| (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 | 36.6 | 95.0 | 47.7 | 26.3 | 32.0 | 55.4 | 14.4 | 40.3 | 51.3 | 71.2 | 41.6 | 48.3 | 52.6 | 91.4 | 59.0 | |||||||||||||||||||||||||
| (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 | 95.0 | 55.4 | 71.2 | 91.4 | 69.4 | 68.7 | 44.6 | 35.4 | 59.8 | 50.8 | 25.2 | 11.5 | 93.6 | 45.7 | 49.6 | 30.9 | 36.7 | 42.2 |
| Restricted Cash | 31.3 | 27.2 | 3.7 | 16.0 | 9.2 | 165.1 | 228.8 | 105.3 | 60.4 | 290.6 | - | - | - | - | - | - | - | - |
| Short Term Investments | 62.2 | 66.5 | 81.0 | - | - | - | - | - | 0.7 | 5.7 | 0.0 | 30.0 | 19.8 | 16.7 | 16.9 | 24.5 | - | |
| Cash And Short Term Investments | 157.2 | 121.9 | 152.2 | 91.4 | 69.4 | 68.7 | 44.6 | 35.4 | 60.5 | 56.4 | 25.2 | 41.5 | 113.3 | 62.5 | 66.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 248.6 | 234.5 | 171.4 | 163.8 | 155.7 | 118.5 | 163.6 | 151.6 | 136.7 | 126.5 | 90.5 | 102.6 | 85.6 | 63.9 | 46.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 83.3 | 76.3 | 66.3 | 60.6 | 54.8 | 45.0 | 41.9 | 44.5 | 39.4 | 37.3 | 32.7 | 28.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 7.4 | 6.8 | 6.6 | 8.3 | 4.5 | 4.7 | 6.0 | 4.3 | 5.2 | 4.9 | 3.2 | 2.7 | 3.3 | 2.0 | 1.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | 3.5 | 3.7 | 4.0 | 4.2 | 4.4 | 0.0 | 19.8 | 5.1 | 5.3 | 0.0 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | 3.5 | 3.7 | 4.0 | 4.2 | 4.4 | 0.0 | 45.1 | 5.3 | 5.5 | 0.0 | - | ||
| 34.1 |
| 46.1 |
| 69.4 |
| 12.9 |
| 2.5 |
| 28.5 |
| 68.7 |
| 61.2 |
| 62.2 |
| 14.3 |
| 44.6 |
| 35.5 |
| 23.7 |
| 38.2 |
| 35.4 |
| 35.0 |
| 33.8 |
| 24.0 |
| 59.8 |
| 35.6 |
| 17.9 |
| 18.4 |
| 50.8 |
| 26.8 |
| 0.4 |
| Restricted Cash | 48.0 | 31.3 | 18.4 | 10.8 | 11.0 | 27.2 | 14.3 | 29.6 | 36.6 | 3.7 | 20.9 | 6.2 | 15.4 | 16.0 | 9.1 | 10.0 | 8.8 | 9.2 | 9.4 | 11.7 | 68.0 | 165.1 | 127.1 | 93.3 | 262.6 | 228.8 | 200.1 | 193.6 | 158.3 | 105.3 | 70.1 | 24.9 | 30.8 | 60.4 | 50.2 | 95.2 | 226.8 | 290.6 | - | - |
| Short Term Investments | 55.3 | 62.2 | 62.1 | 64.1 | 67.2 | 66.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.5 | 0.5 | 0.7 | 0.8 | 1.0 | 1.0 | 5.7 | 1.0 | - |
