| (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 | 38.0 | 39.6 | 23.1 | 25.3 | 42.1 | 41.8 | 47.4 | 55.8 | 73.1 | 121.7 | 66.7 | 74.5 | 103.2 | 36.6 | 57.0 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 39.6 | 41.8 | 98.7 | 36.6 | 174.8 | 22.3 | 4.2 | 15.5 | 0.2 | 0.0 | 0.2 | 1.6 | 7.8 | 0.0 | 0.4 | 0.4 | 0.0 |
| Restricted Cash | - | - | - | - | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | 13.6 | 23.0 | - | - | - | 3.0 | 2.9 | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 39.6 | 55.4 | 121.7 | 36.6 | 174.8 | 22.3 | 7.1 | 18.4 | 0.2 | 0.0 | 0.2 | 1.6 | 7.8 | 0.0 | 0.4 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 29.5 | 42.1 | 45.4 | 23.6 | 6.3 | 0.3 | - | - | - | - | - | - | 2.0 | - | - | ||
| Current Assets | |||||||||||||||||
| Inventory | 14.2 | 36.6 | 47.9 | 34.7 | 10.4 | 1.8 | 2.2 | 1.2 | 0.2 | 0.4 | 0.7 | 1.2 | 1.4 | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 63.8 | 53.6 | 49.3 | 35.2 | 19.8 | 8.4 | 4.0 | 5.0 | 5.2 | 5.5 | 5.6 | 5.6 | 10.1 | - | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 28.4 | 28.9 | 31.2 | 24.6 | 7.1 | 3.4 | 2.4 | 2.6 | 4.2 | 3.5 | 2.2 | 1.6 | 5.4 | 0.4 | 0.3 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.1 | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 0.1 | - | - | |
| 85.1 |
| 162.0 |
| 174.8 |
| 133.2 |
| 142.1 |
| 195.6 |
| 22.3 |
| 14.9 |
| 3.8 |
| 22.3 |
| 4.2 |
| 8.0 |
| 10.1 |
| 12.6 |
| 15.5 |
| 21.3 |
| 24.0 |
| 9.9 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.1 | - | - | 0.1 | 0.1 | 0.1 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | 13.6 | 17.2 | 18.1 | 20.3 | - | - | - | - | - | - | - | - | - | 53.6 | 53.6 | 36.5 | - | - | 0.2 | 2.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.9 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 38.0 | 39.6 | 23.1 | 25.3 | 42.1 | 55.4 | 64.6 | 73.9 | 93.5 | 121.7 | 66.7 | 74.5 | 103.2 | 36.6 | 57.0 | 85.1 | 162.0 | 174.8 | 186.7 | 195.6 | 232.2 | 22.3 | 14.9 | 4.0 | 24.3 | 7.1 | 11.0 | 13.2 | 15.6 | 18.4 | 21.3 | 24.0 | 9.9 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 19.1 | 29.5 | 33.8 | 34.7 | 37.6 | 41.6 | 48.7 | 49.6 | 53.6 | 45.4 | 41.7 | 43.4 | 27.9 | 23.6 | 18.8 | 14.9 | 7.5 | 6.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 12.0 | 14.2 | 31.4 | 32.7 | 38.8 | 38.3 | 42.3 | 44.5 | 44.7 | 47.9 | 47.4 | 45.4 | 39.5 | 34.7 | 24.3 | 17.5 | 10.1 | 10.4 | 4.7 | 5.5 | 3.4 | 1.8 | 2.8 | 2.5 | 1.7 | 2.2 | 1.3 | 1.6 | 1.9 | 1.2 | 0.8 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 |
| Prepaid Expenses | 6.9 | 6.1 | 9.5 | 5.8 | 4.6 | 5.9 | 4.7 | 5.2 | 6.0 | 6.7 | 5.1 | 5.8 | 5.2 | 4.4 | 3.3 | 2.6 | 0.6 | 1.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 76.1 | 89.3 | 97.9 | 98.5 | 123.1 | 141.2 | 160.3 | 173.2 | 197.7 | 221.7 | 160.8 | 169.0 | 175.8 | 99.3 | 103.4 | 124.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 42.4 | 42.7 | 37.7 | 36.1 | 39.8 | 38.7 | 44.0 | 40.3 | 37.2 | 35.1 | 34.0 | 31.2 | 27.7 | 25.9 | 22.3 | 23.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1.7 | 1.7 | 19.6 | 17.9 | 17.9 | 17.9 | 75.8 | 144.9 | 144.9 | 144.9 | 144.9 | 232.2 | 204.2 | 203.7 | 201.4 | 156.1 | 19.1 | 19.4 | ||||||||||||||||||||||
