| (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 | 108.7 | 81.6 | 17.1 | 3.6 | 1.0 | 1.6 | - | 16.0 | 25.5 | 20.6 | 2.5 | 5.0 | 8.1 | 10.5 | 10.6 | 11.0 | 6.9 | 10.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 108.7 | 81.6 | 17.1 | 3.6 | 1.0 | 1.6 | - | 16.0 | 25.5 | 20.6 | 2.5 | 5.0 | 8.1 | 10.5 | 10.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 167.5 | 223.2 | 372.4 | 641.6 | 493.9 | 170.0 | 169.5 | 166.1 | 173.6 | 173.6 | 146.9 | 113.1 | 60.8 | 62.7 | 71.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 53.8 | 48.1 | 43.1 | 37.3 | 33.6 | 29.4 | 35.1 | 47.1 | 44.8 | 56.0 | 49.8 | 59.7 | 50.9 | 50.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | 150.7 | 181.8 | 55.8 | 71.0 | 77.9 | 92.3 | 84.8 | - | - | - | - | - | - | ||
| 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | 150.7 | 185.9 | 58.3 | 71.0 | 83.2 | 99.1 | 87.0 | - | - | - | - | - | - | ||
| (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 | 105.6 | 108.7 | 99.1 | 81.2 | 80.7 | 81.6 | 64.0 | 69.6 | 5.2 | 17.1 | 14.3 | 0.7 | 0.3 | 3.6 | 30.3 | |||||||||||||||||||||||||
| - |
| 11.0 |
| 6.9 |
| 10.2 |
| 64.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 7.6 | 7.8 | 7.7 | 11.1 | 7.6 | 5.5 | 6.1 | 6.2 | 5.3 | 6.1 | 4.5 | 6.1 | 6.2 | 5.6 | 7.4 | 6.5 | - | - |
| Other Current Assets | 1.3 | 2.6 | 2.0 | 1.0 | 0.6 | 1.4 | 1.7 | 2.4 | 1.0 | 2.2 | 2.0 | 1.1 | 0.8 | 1.0 | 0.7 | 0.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 47.0 | - | - | - | - |
| Total Current Assets | 293.6 | 335.0 | 416.9 | 677.4 | 508.3 | 183.1 | 183.4 | 194.9 | 208.9 | 205.6 | 158.7 | 131.2 | 83.9 | 138.8 | 109.5 | 102.8 | - | - |
| 53.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 26.0 | 19.3 | 15.8 | 17.7 | 17.7 | 17.0 | 23.3 | 33.5 | 30.7 | 43.1 | 39.4 | 47.6 | 44.8 | 41.9 | 41.7 | 43.4 | - | - |
| Property,Plant & Equipment Net | 27.8 | 28.9 | 27.3 | 19.7 | 15.8 | 12.4 | 11.8 | 13.6 | 14.1 | 12.8 | 10.5 | 12.1 | 6.2 | 8.2 | 12.0 | 14.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 63.8 | 135.1 | 135.4 | 163.3 | 119.5 | 90.9 | 101.1 | 101.1 | 117.6 | 79.6 | 95.1 | 90.6 | 77.3 | 62.7 | 143.3 | 143.3 | - | - |
| Intangible Assets | 27.6 | 42.2 | 54.5 | 44.7 | 48.2 | 34.8 | 45.0 | 75.6 | 87.7 | 72.2 | 82.9 | 33.8 | 26.2 | 14.5 | 21.2 | 24.7 | - | - |
| Operating Lease Right Of Use Assets | 2.2 | 2.5 | 2.6 | 3.3 | 7.5 | 10.4 | 17.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.0 | 8.1 | 6.0 | 7.1 | 11.5 | 0.0 | - | - | - | - | - | - | 0.0 | 22.8 | - | 2.5 | - | - |