| Cash And Short Term Investments | 91.9 | 157.2 | 109.8 | 90.4 | 99.1 | 121.9 | 14.4 | 40.3 | 51.3 | 71.2 | 41.6 | 48.3 | 52.6 | 91.4 | 59.0 | 34.1 | 46.1 | 69.4 | 12.9 | 2.5 | 28.5 | 68.7 | 61.2 | 62.2 | 14.3 | 44.6 | 35.5 | 23.7 | 38.2 | 35.4 | 35.4 | 34.3 | 24.5 | 60.5 | 36.4 | 18.8 | 19.4 | 56.4 | 27.8 | 0.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 293.6 | 248.6 | 300.6 | 264.2 | 261.3 | 234.5 | 253.7 | 211.6 | 200.4 | 171.4 | 205.2 | 198.1 | 188.0 | 163.8 | 194.5 | 266.9 | 256.3 | 155.7 | 240.3 | 226.6 | 207.4 | 118.5 | 212.4 | 188.4 | 165.8 | 163.6 | 187.5 | 163.2 | 154.2 | 151.6 | 162.6 | 152.6 | 147.1 | 136.7 | 156.4 | 147.1 | 139.3 | 126.5 | 140.1 | 177.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 29.4 | 18.7 | 25.8 | 25.8 | 29.5 | 18.7 | 18.8 | 17.5 | 18.5 | 18.4 | 17.1 | 17.6 | 20.6 | 19.8 | 20.2 | 20.4 | 19.2 | 17.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 538.0 | 524.6 | 516.9 | 471.4 | 531.7 | 475.4 | 452.7 | 421.5 | 475.3 | 447.5 | 427.5 | 417.7 | 449.5 | 454.4 | 460.8 | 510.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 70.8 | 67.2 | 63.9 | 61.7 | 59.3 | 56.8 | 55.6 | 54.2 | 51.2 | 50.3 | 48.7 | 48.4 | 47.3 | 46.0 | 43.2 | 41.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 24.3 | 23.2 | 24.0 | 24.3 | 22.0 | 20.3 | 20.6 | 20.3 | 20.7 | 19.9 | 18.4 | 19.8 | 19.3 | 19.8 | 20.9 | 18.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.1 | 0.1 | 1.9 | 2.6 | 3.3 | 4.5 | 2.2 | 4.8 | 4.8 | 4.2 | 12.2 | 10.8 | 10.0 | 11.4 | 10.5 | 7.1 | 3.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 8.4 | 9.9 | 6.1 | 6.1 | 6.1 | 6.2 | 6.0 | 6.4 | 6.3 | 6.2 | 3.8 | 4.0 | 3.4 | 3.3 | 3.3 | 2.4 | 2.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 783.2 | 779.1 | 777.9 | 713.6 | 778.6 | 745.5 | 725.8 | 688.6 | 747.8 | 721.5 | 690.0 | 671.9 | 676.4 | 686.9 | 697.0 | 756.3 | 784.5 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 5.9 | 7.4 | 5.8 | 4.9 | 7.6 | 6.8 | 4.2 | 4.4 | 5.7 | 6.6 | 5.3 | 5.7 | 5.4 | 8.3 | 4.6 | 4.3 | 4.3 | 4.5 | 4.5 | 4.6 | 5.6 | 4.7 | 6.4 | 5.0 | 4.3 | 6.0 | 5.4 | 4.8 | 5.4 | 4.3 | 4.5 | 4.0 | 3.9 | 5.2 | 4.0 | 4.9 | 3.5 | 4.9 | 4.5 | 4.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 7.2 | 7.0 | 6.9 | 6.7 | 6.5 | 6.2 | 6.3 | 6.2 | 6.3 | 6.6 | 6.8 | 6.9 | 7.0 | 7.0 | 6.9 | 6.7 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 464.7 | 405.9 | 406.7 | 378.6 | 437.8 | 358.9 | 344.9 | 332.8 | 388.0 | 343.3 | 341.1 | 335.8 | 338.4 | 334.7 | 341.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.4 | 3.5 | 3.5 | 3.6 | 3.6 | 3.7 | 3.7 | 3.8 | 3.8 | 3.9 | 4.0 | 4.0 | 4.1 | 4.1 | 4.2 | 4.2 | 4.3 | - | 4.4 | 4.4 | 4.5 |
