| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 38.7 | 39.2 | 39.3 | 39.3 | 39.6 | 40.1 | 42.1 | 41.2 | 41.5 | 41.9 | 42.4 | 42.8 | 43.5 | 43.8 | 43.8 | 43.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | ||||||||||||||||||||||
| Intangible Assets | 0.9 | 0.9 | 1.0 | 1.0 | 1.1 | 1.1 | 1.2 | 1.3 | 1.3 | 1.4 | 1.5 | 1.5 | 1.6 | 1.7 | 1.8 | 1.8 | 1.9 | 2.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 14.4 | 14.0 | 15.0 | 16.9 | 16.6 | 17.7 | 16.9 | 18.8 | 19.3 | 18.7 | 23.4 | 21.9 | 21.0 | 22.0 | 23.6 | 19.7 | 17.2 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,813.7 | 2,768.5 | 2,711.3 | 2,686.4 | 2,612.5 | 2,563.4 | 2,550.9 | 2,492.1 | 2,469.8 | 2,438.5 | 2,421.7 | 2,419.5 | 2,440.3 | 2,332.3 | 2,339.1 | 2,334.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 20.0 | 20.0 | 20.0 | 42.6 | 35.9 | 29.0 | 48.6 | 25.0 | 27.8 | 58.2 | 95.7 | 124.2 | 145.6 | 36.6 | 37.6 | 36.9 | 32.4 | 34.7 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,547.6 | 2,506.1 | 2,457.4 | 2,445.5 | 2,377.3 | 2,336.4 | 2,322.9 | 2,273.0 | 2,252.8 | 2,221.0 | 2,221.3 | 2,216.9 | 2,237.1 | 2,136.1 | 2,153.6 | 2,138.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.2 | 3.2 | 3.2 | 3.2 | 3.3 | 3.3 | 3.3 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.3 | 3.3 | 3.3 | 3.3 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 |
| Additional Paid In Capital | 1.0 | 1.1 | 1.1 | 0.6 | 0.1 | 0.0 | 0.5 | 3.2 | 6.1 | 6.6 | 7.4 | 8.2 | 10.1 | 12.0 | 13.4 | 14.5 | 15.0 | |||||||||||||||||||||||
| Retained Earnings | 273.9 | 268.7 | 263.5 | 257.9 | 251.7 | 247.8 | 243.2 | 239.2 | 235.7 | 233.8 | 230.2 | 225.9 | 221.1 | 217.2 | 208.4 | 203.4 | 198.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (12.6) | (11.2) | (14.4) | (21.3) | (20.3) | (24.6) | (19.5) | (27.1) | (28.7) | (26.7) | (41.1) | (35.4) | (31.9) | (37.0) | (40.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.6 | 0.7 | 0.7 | ||||||||||||||||||||||
| Total Stockholders Equity | 265.5 | 261.8 | 253.3 | 240.3 | 234.6 | 226.4 | 227.3 | 218.5 | 216.3 | 216.9 | 199.8 | 201.9 | 202.6 | 195.6 | 184.8 | 195.7 | 200.6 | |||||||||||||||||||||||
| Total Equity | 266.1 | 262.3 | 253.9 | 240.9 | 235.3 | 227.0 | 228.0 | 219.1 | 216.9 | 217.5 | 200.4 | 202.5 | 203.2 | 196.2 | 185.4 | 196.3 | 201.3 | 211.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 20.0 | 20.0 | 20.0 | 42.6 | 35.9 | 29.0 | 48.6 | 25.0 | 27.8 | 58.2 | 95.7 | 124.2 | 145.6 | 36.6 | 37.6 | 36.9 | 32.4 | 34.7 | 37.0 | 23.6 | 23.9 | 20.5 | 60.5 | 22.6 | 18.4 | 16.4 | 16.9 | 16.8 | 17.0 | 14.9 | 15.0 | 18.8 | 19.7 | 20.6 | 18.7 | 13.2 | 13.6 | 12.4 | 12.0 | 12.9 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 265.5 | 261.8 | 253.3 | 240.3 | 234.6 | 226.4 | 227.3 | 218.5 | 216.3 | 216.9 | 199.8 | 201.9 | 202.6 | 195.6 | 184.8 | 195.7 | 200.6 | 210.3 | ||||||||||||||||||||||