| Intangible Assets | 5.8 | 6.6 | 8.4 | 7.7 | 8.9 | 10.4 | 12.1 | 13.0 | 13.9 | 16.3 | 17.3 | 27.0 | 25.1 | 26.6 | 28.6 | 75.4 | 3.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 5.8 | 6.3 | 7.0 | 7.5 | 8.7 | 9.2 | 10.2 | 8.2 | 9.6 | 9.7 | 7.9 | 8.2 | 5.1 | 4.2 | 2.6 | 2.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.7 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 1.1 | 0.7 | 0.7 | 0.7 | 3.0 | 2.9 | 2.5 | 2.0 | 0.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 133.2 | 147.5 | 171.3 | 168.4 | 199.1 | 218.0 | 303.0 | 380.3 | 404.5 | 428.5 | 365.6 | 468.4 | 441.0 | 362.5 | 360.9 | 383.5 | 221.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 26.5 | 28.4 | 25.7 | 25.9 | 26.1 | 28.9 | 32.5 | 29.6 | 26.3 | 31.2 | 30.1 | 30.1 | 28.6 | 24.6 | 16.4 | 16.4 | 8.1 | 7.1 | 6.1 | 6.1 | 3.1 | 3.4 | 3.2 | 3.1 | 3.0 | 2.4 | 2.8 | 2.2 | 2.3 | 2.6 | 1.6 | 1.6 | 1.6 | 4.2 | 4.2 | 4.0 | 3.9 | 3.5 | 3.1 | 2.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 14.2 | 12.1 | 23.9 | 29.0 | 27.8 | 16.6 | 16.3 | 15.2 | 14.4 | 13.6 | 12.2 | 12.7 | 11.5 | 10.6 | 8.8 | 7.8 | 2.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.5 | 2.8 | 2.4 | 3.7 | 3.9 | 3.2 | 3.6 | 3.3 | 3.8 | 3.4 | 2.6 | 2.0 | 2.0 | 1.7 | 1.4 | 1.4 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | 14.8 | 9.0 | 9.7 | 10.3 | 11.0 | 12.7 | 15.5 | 14.1 | 15.5 | 17.8 | 12.8 | 13.1 | 12.0 | 9.0 | 6.9 | 5.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 61.9 | 63.5 | 61.1 | 58.0 | 57.4 | 59.2 | 63.7 | 61.4 | 67.2 | 69.7 | 66.4 | 68.5 | 55.3 | 50.3 | 39.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 4.5 | 4.8 | 5.2 | 5.5 | 6.1 | 7.2 | 7.6 | 6.0 | 6.7 | 7.0 | 6.3 | 7.0 | 3.7 | 3.0 | 1.7 | 1.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 2.5 | 5.1 | 7.3 | 9.8 | 10.4 | 8.3 | 16.0 | 13.5 | 13.5 | 12.5 | 9.7 | 8.9 | 5.4 | 5.3 | 4.9 | 4.2 | 0.7 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 9.2 | 8.5 | 5.8 | 0.8 | 0.9 | 3.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.6 | 0.6 | 0.7 | 1.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 79.1 | 83.0 | 80.5 | 97.7 | 96.5 | 99.3 | 108.5 | 101.9 | 107.8 | 139.1 | 145.9 | 147.9 | 107.3 | 101.6 | 91.4 | 90.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.0 | 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 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 |
| Additional Paid In Capital | 896.8 | 895.5 | 876.3 | 862.9 | 862.2 | 860.3 | 858.3 | 857.4 | 855.3 | 829.6 | 742.1 | 728.6 | 701.3 | 598.0 | 582.4 | 577.4 | 460.0 | |||||||||||||||||||||||