| Operating Lease Liabilities Non-Current | 18.4 | 17.5 | 18.2 | 18.8 | 16.6 | 15.2 | 15.4 | 15.2 | 15.6 | 14.6 | 13.0 | 14.2 | 13.6 | 14.2 | 15.4 | 13.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 577.6 | 538.1 | 537.8 | 487.8 | 565.2 | 524.1 | 510.4 | 489.6 | 558.2 | 522.4 | 509.6 | 493.9 | 502.9 | 509.1 | 525.6 | 581.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 170.4 | 206.1 | 208.0 | 196.7 | 188.1 | 200.0 | 192.0 | 182.2 | 174.1 | 182.9 | 175.2 | 169.3 | 163.8 | 172.6 | 170.7 | 165.4 | 168.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (11.9) | (11.5) | (12.6) | (14.3) | (16.1) | (19.2) | (15.5) | (22.3) | (22.3) | (20.8) | (29.7) | (26.0) | (23.9) | (27.6) | (30.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 205.7 | 241.0 | 240.1 | 225.8 | 213.4 | 221.4 | 215.4 | 199.0 | 189.6 | 199.1 | 180.4 | 178.0 | 173.5 | 177.8 | 171.4 | 174.5 | 185.7 | |||||||||||||||||||||||
| Total Equity | 205.7 | 241.0 | 240.1 | 225.8 | 213.4 | 221.4 | 215.4 | 199.0 | 189.6 | 199.1 | 180.4 | 178.0 | 173.5 | 177.8 | 171.4 | 174.5 | 185.7 | 208.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.4 | 3.5 | 3.5 | 3.6 | 3.6 | 3.7 | 3.7 | 3.8 | 3.8 | 3.9 | 4.0 | 4.0 | 4.1 | 4.1 | 4.2 | 4.2 | 4.3 | - | 4.4 | 4.4 | 4.5 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 73.3 | 118.8 | 110.2 | 92.8 | 93.9 | 116.5 | 107.8 | 88.6 | 87.3 | 104.3 | 86.4 | 81.8 | 111.1 | 119.6 | 119.0 | 120.8 | 124.5 | 91.3 | ||||||||||||||||||||||
| Book Value | 205.7 | 241.0 | 240.1 | 225.8 | 213.4 | 221.4 | 215.4 | 199.0 | 189.6 | 199.1 | 180.4 | 178.0 | 173.5 | 177.8 | 171.4 | 174.5 | 185.7 | 208.5 | ||||||||||||||||||||||
| Tangible Book Value | 157.8 | 193.2 | 192.3 | 178.0 | 165.5 | 173.6 | 167.6 | 151.1 | 141.8 | 151.3 | 132.6 | 130.1 | 125.7 | 130.0 | 123.5 | 126.7 | 137.9 | |||||||||||||||||||||||
| - |
| 55.4 |
| 36.7 |
| 42.2 |
| 37.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 18.7 | 18.7 | 18.4 | 19.8 | 17.6 | 16.0 | 14.9 | 13.9 | 5.7 | 3.9 | 3.2 | 3.8 | 3.0 | 4.9 | 5.9 | 1.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 524.6 | 475.4 | 447.5 | 454.4 | 406.7 | 407.9 | 423.8 | 321.7 | 308.2 | 235.4 | 227.0 | 182.8 | 210.9 | 139.4 | 129.0 | 103.3 | - | - |
| 25.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 46.2 | 40.1 | 34.5 | 31.8 | 31.5 | 27.1 | 24.6 | 21.7 | 18.5 | 19.3 | 18.1 | 16.1 | 13.7 | 11.7 | 11.1 | - | - | - |
