| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2003 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 9.9 | 13.8 | 26.7 | 39.5 | 51.4 | 20.8 | 18.6 | 13.4 | 13.9 | 20.3 | 14.3 | 14.3 | 14.3 | 11.7 | 13.6 | 10.7 | 5.9 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 9.9 | 13.8 | 26.7 | 39.5 | 51.4 | 20.8 | 18.6 | 13.4 | 13.9 | 20.3 | 14.3 | 14.3 | 14.3 | 11.7 | 13.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 45.5 | 51.6 | 53.4 | 56.7 | 53.4 | 47.4 | 54.6 | 52.4 | 42.7 | 48.2 | 19.8 | 17.6 | 17.2 | 18.2 | 17.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 96.3 | 99.6 | 97.7 | 98.2 | 91.0 | 88.8 | 88.0 | 88.6 | 86.2 | 80.5 | 42.4 | 47.7 | 35.3 | 41.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 25.8 | 21.0 | 14.3 | 19.3 | 7.0 | 12.4 | 10.3 | 9.6 | 7.8 | 6.1 | 1.8 | 1.1 | 1.7 | 1.2 | 0.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 235.3 | 247.1 | 264.2 | 285.5 | 293.8 | 258.3 | 248.7 | 242.8 | - | - | - | 94.6 | 102.6 | 113.3 | 119.9 | 135.1 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 238.1 | 247.1 | 264.2 | 285.5 | 293.8 | 258.3 | 256.2 | 242.8 | - | - | - | 97.7 | 106.9 | 116.8 | 126.7 | 142.0 | ||
| (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 | 6.4 | 9.9 | 14.3 | 13.7 | 12.2 | 13.8 | 27.8 | 33.3 | 27.8 | 26.7 | 29.7 | 35.5 | 35.9 | 39.5 | 32.8 | |||||||||||||||||||||||||
| - |
| 10.7 |
| 5.9 |
| - |
| 18.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 3.4 | 3.1 | 4.3 | 5.1 | 4.0 | 2.5 | 3.5 | 3.1 | 6.0 | 4.9 | 1.9 | 0.6 | 1.5 | 1.0 | 1.3 | 1.5 | - | - |
| Other Current Assets | 1.7 | 0.8 | 2.2 | 4.4 | 3.4 | 6.9 | 2.9 | 2.0 | 4.1 | 2.2 | 1.0 | 2.8 | 2.5 | 2.2 | 2.0 | 1.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 60.5 | 69.3 | 86.6 | 105.7 | 112.2 | 77.5 | 79.7 | 70.9 | 84.7 | 103.4 | 37.1 | 35.3 | 35.9 | 33.4 | 34.8 | 32.2 | - | - |
| 42.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 53.2 | 52.6 | 46.2 | 42.4 | 41.2 | 35.1 | 34.2 | 31.6 | 26.9 | 20.7 | 18.0 | 19.4 | 18.5 | 22.5 | 22.3 | - | - | - |
| Property,Plant & Equipment Net | 43.1 | 47.0 | 51.5 | 55.8 | 49.8 | 53.7 | 53.8 | 57.1 | 59.3 | 59.8 | 24.5 | 28.3 | 16.8 | 19.1 | 19.8 | 20.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | 0.0 | 0.9 | 13.3 | 28.6 | 28.6 | 28.6 | 25.4 | 15.3 | 3.4 | 3.4 | 8.9 | 7.1 | 13.6 | 13.6 | 13.6 | - | - |