| Tangible Book Value | 239.4 | 235.7 | 227.1 | 214.1 | 208.4 | 200.0 | 200.9 | 192.0 | 189.8 | 190.3 | 173.1 | 175.2 | 175.8 | 168.8 | 157.8 | 168.7 | 173.5 | |||||||||||||||||||||||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | 148.1 | 25.6 | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.4 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 148.1 | 25.6 | - | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 83.4 | 81.6 | 82.3 | 81.2 | 79.4 | 75.6 | 62.0 | 62.0 | 76.4 | 73.9 | 73.6 | 79.3 | 81.0 | 56.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 133.0 | 133.0 | 133.0 | 132.9 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 3.1 | 3.1 | 3.2 | 3.3 | 3.4 | 3.5 | 3.3 | 3.4 | 3.4 | 3.3 | 3.3 | 3.3 | 3.3 | 3.2 | 3.1 | 3.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 20.0 | 29.0 | 58.2 | 36.6 | 34.7 | 20.5 | 16.4 | 14.9 | 20.6 | 12.4 | 12.1 | 14.4 | 144.8 | 142.1 | 140.5 | 143.5 | ||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.0 |
| 44.8 |
| 45.4 |
| 45.5 |
| 45.2 |
| 44.1 |
| 42.8 |
| 39.5 |
| 38.7 |
| 35.3 |
| 35.5 |
| 36.7 |
| 36.9 |
| 37.1 |
| 37.1 |
| 37.2 |
| 36.9 |
| 37.0 |
| 36.1 |
| 35.5 |
| 35.7 |
| 35.8 |
| 36.5 |
| 36.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.2 |
| 25.2 |
| 25.2 |
| 25.2 |
| 25.2 |
| 25.2 |
| 25.2 |
| 14.4 |
| 14.4 |
| 14.4 |
| 14.4 |
| 14.4 |
| 14.4 |
| 14.4 |
| 14.4 |
| 14.4 |
| 14.4 |
| 14.4 |
| 14.4 |
| 14.4 |
| 14.4 |
| 14.4 |
| 2.1 |
| 2.1 |
| 2.2 |
| 2.3 |
| 2.4 |
| 2.5 |
| 2.5 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.5 |
| - |
| 2.8 |
| 3.2 |
| 3.5 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.6 |
| 14.0 |
| 13.8 |
| 13.9 |
| 13.6 |
| 12.4 |
| 12.4 |
| 12.7 |
| 11.2 |
| 11.6 |
| 11.5 |
| 11.8 |
| 12.2 |
| 13.0 |
| 12.7 |
| 12.6 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,301.8 |
| 2,264.5 |
| 2,209.4 |
| 2,168.6 |
| 2,168.6 |
| 2,086.3 |
| 2,080.9 |
| 1,983.2 |
| 1,877.3 |
| 1,657.4 |
| 1,619.4 |
| 1,568.0 |
| 1,549.4 |
| 1,521.4 |
| 1,499.6 |
| 1,535.6 |
| 1,524.9 |
| 1,509.1 |
| 1,484.6 |
| 1,464.1 |
| 1,464.5 |
| 1,452.0 |
| 1,425.0 |
| 1,414.2 |
| 37.0 |
| 23.6 |
| 23.9 |
| 20.5 |
| 60.5 |
| 22.6 |
| 18.4 |
| 16.4 |
| 16.9 |
| 16.8 |
| 17.0 |
| 14.9 |
| 15.0 |
| 18.8 |
| 19.7 |
| 20.6 |
| 18.7 |
| 13.2 |
| 13.6 |
| 12.4 |
| 12.0 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.5 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,100.6 |