| Property,Plant & Equipment Net | 67.2 | 56.8 | 50.3 | 46.0 | 36.3 | 34.9 | 31.7 | 24.8 | 24.9 | 26.7 | 22.8 | 22.7 | 20.5 | 18.5 | 16.2 | 15.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | 20.9 | 5.9 | 9.9 | 15.4 | 5.9 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 23.2 | 20.3 | 19.9 | 19.8 | 20.7 | 23.0 | 23.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.1 | 4.5 | 4.2 | 11.4 | - | - | 2.8 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 9.9 | 6.2 | 6.2 | 3.3 | 2.5 | 3.2 | 3.6 | 3.5 | 3.2 | 9.3 | 5.1 | 5.3 | 1.9 | 1.8 | 1.8 | 3.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 779.1 | 745.5 | 721.5 | 686.9 | 747.0 | 775.0 | 860.9 | 756.1 | 682.5 | 581.9 | 496.8 | 452.4 | 313.3 | 228.9 | 223.1 | 187.9 | - | - |
| 1.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | 25.2 | 0.2 | 0.2 | 0.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 7.0 | 6.2 | 6.6 | 7.0 | 7.2 | 7.5 | 6.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | 120.1 | 92.5 | 69.6 | 52.3 | 37.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 405.9 | 358.9 | 343.3 | 334.7 | 315.4 | 290.6 | 342.1 | 326.7 | 322.3 | 275.2 | 237.4 | 225.3 | 146.5 | 111.3 | 79.3 | 58.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 17.5 | 15.2 | 14.6 | 14.2 | 14.6 | 16.4 | 17.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | 1.7 | 4.5 | - | - | - | 15.9 | 13.3 | 8.6 | 10.8 | 10.6 | 8.2 | 7.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 538.1 | 524.1 | 522.4 | 509.1 | 538.4 | 576.7 | 689.1 | 637.1 | 593.7 | 512.2 | 442.2 | 419.6 | 248.1 | 180.1 | 121.4 | 92.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 4.4 | 5.8 | 0.9 | 20.9 | 25.2 | - | - |
| Retained Earnings | 206.1 | 200.0 | 182.9 | 172.6 | 178.3 | 165.7 | 148.7 | 108.6 | 77.9 | 60.0 | 47.5 | 28.4 | 66.7 | 52.9 | 80.6 | 70.2 | - | - |
| Accumulated Other Comprehensive Income | (11.5) | (19.2) | (20.8) | (27.6) | 1.1 | 7.6 | 2.8 | (5.1) | (1.4) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | (0.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 241.0 | 221.4 | 199.1 | 177.8 | 208.5 | 198.2 | 171.8 | 119.0 | 88.8 | 69.7 | 54.6 | 32.8 | 65.2 | 48.7 | 101.7 | 95.4 | 94.9 | 104.6 |
| Total Equity | 241.0 | 221.4 | 199.1 | 177.8 | 208.5 | 198.2 | 171.8 | 119.0 | 88.8 | 69.7 | 54.6 | 32.8 | 65.2 | 48.7 | 101.7 | 95.4 | 94.9 | 104.6 |
| - |
| - |