| Retained Earnings | (834.0) | (822.4) | (788.6) | (788.5) | (756.6) | (735.9) | (662.3) | (575.0) | (554.9) | (537.7) | (518.0) | (405.3) | (363.8) | (334.0) | (305.9) | (280.2) | (257.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (9.0) | (8.7) | 3.0 | (3.8) | (3.1) | (5.8) | (1.6) | (4.2) | (3.8) | (2.5) | (4.4) | (2.8) | (3.9) | (3.0) | (7.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 54.0 | 64.5 | 90.8 | 70.8 | 102.3 | 118.7 | 194.5 | 278.4 | 296.7 | 289.4 | 219.7 | 320.6 | 333.7 | 261.0 | 269.5 | 292.6 | 200.1 | |||||||||||||||||||||||
| Total Equity | 54.0 | 64.5 | 90.8 | 70.8 | 102.3 | 118.7 | 194.5 | 278.4 | 296.7 | 289.4 | 219.7 | 320.6 | 333.7 | 261.0 | 269.5 | 292.6 | 200.1 | 213.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 14.2 | 25.8 | 36.8 | 40.5 | 65.7 | 81.9 | 96.6 | 111.8 | 130.5 | 152.0 | 94.5 | 100.5 | 120.5 | 49.0 | 64.4 | 84.8 | 161.4 | 176.3 | ||||||||||||||||||||||
| Book Value | 54.0 | 64.5 | 90.8 | 70.8 | 102.3 | 118.7 | 194.5 | 278.4 | 296.7 | 289.4 | 219.7 | 320.6 | 333.7 | 261.0 | 269.5 | 292.6 | 200.1 | 213.8 | ||||||||||||||||||||||
| Tangible Book Value | 46.5 | 56.1 | 62.7 | 45.2 | 75.5 | 90.4 | 106.7 | 120.5 | 138.0 | 128.2 | 57.5 | 61.3 | 104.3 | 30.7 | 39.4 | 61.1 | 177.3 | |||||||||||||||||||||||
| 0.4 |
| 0.0 |
| - |
| - |
| - |
| Prepaid Expenses | 6.1 | 5.4 | 6.7 | 4.4 | 1.0 | 1.2 | 0.7 | 0.8 | 0.1 | 0.1 | 0.4 | 0.1 | 0.3 | 0.4 | 0.2 | 0.1 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 89.3 | 139.5 | 221.7 | 99.3 | 192.5 | 25.7 | 10.2 | 20.7 | 0.8 | 0.6 | 1.9 | 3.2 | 9.8 | 0.7 | 0.7 | 0.5 | - |
| - |
| - |
| - |
| Accumulated Depreciation | 21.1 | 16.2 | 14.2 | 9.3 | 5.2 | 2.7 | 2.7 | 4.6 | 4.8 | (4.7) | (4.1) | (3.3) | (2.6) | - | - | - | - |
| Property,Plant & Equipment Net | 42.7 | 37.4 | 35.1 | 25.9 | 14.6 | 5.6 | 1.3 | 0.4 | 0.4 | 0.8 | 1.5 | 2.3 | 7.5 | 1.1 | 0.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1.7 | 17.9 | 144.9 | 203.9 | 19.4 | 1.5 | - | - | - | - | - | - | 4.9 | - | - | - | - |
| Intangible Assets | 6.6 | 10.4 | 16.3 | 26.6 | 3.5 | 0.0 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 1.0 | - | - | - | - |
| Operating Lease Right Of Use Assets | 6.3 | 9.2 | 9.7 | 4.2 | 1.7 | 0.6 | 0.3 | 0.3 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.6 | 0.6 | 0.7 | 2.9 | 0.2 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.6 | 0.3 | 0.2 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.6 | 0.9 | - |
| Total Assets | 147.5 | 215.0 | 428.5 | 362.5 | 231.9 | 34.0 | 11.9 | 21.7 | 2.7 | 1.9 | 3.7 | 6.2 | 23.5 | 2.0 | 1.3 | 1.4 | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 2.4 | - | - | - | - |
| Deferred Revenue Current | 17.3 | 22.1 | 13.6 | 10.6 | 2.9 | 0.5 | 0.6 | 0.4 | 0.4 | 0.6 | 0.9 | 1.0 | 0.2 | 0.0 | - | - | - |
| Operating Lease Liabilities Current | 2.8 | 3.2 | 3.4 | 1.7 | 0.5 | 0.4 | 0.2 | 0.1 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | 9.5 | 14.1 | 13.1 | 5.7 | 1.3 | 0.9 | 1.5 | 23.1 | 8.0 | 5.1 | 8.7 | 7.6 | 0.2 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 63.5 | 59.5 | 69.7 | 50.3 | 16.2 | 6.1 | 4.4 | 5.2 | 35.5 | 21.8 | 16.4 | 20.7 | 23.1 | 0.7 | 0.4 | 0.2 | - |
| - |