| Intangible Assets | - | - | 1.6 | 6.6 | 21.1 | 24.2 | 27.7 | 1.7 | 0.6 | 0.5 | 0.5 | 1.4 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 26.5 | 33.2 | 34.8 | 38.5 | 34.2 | 34.4 | 39.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 5.7 | 5.3 | 4.7 | 6.0 | 5.9 | 9.7 | 11.0 | 7.4 | 5.7 | 6.3 | 5.5 | 4.3 | 6.1 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 299.3 | 549.2 | 574.3 | 714.9 | 762.1 | 738.6 | 760.1 | 681.1 | 654.7 | 661.7 | 311.4 | 314.2 | 264.2 | 259.4 | 255.0 | 253.0 | - | - |
| 0.7 |
| - |
| - |
| Short Term Debt | 2.8 | 0.0 | - | - | - | - | 7.5 | - | - | - | - | 3.1 | 4.3 | 3.5 | 6.8 | 6.9 | - | - |
| Deferred Revenue Current | 3.5 | 3.8 | 4.8 | 4.7 | 3.1 | 3.7 | 3.6 | 1.9 | 1.9 | 1.8 | 1.2 | 0.8 | 0.8 | 0.9 | 1.0 | - | - | - |
| Operating Lease Liabilities Current | 7.0 | 8.7 | 8.1 | 8.2 | 7.7 | 7.0 | 7.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 24.6 | 23.3 | 25.9 | 29.2 | 29.8 | 21.0 | 28.1 | 19.2 | 18.8 | 21.2 | 7.6 | 9.9 | 8.4 | 8.0 | 7.3 | 6.1 | - | - |
| Total Current Liabilities | 60.2 | 53.0 | 48.3 | 56.7 | 44.5 | 40.5 | 53.2 | 28.9 | 29.0 | 33.9 | 10.9 | 14.1 | 14.3 | 12.6 | 15.0 | 15.3 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 25.6 | 31.4 | 33.4 | 37.5 | 28.7 | 29.6 | 34.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 19.0 | 63.7 | 71.9 | 98.1 | 115.7 | 120.9 | 121.1 | 122.9 | 115.3 | 160.5 | 77.7 | 75.8 | 52.8 | 49.4 | 45.3 | 39.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 13.6 | 15.9 | 16.5 | 17.1 | 10.3 | 11.1 | 16.1 | 1.8 | 0.7 | 0.9 | 1.0 | 1.1 | 1.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 348.6 | 402.0 | 425.3 | 491.5 | 499.0 | 471.5 | 475.6 | 406.1 | 368.6 | 459.2 | 177.9 | 183.6 | 170.6 | 176.3 | 181.3 | 190.8 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 117.1 | 116.9 | 116.5 | 115.8 | - | - |
| Retained Earnings | (177.4) | 19.2 | 25.0 | 100.2 | 142.2 | 143.3 | 162.4 | 155.4 | 154.4 | 72.4 | 29.3 | 27.1 | (8.8) | (19.3) | (28.5) | (38.6) | - | - |
| Accumulated Other Comprehensive Income | 0.6 | 0.8 | 0.3 | 0.5 | (1.0) | (1.4) | (0.4) | 0.1 | 0.4 | (0.7) | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | (0.8) | - | - |
| Treasury Stock | 29.4 | 29.3 | 29.2 | 29.2 | 29.0 | 28.2 | 30.7 | 30.4 | 16.7 | 15.6 | 15.4 | 15.1 | 14.7 | 14.5 | 14.4 | 14.2 | - | - |
| Minority Interest | - | - | - | - | - | (0.6) | (0.1) | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (49.3) | 147.2 | 149.0 | 223.5 | 263.1 | 267.7 | 284.5 | 275.0 | 286.2 | 202.5 | 133.5 | 130.5 | 93.6 | 83.0 | 73.6 | 62.2 | 52.4 | 130.5 |