| Other Non-Current Assets | 2.1 | 2.9 | 6.7 | 6.6 | 8.0 | 19.4 | 18.3 | 18.1 | 19.2 | 18.1 | 18.0 | 17.9 | 1.0 | 0.4 | 8.6 | 1.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 449.0 | 589.3 | 681.1 | 949.6 | 732.8 | 357.0 | 382.4 | 427.0 | 467.7 | 388.4 | 365.6 | 325.1 | 248.2 | 305.9 | 347.9 | 343.7 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | 0.0 | 4.2 | 2.4 | 0.0 | 5.2 | 6.9 | 2.3 | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.2 | 2.1 | 2.6 | 4.1 | 4.1 | 4.5 | 4.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 24.6 | 21.4 | 15.9 | 27.1 | 14.9 | 35.5 | 31.3 | 33.3 | 34.3 | 33.2 | 29.4 | 28.7 | 19.1 | 21.7 | 21.1 | 14.6 | - | - |
| Other Current Liabilities | 2.2 | 1.3 | 1.6 | 1.9 | 1.4 | 1.1 | 3.6 | 3.1 | 2.8 | 2.7 | 5.3 | 2.8 | 4.1 | 2.7 | 4.0 | 4.7 | - | - |
| Total Current Liabilities | 77.8 | 120.4 | 156.1 | 279.1 | 199.8 | 93.4 | 85.5 | 85.4 | 94.6 | 97.1 | 86.0 | 67.0 | 44.9 | 72.6 | 51.1 | 35.3 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1.2 | 1.8 | 2.7 | 4.9 | 10.9 | 15.2 | 19.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 2.5 | 0.6 | - | - | 0.2 | 6.6 | 7.5 | 0.1 | 0.1 | 13.2 | 18.5 | 18.0 | 16.8 | 0.0 | 0.1 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.7 | 0.1 | 4.2 | 3.8 | 5.0 | 8.0 | 4.0 | 8.7 | 9.3 | 7.4 | 4.8 | 0.0 | 0.0 | - | 15.2 | 16.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 126.1 | 170.3 | 213.4 | 498.1 | 435.3 | 202.1 | 218.9 | 208.8 | 230.0 | 236.6 | 224.3 | 194.8 | 87.6 | 96.8 | 98.6 | 97.6 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 123.2 | 218.1 | 232.6 | 160.0 | (22.7) | (154.7) | (141.8) | (84.1) | (67.1) | (104.1) | (112.1) | (116.5) | (84.7) | (32.7) | 9.5 | 5.4 | - | - |
| Accumulated Other Comprehensive Income | (1.6) | (1.4) | (1.4) | (1.4) | (1.3) | (1.3) | (1.2) | (1.5) | (1.2) | (1.2) | (1.2) | (1.1) | (1.0) | (3.1) | (3.4) | (2.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | 0.0 | 0.5 | 0.9 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.0 | - | - | - | - | - |
| Total Stockholders Equity | 322.8 | 419.0 | 467.7 | 451.5 | 294.3 | 154.4 | 162.6 | 217.5 | 237.1 | 151.2 | 140.8 | 129.9 | 160.7 | 209.1 | 249.3 | 246.0 | 246.1 | 234.0 |
| Total Equity | 322.8 | 419.0 | 473.4 | 457.2 | 297.5 | 154.9 | 163.5 | 218.2 | 237.7 | 151.8 | 141.3 | 130.3 | 160.7 | 209.1 | 249.3 | 246.0 | 246.1 | 234.0 |
| - |
| - |