| Operating Lease Liabilities Non-Current | 4.8 | 7.2 | 7.0 | 3.0 | 1.5 | 0.3 | 0.1 | 0.2 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 5.1 | 5.1 | 12.5 | 5.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.3 | 0.7 | 0.0 | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 8.5 | 6.7 | 0.3 | 0.6 | 0.2 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 83.0 | 99.5 | 139.1 | 101.6 | 18.1 | 6.8 | 4.5 | 5.6 | 38.8 | 21.9 | 16.5 | 21.0 | 23.9 | 0.8 | 0.4 | 3.6 | - |
| - |
| Additional Paid In Capital | 895.5 | 860.3 | 829.6 | 598.0 | 458.0 | 214.5 | 176.7 | 175.9 | 119.5 | 64.1 | 63.7 | 58.2 | 45.4 | 20.1 | 15.6 | 9.6 | - |
| Retained Earnings | (822.4) | (739.0) | (537.7) | (334.0) | (242.5) | (187.4) | (169.5) | (159.9) | (156.4) | (81.1) | (73.4) | (64.7) | (45.9) | (18.9) | - | - | - |
| Accumulated Other Comprehensive Income | (8.7) | (5.8) | (2.5) | (3.0) | (1.8) | - | 0.2 | 26.1 | 18.4 | 22.5 | 20.2 | 17.5 | 12.0 | 2.4 | (1.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | (3.8) | (4.0) | (4.4) | - | - | - | - | - |
| Total Stockholders Equity | 64.5 | 115.5 | 289.4 | 261.0 | 213.8 | 27.2 | 7.4 | 16.1 | (36.9) | 20.8 | (9.6) | (10.5) | (0.4) | 1.2 | 1.0 | (2.9) | 0.0 |
| Total Equity | 64.5 | 115.5 | 289.4 | 261.0 | 213.8 | 27.2 | 7.4 | 16.1 | (36.9) | (20.8) | (13.6) | (14.9) | (0.4) | 1.2 | 1.0 | (2.9) | 0.0 |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | (4.9) | 0.0 | - | - | - |
| Working Capital | 25.8 | 80.0 | 152.0 | 49.0 | 176.3 | 19.6 | 5.8 | 15.4 | (34.8) | (21.2) | (14.4) | (17.6) | (13.3) | (0.0) | 0.4 | 0.3 | - |
| Book Value | 64.5 | 115.5 | 289.4 | 261.0 | 213.8 | 27.2 | 7.4 | 16.1 | (36.9) | 20.8 | (9.6) | (10.5) | (0.4) | 1.2 | 1.0 | (2.9) | 0.0 |
| Tangible Book Value | 56.1 | 87.2 | 128.2 | 30.5 | 191.0 | 25.6 | 7.3 | 15.8 | (37.0) | 20.7 | (9.7) | (10.6) | (6.3) | - | - | - | - |
| 3.5 |
| 3.0 |
| 1.2 |
| 1.2 |
| 0.5 |
| 0.5 |
| 2.0 |
| 0.7 |
| 1.0 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.9 |
| 0.2 |
| 0.8 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 180.1 |
| 192.5 |
| 200.0 |
| 208.5 |
| 237.8 |
| 25.7 |
| 19.2 |
| 7.9 |
| 7.3 |
| 10.2 |
| 13.6 |
| 15.7 |
| 18.5 |
| 20.7 |
| 23.2 |
| 24.7 |
| 11.2 |
| 0.8 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.8 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 5.0 |
| 4.9 |
| 4.7 |
| 4.6 |
| 4.3 |
| 16.2 |
| 14.6 |
| 13.7 |
| 12.6 |
| 10.4 |
| 5.6 |
| 3.0 |
| 2.7 |
| 2.1 |
| 1.3 |
| 0.7 |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.8 |
| 0.9 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.3 |
| 19.3 |
| 1.5 |
| 1.5 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 3.7 |
| 4.0 |
| 0.3 |
| 0.0 |
| 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 |
| 1.6 |
| 1.7 |
| 1.9 |
| 1.9 |
| 1.8 |
| 0.6 |
| 0.7 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.4 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 1.1 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 231.9 |
| 238.8 |