| Total Equity | (49.3) | 147.2 | 149.0 | 223.5 | 263.1 | 267.1 | 284.5 | 275.0 | 286.2 | 202.5 | 133.5 | 130.5 | 93.6 | 83.0 | 73.6 | 62.2 | 52.4 | 130.5 |
| - |
| - |
| Net debt | 228.1 | 233.3 | 237.5 | 245.9 | 242.4 | 237.6 | 237.6 | 229.3 | - | - | - | 83.4 | 92.6 | 105.1 | 113.1 | 131.3 | - | - |
| Working Capital | 0.2 | 16.3 | 38.4 | 49.0 | 67.7 | 37.1 | 26.5 | 42.1 | 55.7 | 69.5 | 26.2 | 21.2 | 21.5 | 20.8 | 19.8 | 17.0 | - | - |
| Book Value | (49.3) | 147.2 | 149.0 | 223.5 | 263.1 | 267.7 | 284.5 | 275.0 | 286.2 | 202.5 | 133.5 | 130.5 | 93.6 | 83.0 | 73.6 | 62.2 | 52.4 | 130.5 |
| Tangible Book Value | - | 147.2 | 146.5 | 203.6 | 213.4 | 214.9 | 228.2 | 247.9 | 270.3 | 198.6 | 129.6 | 120.3 | 86.6 | 69.4 | 60.0 | 48.6 | - | - |
| 45.9 |
| 50.7 |
| 51.4 |
| 48.1 |
| 57.1 |
| 56.2 |
| 20.8 |
| 15.5 |
| 22.8 |
| 18.5 |
| 18.6 |
| 11.9 |
| 12.3 |
| 16.4 |
| 13.4 |
| 10.0 |
| 14.8 |
| 13.2 |
| 13.9 |
| 15.5 |
| 17.0 |
| 20.3 |
| 20.3 |
| 16.7 |
| 14.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 6.4 | 9.9 | 14.3 | 13.7 | 12.2 | 13.8 | 27.8 | 33.3 | 27.8 | 26.7 | 29.7 | 35.5 | 35.9 | 39.5 | 32.8 | 45.9 | 50.7 | 51.4 | 48.1 | 57.1 | 56.2 | 20.8 | 15.5 | 22.8 | 18.5 | 18.6 | 11.9 | 12.3 | 16.4 | 13.4 | 10.0 | 14.8 | 13.2 | 13.9 | 15.5 | 17.0 | 20.3 | 20.3 | 16.7 | 14.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 40.1 | 45.5 | 47.8 | 51.3 | 46.3 | 51.6 | 49.1 | 47.2 | 46.5 | 53.4 | 47.7 | 55.3 | 47.5 | 56.7 | 46.7 | 45.6 | 42.1 | 53.4 | 47.2 | 44.3 | 36.7 | 47.4 | 38.6 | 29.7 | 46.7 | 54.6 | 49.1 | 47.5 | 41.4 | 52.4 | 46.8 | 46.2 | 40.0 | 42.7 | 45.4 | 44.5 | - | 48.2 | 19.2 | 18.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 2.7 | 3.4 | 5.0 | 5.3 | 2.3 | 3.1 | 8.7 | 5.8 | 4.4 | 4.3 | 10.6 | 8.7 | 5.3 | 5.1 | 10.0 | 6.3 | 3.8 | 4.0 | ||||||||||||||||||||||
| Other Current Assets | 1.7 | 1.7 | 2.2 | 2.5 | 1.8 | 0.8 | 1.9 | 2.1 | 1.9 | 2.2 | 3.3 | 4.9 | 3.4 | 4.4 | 3.9 | 4.0 | 2.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | 4.8 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 50.9 | 60.5 | 69.4 | 72.7 | 62.7 | 69.3 | 87.6 | 88.4 | 80.6 | 86.6 | 91.3 | 104.4 | 92.1 | 105.7 | 93.4 | 101.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 41.0 | 43.1 | 43.8 | 44.1 | 45.2 | 47.0 | 48.8 | 49.9 | 50.6 | 51.5 | 52.5 | 53.4 | 54.6 | 55.8 | 55.7 | 52.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | 0.9 | 0.9 | 0.9 | 2.7 | 13.3 | 13.3 | 13.3 | 23.7 | 22.7 | 28.6 | 28.6 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 26.4 | 26.5 | 28.6 | 31.4 | 31.7 | 33.2 | 31.3 | 33.4 | 33.8 | 34.8 | 36.6 | 37.4 | 36.6 | 38.5 | 39.5 | 37.