| Net debt | - | - | - | 147.1 | 184.9 | 56.7 | - | 67.2 | 73.6 | 66.4 | - | - | - | - | - | - | - | - |
| Working Capital | 215.8 | 214.6 | 260.8 | 398.3 | 308.5 | 89.7 | 97.9 | 109.5 | 114.3 | 108.5 | 72.7 | 64.2 | 39.0 | 66.2 | 58.5 | 67.5 | - | - |
| Book Value | 322.8 | 419.0 | 467.7 | 451.5 | 294.3 | 154.4 | 162.6 | 217.5 | 237.1 | 151.2 | 140.8 | 129.9 | 160.7 | 209.1 | 249.3 | 246.0 | 246.1 | 234.0 |
| Tangible Book Value | 231.4 | 241.7 | 277.8 | 243.5 | 126.5 | 28.6 | 16.6 | 40.9 | 31.8 | (0.6) | (37.2) | 5.4 | 57.2 | 131.9 | 84.8 | 78.0 | - | - |
| 0.3 |
| 1.2 |
| 1.0 |
| 0.8 |
| 18.1 |
| 13.5 |
| 1.6 |
| 3.4 |
| 6.2 |
| 12.6 |
| 1.0 |
| 9.5 |
| 24.8 |
| 18.3 |
| 16.0 |
| 28.1 |
| 32.6 |
| 32.6 |
| 25.5 |
| 10.8 |
| 33.9 |
| 13.4 |
| 20.6 |
| 26.7 |
| 10.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 105.6 | 108.7 | 99.1 | 81.2 | 80.7 | 81.6 | 64.0 | 69.6 | 5.2 | 17.1 | 14.3 | 0.7 | 0.3 | 3.6 | 30.3 | 0.3 | 1.2 | 1.0 | 0.8 | 18.1 | 13.5 | 1.6 | 3.4 | 6.2 | 12.6 | 1.0 | 9.5 | 24.8 | 18.3 | 16.0 | 28.1 | 32.6 | 32.6 | 25.5 | 10.8 | 33.9 | 13.4 | 20.6 | 26.7 | 10.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 176.6 | 167.5 | 180.2 | 201.7 | 219.8 | 223.2 | 245.0 | 242.3 | 357.5 | 372.4 | 410.4 | 484.9 | 627.1 | 641.6 | 610.9 | 701.9 | 677.4 | 493.9 | 301.0 | 256.5 | 245.5 | 170.0 | 168.8 | 156.1 | 164.8 | 169.5 | 170.3 | 150.5 | 154.8 | 166.1 | 167.2 | 162.4 | 160.3 | 173.6 | 181.6 | 155.9 | 161.8 | 173.6 | 147.2 | 144.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 7.4 | 7.6 | 5.3 | 8.0 | 8.3 | 7.8 | 4.6 | 6.2 | 7.6 | 7.7 | 4.8 | 6.8 | 10.9 | 11.1 | 4.0 | 6.8 | 7.7 | 7.6 | ||||||||||||||||||||||
| Other Current Assets | 1.3 | 1.3 | 1.1 | 1.4 | 1.2 | 2.6 | 0.8 | 1.8 | 1.9 | 2.0 | 2.7 | 1.4 | 1.3 | 1.0 | 8.6 | 3.6 | 0.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 298.3 | 293.6 | 295.1 | 309.1 | 325.2 | 335.0 | 336.6 | 337.8 | 387.3 | 416.9 | 445.2 | 505.6 | 648.6 | 677.4 | 660.0 | 718.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 27.8 | 26.0 | 25.5 | 23.7 | 21.8 | 19.3 | 20.8 | 18.9 | 17.1 | 15.8 | 19.8 | 20.4 | 19.0 | 17.7 | 19.8 | 19.2 | 18.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 27.3 | 27.8 | 28.3 | 28.2 | 28.1 | 28.9 | 29.0 | 29.0 | 28.2 | 27.3 | 26.3 | 24.8 | 23.1 | 19.7 | 18.6 | 18.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 63.8 | 63.8 | 135.1 | 135.1 | 135.1 | 135.1 | 135.4 | 135.4 | 135.4 | 135.4 | 135.4 | 137.0 | 141.5 | 163.3 | 113.4 | 113.4 | 119.5 | 119.5 | ||||||||||||||||||||||