| Net debt | - | - | - | - | - | (65.2) | (40.8) | (31.4) | (56.3) | (52.1) | (25.2) | 3.6 | (108.1) | (57.0) | (66.4) | - | - | - |
| Working Capital | 118.8 | 116.5 | 104.3 | 119.6 | 91.3 | 117.2 | 81.7 | (5.1) | (14.0) | (39.8) | (10.4) | (42.5) | 64.4 | 28.1 | 49.6 | 44.6 | - | - |
| Book Value | 241.0 | 221.4 | 199.1 | 177.8 | 208.5 | 198.2 | 171.8 | 119.0 | 88.8 | 69.7 | 54.6 | 32.8 | 65.2 | 48.7 | 101.7 | 95.4 | 94.9 | 104.6 |
| Tangible Book Value | 193.2 | 173.6 | 151.3 | 130.0 | 160.7 | 150.4 | 124.0 | 71.2 | 41.0 | 21.9 | 6.7 | (15.0) | 17.4 | 0.9 | 53.8 | 47.5 | - | - |
| 23.4 |
| 18.4 |
| 14.6 |
| 16.0 |
| 13.9 |
| 17.4 |
| 16.5 |
| 14.9 |
| 16.0 |
| 15.7 |
| 16.6 |
| 13.9 |
| 12.4 |
| 9.8 |
| 9.0 |
| 5.7 |
| 6.6 |
| 8.6 |
| 6.8 |
| 3.9 |
| 3.6 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 516.4 |
| 406.7 |
| 463.3 |
| 462.4 |
| 472.1 |
| 407.9 |
| 466.5 |
| 421.5 |
| 398.4 |
| 423.8 |
| 448.3 |
| 388.2 |
| 336.7 |
| 321.7 |
| 322.8 |
| 307.2 |
| 290.2 |
| 308.2 |
| 290.0 |
| 262.1 |
| 219.7 |
| 235.4 |
| 244.4 |
| 252.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.6 |
| 36.3 |
| 36.0 |
| 35.5 |
| 35.4 |
| 34.9 |
| 35.1 |
| 35.3 |
| 34.2 |
| 31.7 |
| 29.6 |
| 28.0 |
| 25.6 |
| 24.8 |
| 26.7 |
| 26.1 |
| 25.1 |
| 24.9 |
| 26.3 |
| 27.0 |
| 26.6 |
| 26.7 |
| 25.8 |
| 24.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| 47.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.4 |
| 20.7 |
| 22.1 |
| 23.2 |
| 23.5 |
| 23.0 |
| 23.7 |
| 25.0 |
| 25.7 |
| 23.8 |
| 23.8 |
| 25.0 |
| 24.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.7 |
| 2.8 |
| 2.8 |
| 3.2 |
| 5.1 |
| 3.7 |
| 3.5 |
| 3.6 |
| 3.3 |
| 3.3 |
| 3.4 |
| 3.5 |
| 3.1 |
| 3.2 |
| 15.3 |
| 3.2 |
| 3.4 |
| 3.2 |
| 21.0 |
| 9.3 |
| 15.9 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 747.0 |
| 809.0 |
| 866.1 |
| 842.7 |
| 775.0 |
| 823.3 |
| 772.3 |
| 859.6 |
| 860.9 |
| 870.2 |
| 834.2 |
| 817.9 |
| 756.1 |
| 743.3 |
| 708.5 |
| 690.1 |
| 682.5 |
| 659.2 |
| 609.8 |
| 597.4 |
| 581.9 |
| 579.8 |
| 576.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 7.2 |
| 7.4 |
| 7.7 |
| 8.0 |
| 7.5 |
| 7.3 |
| 7.2 |
| 7.0 |
| 6.7 |
| 6.4 |
| 6.4 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 389.8 |
| 391.9 |
| 315.4 |
| 357.0 |
| 406.8 |
| 369.8 |
| 290.6 |
| 346.0 |
| 316.0 |
| 343.4 |
| 342.1 |
| 367.8 |
| 347.6 |
| 359.9 |
| 326.7 |
| 342.8 |
| 329.9 |
| 330.2 |
| 322.3 |
| 317.9 |
| 294.7 |
| 297.8 |