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 7.1 | 5.7 | 5.6 | 5.5 | 5.5 | 5.3 | 8.6 | 4.9 | 4.7 | 4.7 | 4.7 | 4.7 | 6.0 | 6.0 | 7.6 | 7.7 | 5.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 281.5 | 299.3 | 534.6 | 548.0 | 539.3 | 549.2 | 571.5 | 573.2 | 566.3 | 574.3 | 594.4 | 698.4 | 698.1 | 714.9 | 745.0 | 748.6 | 746.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 21.4 | 25.8 | 22.4 | 26.0 | 18.0 | 21.0 | 19.1 | 13.7 | 11.7 | 14.3 | 15.4 | 20.1 | 15.6 | 19.3 | 12.8 | 9.6 | 7.4 | 7.0 | 6.8 | 6.6 | 6.6 | 12.4 | 13.2 | 10.5 | 11.8 | 10.3 | 13.8 | 10.5 | 8.3 | 9.6 | 14.6 | 9.4 | 7.4 | 7.8 | 7.8 | 8.5 | - | 6.1 | 2.4 | 2.1 |
| Short Term Debt | 0.0 | 2.8 | 2.8 | 2.8 | 4.3 | 0.0 | - | - | - | - | - | - | - | - | - | 2.0 | - | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 4.5 | 3.5 | 4.3 | 4.0 | 4.1 | 3.8 | 7.0 | 4.8 | 4.6 | 4.8 | 5.4 | 6.6 | 4.9 | 4.7 | 5.7 | 5.1 | 3.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.9 | 7.0 | 7.9 | 8.4 | 8.5 | 8.7 | 8.3 | 8.3 | 8.1 | 8.1 | 8.3 | 8.3 | 8.1 | 8.2 | 8.1 | 7.4 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 17.9 | 24.6 | 27.3 | 28.1 | 23.8 | 23.3 | 27.3 | 27.9 | 22.2 | 25.9 | 24.6 | 32.3 | 27.2 | 29.2 | 26.5 | 30.8 | 22.8 | |||||||||||||||||||||||
| Total Current Liabilities | 46.3 | 60.2 | 60.4 | 65.4 | 54.5 | 53.0 | 54.7 | 49.9 | 42.0 | 48.3 | 48.3 | 60.7 | 51.0 | 56.7 | 47.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 217.5 | 235.3 | 237.2 | 239.1 | 240.9 | 247.1 | 265.2 | 264.9 | 264.5 | 264.2 | 283.6 | 283.2 | 285.8 | 285.5 | 285.1 | 287.6 | 294.2 | 293.8 | 303.4 | 303.0 | 302.6 | 258.3 | 257.4 | 256.9 | 257.4 | 248.7 | 245.2 | 237.2 | 240.8 | 242.8 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 25.5 | 25.6 | 27.5 | 29.9 | 30.3 | 31.4 | 29.7 | 31.6 | 32.3 | 33.4 | 35.2 | 36.0 | 35.5 | 37.5 | 38.7 | 36.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 20.3 | 19.0 | 61.8 | 62.5 | 62.2 | 63.7 | 68.6 | 70.2 | 70.9 | 71.9 | 71.1 | 94.9 | 95.9 | 98.1 | 111.5 | 112.9 | 109.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 9.6 | 13.6 | 15.9 | 15.9 | 15.9 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 327.6 | 348.6 | 393.6 | 403.5 | 394.6 | 402.0 | 425.6 | 424.1 | 417.2 | 425.3 | 451.9 | 488.6 | 478.0 | 491.5 | 498.7 | 503.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (174.2) | (177.4) | 12.8 | 16.3 | 16.5 | 19.2 | 21.2 | 24.8 | 25.1 | 25.0 | 18.7 | 86.2 | 96.6 | 100.2 | 124.7 | 124.2 | 138.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.6 | 0.6 | 0.8 | 0.8 | 0.8 | 0.8 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.5 | 0.5 | 0.5 | (1.1) | (1.0) | ||||||||||||||||||||||||