| Intangible Assets | 25.8 | 27.6 | 35.5 | 37.7 | 40.0 | 42.2 | 46.5 | 49.0 | 51.7 | 54.5 | 57.3 | 60.2 | 63.1 | 44.7 | 40.8 | 42.9 | 40.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1.8 | 2.2 | 1.9 | 2.0 | 2.2 | 2.5 | 2.7 | 2.6 | 1.8 | 2.6 | 2.6 | 2.3 | 2.5 | 3.3 | 3.2 | 5.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | 9.5 | 8.2 | 8.8 | 8.1 | 9.0 | 10.1 | 6.8 | 6.0 | 6.5 | 7.6 | 7.7 | 7.1 | 8.8 | 8.1 | 9.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 1.8 | 2.1 | 5.2 | 5.3 | 5.3 | 5.8 | 6.7 | 6.7 | 6.8 | 6.7 | 6.6 | 11.6 | 11.2 | 6.6 | 11.0 | 27.1 | 26.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 451.1 | 449.0 | 538.2 | 553.8 | 576.2 | 589.3 | 597.4 | 602.9 | 648.4 | 681.1 | 707.7 | 771.1 | 920.5 | 949.6 | 882.5 | 939.0 | 916.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.8 | 4.2 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.0 | 1.2 | 0.8 | 1.3 | 1.7 | 2.1 | 2.1 | 2.1 | 2.4 | 2.6 | 2.8 | 3.3 | 3.6 | 4.1 | 4.5 | 4.1 | ||||||||||||||||||||||||
| Accrued Expenses | 39.5 | 28.4 | 41.9 | 45.3 | 50.1 | 47.6 | 54.3 | 46.6 | 51.6 | 52.3 | 57.4 | 56.0 | 69.7 | 72.6 | 70.9 | 65.4 | 74.7 | 65.6 | ||||||||||||||||||||||
| Other Current Liabilities | 2.5 | 2.2 | 0.5 | 0.6 | 1.0 | 1.3 | 1.8 | 1.6 | 1.5 | 1.6 | 1.7 | 1.4 | 2.3 | 1.9 | 1.8 | 1.8 | 1.1 | |||||||||||||||||||||||
| Total Current Liabilities | 90.6 | 77.8 | 85.5 | 96.2 | 109.0 | 120.4 | 120.7 | 110.1 | 128.4 | 156.1 | 183.6 | 216.0 | 264.9 | 279.1 | 276.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 133.1 | 208.9 | 223.6 | 181.8 | 102.8 | 115.0 | - | 55.8 | - | - | - | - | 70.6 | 70.6 | 75.5 | 77.9 | 83.1 | 90.5 | 92.3 | 92.3 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.1 | 1.2 | 1.4 | 1.5 | 1.6 | 1.8 | 2.3 | 2.7 | 2.1 | 2.7 | 3.0 | 3.2 | 3.8 | 4.9 | 5.5 | 7.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 2.7 | 2.5 | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.2 | 1.7 | 3.6 | 3.4 | 3.2 | 3.6 | 3.6 | 3.8 | 4.0 | 4.2 | 3.9 | 4.0 | 4.1 | 3.8 | 14.4 | 12.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 138.3 | 126.1 | 130.1 | 141.6 | 158.0 | 170.3 | 172.7 | 163.8 | 180.2 | 213.4 | 238.1 | 300.8 | 468.6 | 498.1 | 459.8 | 528.2 | ||||||||||||||||||||||||
