.0 | 17.3 | 17.2 | 16.4 | 13.0 | 13.4 | 15.3 | 13.2 | 14.7 | 13.0 | 12.9 | 13.1 | 13.4 | 15.0 | 15.0 | 17.4 | 14.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 479.5 | 476.0 | 468.7 | 457.1 | 458.2 | 307.3 | 283.8 | 275.0 | 276.1 | 271.8 | 264.6 | 256.5 | 245.0 | 257.0 | 237.6 | 271.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 91.0 | 87.1 | 81.7 | 78.1 | 73.8 | 68.9 | 65.3 | 61.2 | 55.8 | 54.0 | 50.6 | 48.7 | 44.8 | 42.5 | 41.3 | 37.7 | 37.9 | 34.8 | 35.7 | 34.7 | 33.1 | 32.0 | 30.6 | 29.4 | 30.4 | 29.3 | 62.2 | 59.6 | 58.8 | - | 59.0 | 58.7 | 58.0 | 56.6 | 54.7 | 52.7 | 50.9 | 49.5 | 48.1 | 46.3 |
| Accumulated Depreciation | 39.0 | 36.8 | 34.7 | 33.6 | 31.6 | 29.8 | 28.0 | 27.1 | 25.6 | 24.1 | 24.5 | 23.5 | 22.5 | 22.7 | 23.3 | 22.7 | 24.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 52.0 | 50.2 | 47.0 | 44.5 | 42.2 | 39.1 | 37.3 | 34.0 | 30.3 | 29.9 | 26.1 | 25.2 | 22.3 | 19.7 | 18.0 | 15.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 15.1 | 15.1 | 15.1 | 15.1 | 15.1 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | ||||||||||||||||||||||
| Intangible Assets | 5.9 | 6.3 | 6.6 | 7.0 | 7.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 7.6 | 8.9 | 10.1 | 11.4 | 10.3 | 11.5 | 12.8 | 13.9 | 15.2 | 16.4 | 17.6 | 18.8 | 20.0 | - | 22.4 | 23.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 63.0 | 62.1 | 62.5 | 62.4 | 62.2 | 62.4 | 62.6 | 62.3 | 62.3 | 62.7 | 61.1 | 59.9 | 62.1 | 63.2 | 65.6 | 65.6 | 65.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 18.9 | 20.1 | 20.1 | 21.9 | 21.2 | 22.7 | 22.7 | 24.5 | 25.7 | 24.1 | 24.8 | 25.4 | 26.6 | 27.9 | 30.3 | 31.0 | 29.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 634.4 | 629.8 | 620.1 | 607.9 | 606.2 | 432.8 | 407.7 | 397.2 | 395.7 | 389.8 | 377.8 | 368.2 | 357.3 | 369.1 | 352.7 | 384.6 | 361.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 14.1 | 11.7 | 11.2 | 7.0 | 7.6 | 12.5 | 7.5 | 5.6 | 5.0 | 7.0 | 8.2 | 6.4 | 5.9 | 6.7 | 6.0 | 5.6 | 5.0 | 6.9 | 3.8 | 5.7 | 4.5 | 4.9 | 7.3 | 6.9 | 3.9 | 7.6 | 5.5 | 7.7 | 8.1 | - | 9.6 | 6.2 | 7.6 | 9.0 | 8.5 | 8.3 | 8.5 | 9.9 | 9.4 | 7.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 84.3 | 80.8 | 82.0 | 73.3 | 79.7 | 78.3 | 89.5 | 82.0 | 83.3 | 82.7 | 79.5 | 78.0 | 75.7 | 74.3 | 74.8 | 80.0 | 74.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.6 | 5.6 | 5.5 | 5.5 | 4.7 | 4.7 | 4.9 | 4.9 | 5.0 | 5.0 | 4.9 | 4.9 | 4.9 | 4.8 | 4.7 | 4.7 | ||||||||||||||||||||||||