| Treasury Stock | 29.4 | 29.4 | 29.4 | 29.4 | 29.3 | 29.3 | 29.3 | 29.3 | 29.3 | 29.2 | 29.2 | 29.2 | 29.2 | 29.2 | 29.1 | 29.1 | 29.1 | 29.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (46.1) | (49.3) | 141.0 | 144.5 | 144.6 | 147.2 | 145.8 | 149.1 | 149.1 | 149.0 | 142.4 | 209.8 | 220.1 | 223.5 | 246.3 | 245.5 | 259.7 | |||||||||||||||||||||||
| Total Equity | (46.1) | (49.3) | 141.0 | 144.5 | 144.6 | 147.2 | 145.8 | 149.1 | 149.1 | 149.0 | 142.4 | 209.8 | 220.1 | 223.5 | 246.3 | 245.5 | 259.7 | 263.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 217.5 | 238.1 | 240.0 | 241.9 | 245.2 | 247.1 | 265.2 | 264.9 | 264.5 | 264.2 | 283.6 | 283.2 | 285.8 | 285.5 | 285.1 | 289.6 | 294.2 | 293.8 | 303.4 | 303.0 | 302.6 | 258.3 | 260.1 | 261.9 | 260.2 | 256.2 | 245.2 | 237.2 | 240.8 | 242.8 | - | - | - | - | - | - | - | - | - | - |
| Net debt | 211.1 | 228.1 | 225.6 | 228.1 | 233.0 | 233.3 | 237.4 | 231.6 | 236.8 | 237.5 | 253.9 | 247.8 | 249.9 | 245.9 | 252.3 | 243.7 | 243.5 | 242.4 | ||||||||||||||||||||||
| Working Capital | 4.7 | 0.2 | 9.1 | 7.4 | 8.1 | 16.3 | 32.9 | 38.5 | 38.6 | 38.4 | 43.0 | 43.7 | 41.1 | 49.0 | 46.0 | 52.0 | 61.7 | 67.7 | ||||||||||||||||||||||
| Book Value | (46.1) | (49.3) | 141.0 | 144.5 | 144.6 | 147.2 | 145.8 | 149.1 | 149.1 | 149.0 | 142.4 | 209.8 | 220.1 | 223.5 | 246.3 | 245.5 | 259.7 | 263.1 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | 148.2 | 148.2 | 148.1 | 139.8 | 196.5 | 206.8 | 210.2 | 222.6 | 222.8 | 231.1 | |||||||||||||||||||||||
| 8.7 |
| 4.8 |
| 3.9 |
| 2.5 |
| 5.5 |
| 3.7 |
| 4.7 |
| 3.5 |
| 6.6 |
| 6.0 |
| 4.7 |
| 3.1 |
| 10.1 |
| 8.7 |
| 9.0 |
| 6.0 |
| 7.1 |
| 7.1 |
| - |
| 4.9 |
| 2.0 |
| 3.8 |
| 3.4 |
| 5.2 |
| 8.1 |
| 5.1 |
| 6.9 |
| 9.2 |
| 8.0 |
| 4.0 |
| 2.9 |
| 2.3 |
| 3.9 |
| 4.5 |
| 2.0 |
| 5.5 |
| 4.2 |
| 4.4 |
| 4.1 |
| 1.8 |
| 1.8 |
| - |
| 2.2 |
| 1.1 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.5 |
| 112.2 |
| 109.2 |
| 114.4 |
| 101.9 |
| 77.5 |
| 68.7 |
| 64.2 |
| 73.9 |
| 79.7 |
| 69.9 |
| 69.7 |
| 67.0 |
| 70.9 |
| 72.3 |
| 73.9 |
| 66.6 |
| 84.7 |
| 85.2 |
| 83.5 |
| - |
| 103.4 |
| 38.9 |
| 37.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.4 |
| 49.8 |
| 51.0 |
| 51.9 |
| 52.4 |
| 53.7 |