| 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 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 118.9 | 123.2 | 206.1 | 210.9 | 217.6 | 218.1 | 221.8 | 225.0 | 241.0 | 232.6 | 229.3 | 216.5 | 195.2 | 160.0 | 126.9 | 92.1 | 39.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.7) | (1.6) | (1.5) | (1.4) | (1.4) | (1.4) | (1.4) | (1.4) | (1.4) | (1.4) | (1.4) | (1.4) | (1.4) | (1.4) | (1.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 312.8 | 322.8 | 408.1 | 412.2 | 418.2 | 419.0 | 424.7 | 433.3 | 462.4 | 467.7 | 463.9 | 464.6 | 451.9 | 451.5 | 422.7 | 410.8 | 356.1 | |||||||||||||||||||||||
| Total Equity | 312.8 | 322.8 | 408.1 | 412.2 | 418.2 | 419.0 | 424.7 | 433.3 | 462.4 | 467.7 | 463.9 | 464.6 | 451.9 | 451.5 | 422.7 | 410.8 | 356.1 | 297.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 133.1 | 208.9 | 225.4 | 185.9 | 106.2 | 118.4 | - | 58.3 | - | - | - | - | 70.6 | 70.6 | 75.5 | 83.2 | 90.6 | 96.7 | 97.9 | 99.1 | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 102.8 | 208.6 | 224.2 | 184.9 | 105.3 | |||||||||||||||||||||
| Working Capital | 207.7 | 215.8 | 209.6 | 212.9 | 216.2 | 214.6 | 215.9 | 227.6 | 258.9 | 260.8 | 261.7 | 289.6 | 383.7 | 398.3 | 383.2 | 449.7 | 409.1 | 308.5 | ||||||||||||||||||||||
| Book Value | 312.8 | 322.8 | 408.1 | 412.2 | 418.2 | 419.0 | 424.7 | 433.3 | 462.4 | 467.7 | 463.9 | 464.6 | 451.9 | 451.5 | 422.7 | 410.8 | 356.1 | 294.3 | ||||||||||||||||||||||
| Tangible Book Value | 223.2 | 231.4 | 237.6 | 239.4 | 243.2 | 241.7 | 242.8 | 248.9 | 275.3 | 277.8 | 271.2 | 267.4 | 247.3 | 243.5 | 268.5 | 254.6 | 196.0 | |||||||||||||||||||||||
| 3.4 |
| 5.2 |
| 5.4 |
| 5.5 |
| 3.3 |
| 5.3 |
| 6.4 |
| 6.1 |
| 3.8 |
| 5.7 |
| 4.8 |
| 6.2 |
| 5.9 |
| 6.4 |
| 6.1 |
| 5.3 |
| 5.1 |
| 6.2 |
| 5.7 |
| 6.1 |
| 5.3 |
| 5.1 |
| 0.6 |
| 3.3 |
| 0.9 |
| 0.6 |
| 1.4 |
| 2.0 |
| 2.0 |
| 1.7 |
| 1.7 |
| 1.5 |
| 1.7 |
| 1.6 |
| 2.4 |
| 1.8 |
| 1.2 |
| 1.1 |
| 1.0 |
| 1.7 |
| 1.2 |
| 1.9 |
| 2.2 |
| 1.6 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 692.3 |
| 508.3 |
| 313.3 |
| 285.4 |
| 269.7 |
| 183.1 |
| 182.4 |
| 174.6 |
| 190.6 |
| 183.4 |
| 189.7 |
| 187.2 |
| 186.5 |
| 194.9 |
| 206.2 |
| 205.7 |
| 203.5 |
| 208.9 |
| 202.0 |
| 200.5 |
| 186.1 |
| 205.6 |
| 183.4 |
| 164.4 |
| 17.7 |
| 18.2 |
| 18.3 |
| 17.8 |
| 17.0 |
| 22.1 |
| 21.4 |
| 24.1 |
| 23.3 |
| 34.6 |
| 35.6 |
| 34.6 |
| 33.5 |
| 33.8 |
| 33.0 |
| 31.8 |
| 30.7 |
| 46.4 |
| 45.4 |
| 44.2 |
| 43.1 |
| 42.2 |
| 41.2 |
| 16.7 |
| 15.8 |
| 14.9 |
| 13.6 |
| 13.0 |
| 12.4 |
| 12.4 |
| 12.0 |
| 12.0 |
| 11.8 |
| 12.0 |
| 12.9 |
| 13.6 |