| Accrued Expenses | 30.7 | 41.1 | 35.5 | 27.8 | 25.9 | 32.7 | 30.0 | 27.4 | 24.5 | 21.4 | 23.6 | 22.7 | 21.4 | 37.2 | 41.5 | 36.9 | 30.2 | 36.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 129.1 | 133.7 | 128.7 | 108.2 | 113.2 | 123.6 | 127.0 | 115.0 | 112.9 | 111.1 | 111.3 | 107.1 | 103.0 | 118.2 | 122.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 219.2 | 218.8 | 218.5 | 218.1 | 217.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 2.0 | 3.4 | 4.9 | 6.3 | 6.0 | 7.2 | 8.4 | 9.4 | 10.6 | 11.8 | 13.1 | 14.3 | 15.6 | - | 18.0 | 19.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 62.9 | 62.0 | 61.5 | 71.0 | 73.1 | 69.9 | 54.7 | 58.0 | 57.6 | 58.7 | 56.2 | 53.6 | 52.8 | 52.7 | 51.4 | 47.8 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.5 | 3.8 | 5.3 | 6.7 | 6.3 | 7.5 | 8.7 | 9.8 | 10.9 | 12.2 | 13.4 | 14.6 | 16.0 | 17.2 | 18.2 | 19.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 413.6 | 418.3 | 413.9 | 403.9 | 410.3 | 201.0 | 190.5 | 182.8 | 181.3 | 181.9 | 180.9 | 175.3 | 171.8 | 188.1 | 191.9 | 189.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 536.6 | 531.8 | 525.3 | 520.5 | 514.4 | 508.4 | 501.9 | 497.5 | 491.2 | 487.0 | 481.8 | 477.1 | 471.3 | 466.9 | 460.9 | 455.5 | 449.7 | |||||||||||||||||||||||
| Retained Earnings | 13.8 | 1.8 | (8.1) | (20.3) | (30.8) | (40.3) | (58.6) | (71.3) | (80.8) | (90.5) | (108.4) | (114.9) | (126.5) | (130.5) | (148.5) | (160.6) | (171.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.1) | 0.7 | 0.5 | (0.1) | 0.2 | 0.2 | 0.2 | 0.5 | (0.1) | (0.1) | 0.3 | 0.5 | (0.2) | (0.7) | (1.3) | (1.2) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 220.8 | 211.5 | 206.2 | 204.0 | 195.9 | 231.8 | 217.3 | 214.4 | 214.3 | 207.9 | 196.9 | 192.9 | 185.5 | 181.0 | 160.7 | 194.8 | 186.0 | |||||||||||||||||||||||
| Total Equity | 220.8 | 211.5 | 206.2 | 204.0 | 195.9 | 231.8 | 217.3 | 214.4 | 214.3 | 207.9 | 196.9 | 192.9 | 185.5 | 181.0 | 160.7 | 194.8 | 186.0 | 208.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 219.2 | 218.8 | 218.5 | 218.1 | 217.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (150.6) | (159.1) | (152.4) | (149.3) | (138.1) | (195.6) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 350.4 | 342.3 | 340.0 | 348.9 | 345.0 | 183.7 | 156.8 | 160.0 | 163.2 | 160.8 | 153.3 | 149.4 | 141.9 | 138.7 | 115.3 | 149.2 | 142.9 | 167.9 | ||||||||||||||||||||||
| Book Value | 220.8 | 211.5 | 206.2 | 204.0 | 195.9 | 231.8 | 217.3 | 214.4 | 214.3 | 207.9 | 196.9 | 192.9 | 185.5 | 181.0 | 160.7 | 194.8 | 186.0 | 208.9 | ||||||||||||||||||||||
| Tangible Book Value | 199.8 | 190.2 | 184.4 | 181.9 | 173.4 | 230.5 | 216.0 | 213.1 | 213.0 | 206.6 | 195.6 | 191.6 | 184.2 | 179.7 | 159.4 | 193.5 | 184.7 | |||||||||||||||||||||||
| 13.9 |
| 14.5 |
| 13.0 |
| 12.4 |
| 10.8 |