| 55.2 |
| 56.2 |
| 55.5 |
| 53.8 |
| 59.2 |
| 58.3 |
| 57.0 |
| 57.1 |
| 58.5 |
| 58.4 |
| 59.0 |
| 59.3 |
| 59.1 |
| 59.1 |
| - |
| 60.2 |
| 25.6 |
| 27.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.6 |
| 28.6 |
| 28.6 |
| 28.6 |
| 28.6 |
| 28.6 |
| 28.6 |
| 28.6 |
| 25.4 |
| 25.4 |
| 25.4 |
| 25.4 |
| 25.4 |
| 15.3 |
| 15.3 |
| 15.3 |
| 3.4 |
| 3.4 |
| - |
| 3.4 |
| 5.3 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.3 |
| 0.4 |
| - |
| 0.5 |
| 0.3 |
| 0.4 |
| 34.4 |
| 34.2 |
| 36.2 |
| 38.2 |
| 39.6 |
| 34.4 |
| 36.1 |
| 38.0 |
| 39.4 |
| 39.8 |
| 38.2 |
| 38.2 |
| 37.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| 5.7 |
| 5.8 |
| 5.8 |
| 9.7 |
| 9.5 |
| 9.0 |
| 11.7 |
| 11.0 |
| 14.1 |
| 12.2 |
| 12.4 |
| 7.4 |
| 6.0 |
| 5.7 |
| 5.6 |
| 5.7 |
| 5.9 |
| 6.0 |
| - |
| 6.3 |
| 6.4 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 762.1 |
| 762.9 |
| 771.9 |
| 762.1 |
| 738.6 |
| 735.9 |
| 734.7 |
| 748.7 |
| 760.1 |
| 739.9 |
| 723.9 |
| 719.3 |
| 681.1 |
| 681.8 |
| 642.9 |
| 636.2 |
| 654.7 |
| 631.9 |
| 630.5 |
| - |
| 661.7 |
| 313.0 |
| 311.3 |
| - |
| - |
| - |
| - |
| 2.8 |
| 5.0 |
| 2.8 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 3.2 |
| 3.6 |
| 3.9 |
| 3.7 |
| 4.9 |
| 2.7 |
| 2.8 |
| 3.6 |
| 3.4 |
| 1.8 |
| 2.0 |
| 1.9 |
| 2.7 |
| 3.3 |
| 3.0 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 7.7 |
| 8.1 |
| 8.4 |
| 8.2 |
| 7.0 |
| 7.1 |
| 7.2 |
| 7.3 |
| 7.2 |
| 7.0 |
| 6.6 |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.8 |
| 28.8 |
| 34.4 |
| 22.8 |
| 21.0 |
| 25.2 |
| 23.7 |
| 24.1 |
| 28.1 |
| 21.4 |
| 19.4 |
| 18.4 |
| 19.2 |
| 20.3 |
| 22.0 |
| 21.4 |
| 18.8 |
| 18.9 |
| 18.8 |
| - |
| 21.2 |
| 9.8 |
| 9.3 |
| 49.9 |
| 37.8 |
| 44.5 |
| 43.8 |
| 49.4 |
| 37.6 |
| 40.5 |
| 48.4 |
| 46.5 |
| 46.0 |
| 53.2 |
| 42.3 |
| 36.6 |
| 33.1 |
| 28.9 |
| 34.9 |
| 31.4 |
| 28.9 |
| 29.0 |
| 26.8 |
| 27.4 |
| - |
| 33.9 |
| 17.2 |
| 11.5 |
| 29.0 |
| 28.7 |
| 30.4 |
| 32.1 |
| 33.7 |
| 29.6 |
| 31.3 |
| 33.0 |
| 34.5 |
| 34.8 |
| 35.8 |
| 36.2 |
| 35.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.7 |
| 116.5 |
| 117.0 |
| 118.3 |
| 120.9 |
| 119.2 |
| 118.6 |
| 118.7 |
| 121.1 |
| 124.4 |
| 123.9 |
| 123.4 |
| 122.9 |
| 117.5 |
| 117.0 |
| 115.3 |
| 115.3 |
| 166.4 |
| 164.1 |
| - |
| 160.5 |
| 79.2 |
| 79.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.9 |
| 16.5 |
| 16.5 |
| 16.5 |
| 16.5 |
| 17.0 |
| 17.0 |
| 17.1 |
| 17.1 |
| 9.6 |
| 9.6 |
| 9.7 |
| 10.3 |
| 11.0 |