| 13.6 |
| 13.4 |
| 14.1 |
| 14.0 |
| 14.1 |
| 14.1 |
| 13.9 |
| 12.8 |
| 12.8 |
| 12.4 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.0 |
| 128.0 |
| 90.9 |
| 90.9 |
| 90.9 |
| 90.9 |
| 101.1 |
| 101.1 |
| 101.1 |
| 101.2 |
| 101.1 |
| 101.1 |
| 117.6 |
| 117.6 |
| 117.6 |
| 117.6 |
| 123.2 |
| 79.6 |
| 79.6 |
| 79.6 |
| 77.4 |
| 77.4 |
| 42.3 |
| 44.1 |
| 31.9 |
| 33.3 |
| 34.8 |
| 36.3 |
| 39.0 |
| 42.5 |
| 45.0 |
| 48.7 |
| 56.7 |
| 73.7 |
| 75.6 |
| 82.3 |
| 84.1 |
| 85.9 |
| 87.7 |
| 98.2 |
| 70.1 |
| 71.2 |
| 72.2 |
| 72.4 |
| 73.5 |
| 5.4 |
| 7.5 |
| 8.1 |
| 8.6 |
| 9.8 |
| 10.4 |
| 10.5 |
| 11.6 |
| 16.3 |
| 17.0 |
| 17.8 |
| 20.3 |
| 21.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.2 |
| 18.4 |
| 19.5 |
| 20.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 21.2 |
| 20.3 |
| 19.6 |
| 19.4 |
| 19.4 |
| 18.3 |
| 18.7 |
| 18.3 |
| 18.9 |
| 18.7 |
| 18.6 |
| 18.1 |
| 20.2 |
| 19.4 |
| 19.4 |
| 19.2 |
| 19.2 |
| 18.4 |
| 18.7 |
| 18.1 |
| 18.1 |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 732.8 |
| 520.4 |
| 493.6 |
| 442.4 |
| 357.0 |
| 357.8 |
| 352.2 |
| 387.0 |
| 382.4 |
| 394.0 |
| 397.0 |
| 441.4 |
| 427.0 |
| 456.9 |
| 459.2 |
| 459.8 |
| 467.7 |
| 456.7 |
| 382.5 |
| 368.4 |
| 388.4 |
| 364.7 |
| 344.4 |
| 3.4 |
| 3.4 |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 5.2 |
| 7.5 |
| 6.3 |
| 5.6 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 4.1 |
| 4.4 |
| 4.4 |
| 4.8 |
| 4.5 |
| 4.7 |
| 4.9 |
| 5.0 |
| 4.9 |
| 4.9 |
| 5.1 |
| 5.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.9 |
| 52.2 |
| 53.4 |
| 35.5 |
| 40.0 |
| 36.3 |
| 37.2 |
| 31.3 |
| 34.7 |
| 34.6 |
| 31.7 |
| 33.3 |
| 31.7 |
| 32.6 |
| 31.6 |
| 34.3 |
| 32.0 |
| 31.1 |
| 28.7 |
| 33.2 |
| 30.7 |
| 29.0 |
| 1.4 |
| 1.5 |
| 0.9 |
| 3.7 |
| 1.1 |
| 3.4 |
| 3.4 |
| 5.7 |
| 3.6 |
| 3.6 |
| 4.3 |
| 4.9 |
| 3.1 |
| 2.6 |
| 2.9 |
| 3.6 |
| 2.8 |
| 7.1 |
| 6.1 |
| 4.5 |
| 5.0 |
| 6.4 |
| 4.7 |
| 268.7 |
| 283.2 |
| 199.8 |
| 144.7 |
| 122.1 |
| 121.7 |
| 93.4 |
| 96.7 |
| 98.8 |
| 99.0 |
| 85.5 |
| 93.5 |
| 94.1 |
| 89.8 |
| 85.4 |
| 92.0 |
| 88.4 |
| 87.6 |
| 94.6 |
| 94.2 |
| 89.6 |
| 79.9 |
| 97.1 |
| 84.7 |
| 73.9 |
| 9.7 |
| 10.9 |
| 12.3 |
| 13.5 |
| 14.0 |
| 15.2 |
| 15.8 |
| 16.8 |
| 18.0 |
| 19.1 |
| 20.1 |
| 21.4 |
| 22.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 9.4 |
| 9.5 |
| 6.9 |
| 6.6 |
| 6.9 |
| 6.9 |
| 7.6 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.8 |