| 246.6 |
| 251.9 |
| 34.0 |
| 23.4 |
| 11.0 |
| 9.8 |
| 11.9 |
| 14.9 |
| 16.9 |
| 19.4 |
| 21.7 |
| 23.9 |
| 26.2 |
| 11.7 |
| 2.7 |
| 1.9 |
| 2.0 |
| 2.0 |
| 1.9 |
| 2.0 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 1.7 |
| 1.2 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.8 |
| 0.6 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.4 |
| 0.5 |
| 0.9 |
| 0.5 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 2.3 |
| 2.1 |
| 1.3 |
| 1.4 |
| 0.7 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.5 |
| 1.5 |
| 2.7 |
| 2.4 |
| 3.4 |
| 23.1 |
| 32.6 |
| 9.9 |
| 7.0 |
| 8.0 |
| 7.7 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.4 |
| 18.7 |
| 16.2 |
| 12.8 |
| 10.8 |
| 6.8 |
| 6.1 |
| 6.2 |
| 4.9 |
| 5.2 |
| 4.4 |
| 4.6 |
| 4.0 |
| 4.5 |
| 5.2 |
| 6.3 |
| 7.1 |
| 9.0 |
| 35.5 |
| 67.7 |
| 20.7 |
| 19.6 |
| 21.8 |
| 22.9 |
| 20.6 |
| 1.1 |
| 1.5 |
| 1.4 |
| 1.4 |
| 1.4 |
| 0.3 |
| 0.4 |
| - |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.2 |
| 18.1 |
| 14.4 |
| 12.6 |
| 8.8 |
| 6.8 |
| 7.2 |
| 5.6 |
| 5.2 |
| 4.5 |
| 4.8 |
| 4.2 |
| 4.8 |
| 5.6 |
| 6.5 |
| 7.1 |
| 9.0 |
| 38.8 |
| 67.8 |
| 20.8 |
| 25.8 |
| 21.9 |
| 23.0 |
| 20.7 |
| 458.0 |
| 448.8 |
| 442.6 |
| 437.9 |
| 214.5 |
| 195.6 |
| 180.8 |
| 177.0 |
| 176.7 |
| 176.5 |
| 176.5 |
| 176.2 |
| 175.9 |
| 175.0 |
| 174.5 |
| 156.9 |
| 119.5 |
| 115.5 |
| 68.9 |
| 63.3 |
| 64.1 |
| 64.6 |
| 65.0 |
| (242.5) |
| (223.5) |
| (208.2) |
| (194.7) |
| (187.4) |
| (179.4) |
| (175.5) |
| (172.5) |
| (169.5) |
| (166.6) |
| (164.0) |
| (161.8) |
| (159.9) |
| (157.6) |
| (155.5) |
| (154.2) |
| (156.4) |
| (182.2) |
| (88.6) |
| (84.2) |
| (81.1) |
| (82.5) |
| (80.1) |
| (4.7) |
| (2.4) |
| (1.8) |
| (1.0) |
| (0.4) |
| (0.1) |
| - |
| - |
| 0.1 |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.8) |
| (3.8) |
| (4.0) |
| (4.0) |
| 213.8 |
| 224.4 |
| 234.0 |
| 243.2 |
| 27.2 |
| 16.2 |
| 5.4 |
| 4.6 |
| 7.4 |
| 10.1 |
| 12.6 |
| 14.6 |
| 16.1 |
| 17.4 |
| 19.0 |
| 2.7 |
| (36.9) |
| (66.7) |
| (19.6) |
| (24.6) |
| (20.8) |
| (17.9) |
| (15.1) |
| 224.4 |
| 234.0 |
| 243.2 |
| 27.2 |
| 16.2 |
| 5.4 |
| 4.6 |
| 7.4 |
| 10.1 |
| 12.6 |
| 14.6 |
| 16.1 |
| 17.4 |
| 19.0 |
| 2.7 |
| (36.9) |
| (66.7) |
| (19.6) |
| (24.6) |
| (20.8) |
| (21.9) |
| (19.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 187.2 |
| 197.8 |
| 231.0 |
| 19.6 |
| 13.0 |
| 3.0 |
| 2.2 |
| 5.8 |
| 9.0 |
| 11.8 |
| 14.0 |
| 15.4 |
| 17.0 |
| 17.6 |
| 2.2 |
| (34.8) |
| (67.2) |
| (20.1) |
| (19.0) |
| (21.2) |
| (22.2) |
| (19.5) |
| 224.4 |
| 234.0 |
| 243.2 |
| 27.2 |
| 16.2 |
| 5.4 |
| 4.6 |
| 7.4 |
| 10.1 |
| 12.6 |
| 14.6 |
| 16.1 |
| 17.4 |
| 19.0 |
| 2.7 |
| (36.9) |
| (66.7) |
| (19.6) |
| (24.6) |
| (20.8) |
| (17.9) |
| (15.1) |
| 191.0 |
| 201.4 |
| 210.8 |
| 241.4 |
| 25.6 |
| 15.9 |
| 5.4 |
| 4.5 |
| 7.3 |
| 10.0 |
| 12.6 |
| 14.5 |
| 16.0 |
| 17.3 |
| 18.9 |
| 2.6 |
| (37.0) |
| (66.8) |
| (19.7) |
| (24.7) |
| (20.9) |
| (18.0) |
| (15.2) |