| 275.2 |
| 284.0 |
| 299.0 |
| 13.0 |
| 14.6 |
| 15.7 |
| 16.5 |
| 16.4 |
| 16.4 |
| 17.4 |
| 18.6 |
| 19.5 |
| 17.9 |
| 17.9 |
| 19.1 |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 2.9 |
| 3.3 |
| 2.5 |
| 4.5 |
| 2.9 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.3 |
| 13.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 598.8 |
| 538.4 |
| 601.3 |
| 666.7 |
| 658.2 |
| 576.7 |
| 626.0 |
| 592.5 |
| 698.3 |
| 689.1 |
| 710.0 |
| 696.7 |
| 698.0 |
| 637.1 |
| 643.4 |
| 623.6 |
| 614.7 |
| 593.7 |
| 578.6 |
| 541.9 |
| 539.9 |
| 512.2 |
| 517.4 |
| 523.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 178.3 |
| 176.1 |
| 167.4 |
| 155.6 |
| 165.7 |
| 165.6 |
| 149.4 |
| 140.2 |
| 148.7 |
| 139.2 |
| 116.5 |
| 104.4 |
| 108.6 |
| 93.6 |
| 76.3 |
| 66.9 |
| 77.9 |
| 69.2 |
| 56.3 |
| 46.9 |
| 60.0 |
| 53.5 |
| 44.9 |
| (21.9) |
| (13.3) |
| 1.1 |
| 3.5 |
| 4.5 |
| 2.3 |
| 7.6 |
| 7.6 |
| 7.0 |
| 0.1 |
| 2.8 |
| 2.6 |
| 1.6 |
| (1.4) |
| (5.1) |
| (7.4) |
| (6.4) |
| (5.4) |
| (1.4) |
| 0.2 |
| 0.1 |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 208.5 |
| 207.6 |
| 199.4 |
| 184.5 |
| 198.2 |
| 197.3 |
| 179.9 |
| 161.3 |
| 171.8 |
| 160.2 |
| 137.5 |
| 119.9 |
| 119.0 |
| 99.9 |
| 84.9 |
| 75.4 |
| 88.8 |
| 80.7 |
| 67.9 |
| 57.5 |
| 69.7 |
| 62.4 |
| 53.3 |
| 207.6 |
| 199.4 |
| 184.5 |
| 198.2 |
| 197.3 |
| 179.9 |
| 161.3 |
| 171.8 |
| 160.2 |
| 137.5 |
| 119.9 |
| 119.0 |
| 99.9 |
| 84.9 |
| 75.4 |
| 88.8 |
| 80.7 |
| 67.9 |
| 57.5 |
| 69.7 |
| 62.4 |
| 53.3 |
| 0.9 |
| (25.1) |
| (65.2) |
| (57.6) |
| (58.6) |
| (10.6) |
| (40.8) |
| (31.7) |
| (19.9) |
| (34.3) |
| (31.4) |
| (31.4) |
| (30.2) |
| (20.4) |
| (56.3) |
| (32.1) |
| (14.6) |
| - |
| (52.1) |
| (23.4) |
| 4.1 |
| 106.3 |
| 55.6 |
| 102.3 |
| 117.2 |
| 120.5 |
| 105.5 |
| 55.0 |
| 81.7 |
| 80.6 |
| 40.6 |
| (23.2) |
| (5.1) |
| (20.0) |
| (22.7) |
| (40.0) |
| (14.0) |
| (27.8) |
| (32.7) |
| (78.1) |
| (39.8) |
| (39.7) |
| (46.6) |
| 207.6 |
| 199.4 |
| 184.5 |
| 198.2 |
| 197.3 |
| 179.9 |
| 161.3 |
| 171.8 |
| 160.2 |
| 137.5 |
| 119.9 |
| 119.0 |
| 99.9 |
| 84.9 |
| 75.4 |
| 88.8 |
| 80.7 |
| 67.9 |
| 57.5 |
| 69.7 |
| 62.4 |
| 53.3 |
| 160.7 |
| 159.8 |
| 151.6 |
| 136.7 |
| 150.4 |
| 149.5 |
| 132.1 |
| 113.5 |
| 124.0 |
| 112.4 |
| 89.6 |
| 72.1 |
| 71.2 |
| 52.1 |
| 37.1 |
| 27.6 |
| 41.0 |
| 32.8 |
| 20.0 |
| 9.7 |
| 21.9 |
| 14.6 |
| 5.5 |