| 14.4 |
| 13.8 |
| 13.2 |
| 12.6 |
| 12.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| 13.8 |
| 5.6 |
| 5.9 |
| 5.5 |
| 8.0 |
| 7.9 |
| 6.6 |
| 6.0 |
| 4.0 |
| 8.7 |
| 8.5 |
| 3.0 |
| 16.1 |
| 8.8 |
| 8.9 |
| 9.0 |
| 9.3 |
| 7.7 |
| 8.1 |
| 7.6 |
| 7.4 |
| 5.0 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 560.4 |
| 435.3 |
| 303.6 |
| 301.5 |
| 268.7 |
| 202.1 |
| 208.9 |
| 203.1 |
| 225.6 |
| 218.9 |
| 230.3 |
| 232.3 |
| 225.4 |
| 208.8 |
| 219.7 |
| 222.3 |
| 223.7 |
| 230.0 |
| 247.3 |
| 180.8 |
| 172.5 |
| 236.6 |
| 205.5 |
| 200.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (22.7) |
| (100.3) |
| (123.7) |
| (135.3) |
| (154.7) |
| (159.3) |
| (158.0) |
| (143.9) |
| (141.8) |
| (140.6) |
| (137.5) |
| (85.8) |
| (84.1) |
| (64.4) |
| (63.9) |
| (65.3) |
| (67.1) |
| (95.1) |
| (101.8) |
| (106.6) |
| (104.1) |
| (96.2) |
| (110.3) |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.2) |
| (1.2) |
| (2.3) |
| (1.7) |
| (1.5) |
| (1.0) |
| (1.2) |
| (1.6) |
| (1.2) |
| (1.2) |
| (1.2) |
| (1.2) |
| (1.2) |
| (1.2) |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.6 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 294.3 |
| 216.8 |
| 191.6 |
| 173.1 |
| 154.4 |
| 148.4 |
| 148.6 |
| 160.8 |
| 162.6 |
| 162.9 |
| 164.0 |
| 215.3 |
| 217.5 |
| 236.6 |
| 236.3 |
| 235.5 |
| 237.1 |
| 208.7 |
| 201.0 |
| 195.3 |
| 151.2 |
| 158.7 |
| 143.8 |
| 216.8 |
| 192.1 |
| 173.7 |
| 154.9 |
| 148.9 |
| 149.1 |
| 161.4 |
| 163.5 |
| 163.6 |
| 164.7 |
| 216.0 |
| 218.2 |
| 237.3 |
| 236.9 |
| 236.1 |
| 237.7 |
| 209.3 |
| 201.6 |
| 195.9 |
| 151.8 |
| 159.2 |
| 144.3 |
| 100.3 |
| - |
| 56.7 |
| - |
| - |
| - |
| - |
| 61.1 |
| 45.8 |
| 57.2 |
| 67.2 |
| 62.5 |
| 64.2 |
| 65.3 |
| 73.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.6 |
| 163.3 |
| 148.1 |
| 89.7 |
| 85.8 |
| 75.8 |
| 91.6 |
| 97.9 |
| 96.2 |
| 93.1 |
| 96.7 |
| 109.5 |
| 114.3 |
| 117.3 |
| 115.8 |
| 114.3 |
| 107.8 |
| 110.9 |
| 106.2 |
| 108.5 |
| 98.7 |
| 90.5 |
| 216.8 |
| 191.6 |
| 173.1 |
| 154.4 |
| 148.4 |
| 148.6 |
| 160.8 |
| 162.6 |
| 162.9 |
| 164.0 |
| 215.3 |
| 217.5 |
| 236.6 |
| 236.3 |
| 235.5 |
| 237.1 |
| 208.7 |
| 201.0 |
| 195.3 |
| 151.2 |
| 158.7 |
| 143.8 |
| 132.4 |
| 59.7 |
| 31.8 |
| 48.9 |
| 28.6 |
| 21.2 |
| 18.7 |
| 17.2 |
| 16.6 |
| 13.1 |
| 6.1 |
| 40.5 |
| 40.9 |
| 36.7 |
| 34.6 |
| 32.0 |
| 31.8 |
| (12.7) |
| 51.2 |
| 44.5 |
| (0.6) |
| 8.9 |
| (7.1) |