| 11.3 |
| 12.5 |
| 15.1 |
| 14.5 |
| 14.7 |
| 17.1 |
| - |
| 13.3 |
| 13.0 |
| 14.4 |
| 6.8 |
| 7.0 |
| 7.3 |
| 6.2 |
| 5.1 |
| 4.7 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 252.2 |
| 284.0 |
| 267.3 |
| 250.6 |
| 245.0 |
| 242.3 |
| 235.3 |
| 222.8 |
| 219.1 |
| 220.9 |
| 203.6 |
| 201.8 |
| 205.6 |
| - |
| 203.0 |
| 205.7 |
| 209.0 |
| 203.8 |
| 196.7 |
| 196.2 |
| 200.7 |
| 201.3 |
| 184.9 |
| 172.8 |
| 24.1 |
| 26.1 |
| 25.5 |
| 24.9 |
| 24.1 |
| 23.3 |
| 22.3 |
| 22.9 |
| 21.7 |
| 53.4 |
| 52.2 |
| 51.2 |
| - |
| 51.0 |
| 50.0 |
| 48.4 |
| 46.7 |
| 45.2 |
| 44.5 |
| 42.8 |
| 41.2 |
| 39.3 |
| 37.4 |
| 13.5 |
| 10.7 |
| 9.6 |
| 9.1 |
| 8.2 |
| 7.9 |
| 7.3 |
| 7.0 |
| 7.5 |
| 7.7 |
| 8.8 |
| 7.4 |
| 7.7 |
| - |
| 8.0 |
| 8.7 |
| 9.6 |
| 9.9 |
| 9.5 |
| 8.3 |
| 8.1 |
| 8.2 |
| 8.9 |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| - |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 0.0 |
| 0.1 |
| 0.5 |
| 0.9 |
| 1.2 |
| 1.6 |
| 1.9 |
| 2.3 |
| 2.7 |
| 3.0 |
| 3.4 |
| - |
| 4.1 |
| 4.5 |
| 4.8 |
| 5.2 |
| 5.6 |
| 5.9 |
| 6.3 |
| 6.6 |
| 7.0 |
| 5.8 |
| 22.3 |
| - |
| 24.0 |
| 25.6 |
| 26.9 |
| - |
| 29.5 |
| 30.9 |
| 31.3 |
| - |
| 4.1 |
| 4.8 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.3 |
| 96.2 |
| 34.9 |
| 36.6 |
| 38.5 |
| 38.9 |
| 39.9 |
| 40.3 |
| 41.8 |
| 12.5 |
| 13.3 |
| 14.0 |
| - |
| 8.4 |
| 8.6 |
| 7.2 |
| 4.6 |
| 4.8 |
| 4.9 |
| 4.6 |
| 3.9 |
| 3.8 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 393.1 |
| 374.4 |
| 296.1 |
| 291.6 |
| 290.8 |
| 284.1 |
| 272.6 |
| 270.1 |
| 274.1 |
| 228.9 |
| 226.8 |
| 232.0 |
| - |
| 224.8 |
| 228.7 |
| 232.0 |
| 224.9 |
| 218.0 |
| 216.7 |
| 221.0 |
| 221.3 |
| 205.8 |
| 192.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.1 |
| 70.5 |
| 69.9 |
| 68.3 |
| 66.0 |
| 61.9 |
| 65.9 |
| 62.7 |
| 62.2 |
| 59.6 |
| 60.6 |
| 62.5 |
| 59.4 |
| 60.7 |
| 64.9 |
| 65.7 |
| 61.9 |
| 59.3 |
| 61.8 |
| 58.8 |
| 61.3 |
| 53.5 |
| 51.4 |
| 3.9 |
| 4.0 |
| 4.5 |
| 4.9 |
| 5.2 |
| 5.3 |
| 5.2 |
| 5.1 |
| 4.7 |
| 5.1 |
| 2.4 |
| 3.1 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.0 |
| 27.8 |
| 26.2 |
| 36.9 |
| 27.6 |
| 23.5 |
| 24.2 |
| 27.8 |
| 20.7 |
| 20.2 |
| 25.4 |
| - |
| 20.6 |
| 25.2 |
| 25.5 |
| 21.8 |
| 27.6 |
| 25.4 |
| 29.9 |
| 31.5 |
| 29.4 |
| 28.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 122.5 |
| 109.3 |
| 116.1 |
| 103.2 |
| 103.3 |
| 99.0 |
| 107.8 |
| 96.8 |
| 96.3 |
| 90.9 |
| 97.6 |
| 85.8 |
| 88.5 |
| 96.1 |
| - |
| 90.9 |
| 96.3 |
| 98.9 |
| 92.7 |
| 95.4 |
| 95.6 |
| 97.2 |
| 102.7 |
| 92.3 |
| 88.0 |
| 18.9 |
| - |
| 20.3 |
| 21.2 |
| 22.2 |
| - |
| 24.8 |
| 26.1 |