| 11.0 |
| 11.0 |
| 11.1 |
| 14.0 |
| 14.1 |
| - |
| 16.1 |
| 1.7 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 487.1 |
| 499.0 |
| 511.0 |
| 518.6 |
| 509.4 |
| 471.5 |
| 478.8 |
| 477.6 |
| 474.3 |
| 475.6 |
| 458.4 |
| 444.7 |
| 443.5 |
| 406.1 |
| 407.8 |
| 370.7 |
| 368.2 |
| 368.6 |
| 414.9 |
| 418.8 |
| - |
| 459.2 |
| 176.1 |
| 175.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.2 |
| 131.6 |
| 133.3 |
| 133.1 |
| 143.3 |
| 132.1 |
| 134.5 |
| 152.1 |
| 162.4 |
| 159.0 |
| 157.3 |
| 154.4 |
| 155.4 |
| 154.7 |
| 153.4 |
| 149.9 |
| 154.4 |
| 86.0 |
| 81.2 |
| - |
| 72.4 |
| 32.2 |
| 31.5 |
| (1.0) |
| (1.0) |
| (1.4) |
| (1.4) |
| (1.4) |
| (1.4) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.4) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.3) |
| (0.3) |
| (0.3) |
| 0.4 |
| (0.8) |
| (0.8) |
| - |
| (0.7) |
| 0.0 |
| 0.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 28.2 |
| 30.7 |
| 30.7 |
| 30.7 |
| 30.7 |
| 30.5 |
| 30.5 |
| 30.5 |
| 30.4 |
| 30.3 |
| 30.3 |
| 30.2 |
| 16.7 |
| 16.1 |
| 16.0 |
| - |
| 15.6 |
| 15.5 |
| 15.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.6) |
| (0.4) |
| (0.1) |
| (0.2) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 263.1 |
| 251.9 |
| 253.3 |
| 252.7 |
| 267.1 |
| 257.5 |
| 257.1 |
| 274.6 |
| 284.5 |
| 281.5 |
| 279.2 |
| 275.8 |
| 275.0 |
| 273.9 |
| 272.2 |
| 268.0 |
| 286.2 |
| 217.0 |
| 211.7 |
| 202.5 |
| 202.5 |
| 136.8 |
| 136.0 |
| 251.9 |
| 253.3 |
| 252.7 |
| 267.1 |
| 257.1 |
| 257.1 |
| 274.4 |
| 284.5 |
| 281.5 |
| 279.2 |
| 275.8 |
| 275.0 |
| 273.9 |
| 272.2 |
| 268.0 |
| 286.2 |
| 217.0 |
| 211.7 |
| 202.5 |
| 202.5 |
| 136.8 |
| 136.0 |
| 255.3 |
| 245.9 |
| 246.4 |
| 237.6 |
| 244.6 |
| 239.1 |
| 241.7 |
| 237.6 |
| 233.3 |
| 225.0 |
| 224.4 |
| 229.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.5 |
| 64.9 |
| 64.2 |
| 37.1 |
| 20.4 |
| 17.8 |
| 27.9 |
| 26.5 |
| 27.6 |
| 33.1 |
| 33.8 |
| 42.1 |
| 37.4 |
| 42.4 |
| 37.7 |
| 55.7 |
| 58.4 |
| 56.2 |
| - |
| 69.5 |
| 21.7 |
| 26.2 |
| 251.9 |
| 253.3 |
| 252.7 |
| 267.1 |
| 257.5 |
| 257.1 |
| 274.6 |
| 284.5 |
| 281.5 |
| 279.2 |
| 275.8 |
| 275.0 |
| 273.9 |
| 272.2 |
| 268.0 |
| 286.2 |
| 217.0 |
| 211.7 |
| 202.5 |
| 202.5 |
| 136.8 |
| 136.0 |
| 234.5 |
| 223.3 |
| 224.7 |
| 224.1 |
| 238.5 |
| 228.9 |
| 228.5 |
| 246.0 |
| 255.9 |
| 256.1 |
| 253.8 |
| 250.4 |
| 249.7 |
| 245.5 |
| 256.5 |
| 252.2 |
| 270.3 |
| 213.3 |
| 207.9 |
| - |
| 198.6 |
| 131.2 |
| 130.3 |