| 26.9 |
| - |
| 2.0 |
| 2.4 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.2 |
| 48.5 |
| 46.6 |
| 46.4 |
| 44.9 |
| 42.7 |
| 40.1 |
| 39.1 |
| 38.6 |
| 38.9 |
| 38.5 |
| 37.2 |
| 36.0 |
| 31.3 |
| 34.2 |
| 33.2 |
| 31.9 |
| 32.8 |
| 31.7 |
| 30.7 |
| 34.3 |
| 31.6 |
| 29.8 |
| 24.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.2 |
| 19.6 |
| 21.0 |
| 21.9 |
| 23.0 |
| 24.4 |
| 25.5 |
| 26.4 |
| 27.3 |
| 28.8 |
| 2.5 |
| 2.7 |
| 3.1 |
| - |
| 0.6 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.1 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 175.8 |
| 184.2 |
| 170.9 |
| 171.6 |
| 166.9 |
| 174.8 |
| 162.4 |
| 161.7 |
| 156.8 |
| 165.3 |
| 126.8 |
| 128.5 |
| 135.2 |
| - |
| 125.7 |
| 130.2 |
| 131.6 |
| 126.5 |
| 128.2 |
| 127.0 |
| 132.4 |
| 135.3 |
| 123.1 |
| 113.5 |
| 446.0 |
| 440.3 |
| 436.1 |
| 431.7 |
| 425.5 |
| 419.8 |
| 415.2 |
| 403.7 |
| 403.5 |
| 392.0 |
| 388.4 |
| 381.2 |
| - |
| 369.9 |
| 367.5 |
| 365.0 |
| 355.5 |
| 347.6 |
| 344.8 |
| 335.5 |
| 328.9 |
| 323.6 |
| 315.2 |
| (177.4) |
| (188.1) |
| (263.0) |
| (269.6) |
| (272.2) |
| (280.1) |
| (286.6) |
| (290.4) |
| (290.1) |
| (290.1) |
| (290.3) |
| (284.5) |
| - |
| (270.6) |
| (268.8) |
| (264.3) |
| (257.0) |
| (257.8) |
| (255.1) |
| (246.9) |
| (242.8) |
| (241.0) |
| (236.3) |
| (1.0) |
| (0.2) |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.1 |
| 0.3 |
| 0.5 |
| (0.0) |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.1 |
| - |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 208.9 |
| 203.6 |
| 124.5 |
| 124.7 |
| 116.0 |
| 121.7 |
| 110.9 |
| 113.3 |
| 108.8 |
| 102.2 |
| 98.3 |
| 101.7 |
| - |
| 99.1 |
| 98.5 |
| 100.4 |
| 98.4 |
| 89.8 |
| 89.6 |
| 88.6 |
| 86.1 |
| 82.6 |
| 79.0 |
| 203.6 |
| 124.5 |
| 124.7 |
| 116.0 |
| 121.7 |
| 110.9 |
| 113.3 |
| 108.8 |
| 102.2 |
| 98.3 |
| 101.7 |
| - |
| 99.1 |
| 98.5 |
| 100.4 |
| 98.4 |
| 89.8 |
| 89.6 |
| 88.6 |
| 86.1 |
| 82.6 |
| 79.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 164.1 |
| 147.3 |
| 146.0 |
| 134.5 |
| 138.5 |
| 126.5 |
| 128.2 |
| 123.4 |
| 117.8 |
| 113.3 |
| 109.5 |
| - |
| 112.1 |
| 109.4 |
| 110.1 |
| 111.1 |
| 101.3 |
| 100.7 |
| 103.5 |
| 98.6 |
| 92.5 |
| 84.8 |
| 203.6 |
| 124.5 |
| 124.7 |
| 116.0 |
| 121.7 |
| 110.9 |
| 113.3 |
| 108.8 |
| 102.2 |
| 98.3 |
| 101.7 |
| - |
| 99.1 |
| 98.5 |
| 100.4 |
| 98.4 |
| 89.8 |
| 89.6 |
| 88.6 |
| 86.1 |
| 82.6 |
| 79.0 |
| 207.6 |
| 202.3 |
| 123.1 |
| 122.9 |
| 113.8 |
| 119.2 |
| 108.0 |
| 110.0 |
| 105.2 |
| 98.2 |
| 94.0 |
| 97.0 |
| - |
| 93.6 |
| 92.7 |
| 94.2 |
| 91.9 |
| 82.9 |
| 82.4 |
| 81.0 |
| 78.1 |
| 74.3 |
| 71.9 |