| 2,053.5 |
| 2,004.2 |
| 1,966.8 |
| 1,969.9 |
| 1,891.8 |
| 1,891.8 |
| 1,799.9 |
| 1,698.0 |
| 1,492.2 |
| 1,457.3 |
| 1,408.6 |
| 1,394.5 |
| 1,369.5 |
| 1,349.9 |
| 1,389.2 |
| 1,382.2 |
| 1,367.4 |
| 1,337.6 |
| 1,319.2 |
| 1,323.1 |
| 1,312.8 |
| 1,285.3 |
| 1,276.5 |
| 15.2 |
| 15.4 |
| 17.6 |
| 21.6 |
| 21.4 |
| 21.4 |
| 21.1 |
| 20.7 |
| 9.5 |
| 9.3 |
| 10.1 |
| 11.4 |
| 12.8 |
| 13.6 |
| 13.3 |
| 12.9 |
| 12.8 |
| 12.8 |
| 12.4 |
| 12.0 |
| 11.7 |
| 11.5 |
| 11.0 |
| 193.8 |
| 189.3 |
| 183.0 |
| 176.5 |
| 170.8 |
| 164.2 |
| 158.8 |
| 156.4 |
| 154.2 |
| 151.2 |
| 147.6 |
| 143.0 |
| 140.5 |
| 137.9 |
| 134.0 |
| 130.1 |
| 127.4 |
| 131.6 |
| 129.7 |
| 126.7 |
| 125.2 |
| 123.2 |
| 121.1 |
| (25.5) |
| (15.9) |
| (2.1) |
| (3.6) |
| (2.9) |
| (3.6) |
| (2.0) |
| (0.7) |
| (0.6) |
| (2.0) |
| (2.2) |
| (2.2) |
| (2.1) |
| (3.3) |
| (4.7) |
| (5.2) |
| (4.2) |
| (3.7) |
| (1.9) |
| (0.7) |
| (0.6) |
| (0.7) |
| (1.0) |
| 1.7 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 210.3 |
| 204.4 |
| 201.2 |
| 198.1 |
| 193.8 |
| 188.4 |
| 182.7 |
| 178.7 |
| 164.8 |
| 161.6 |
| 158.9 |
| 154.4 |
| 152.0 |
| 149.7 |
| 146.5 |
| 142.7 |
| 141.7 |
| 147.0 |
| 144.9 |
| 141.4 |
| 139.2 |
| 139.8 |
| 137.7 |
| 205.2 |
| 201.8 |
| 198.7 |
| 194.5 |
| 189.1 |
| 183.3 |
| 179.2 |
| 165.3 |
| 162.1 |
| 159.4 |
| 154.9 |
| 152.0 |
| 149.7 |
| 146.5 |
| 142.7 |
| 141.7 |
| 147.0 |
| 144.9 |
| 141.4 |
| 139.2 |
| 139.8 |
| 137.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 204.4 |
| 201.2 |
| 198.1 |
| 193.8 |
| 188.4 |
| 182.7 |
| 178.7 |
| 164.8 |
| 161.6 |
| 158.9 |
| 154.4 |
| 152.0 |
| 149.7 |
| 146.5 |
| 142.7 |
| 141.7 |
| 147.0 |
| 144.9 |
| 141.4 |
| 139.2 |
| 139.8 |
| 137.7 |
| 183.2 |
| 177.2 |
| 173.9 |
| 170.7 |
| 166.3 |
| 160.8 |
| 155.1 |
| 151.0 |
| 149.5 |
| 147.1 |
| 144.4 |
| 140.0 |
| 137.5 |
| 135.2 |
| 132.0 |
| 128.3 |
| 127.3 |
| 132.6 |
| 130.5 |
| 127.0 |
| 124.8 |
| 125.3 |
| 123.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 55.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 44.2 | 41.5 | 40.4 | 37.3 | 34.6 | 31.5 | 26.8 | 24.9 | 39.4 | 38.1 | 37.0 | 42.0 | 42.8 | 29.1 | 27.0 | - | - | - |
| Property,Plant & Equipment Net | 39.2 | 40.1 | 41.9 | 43.8 | 44.8 | 44.1 | 35.3 | 37.1 | 37.0 | 35.8 | 36.5 | 37.3 | 38.2 | 27.1 | 28.5 | 28.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 14.4 | 14.4 | 14.4 | 14.4 | 14.4 | 14.4 | 14.4 | 10.7 | 10.7 | 10.7 | - | - |
| Intangible Assets | 0.9 | 1.1 | 1.4 | 1.7 | 2.0 | 2.3 | 0.9 | 1.1 | 1.6 | 2.3 | 1.6 | - | 3.8 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 2.4 | 2.2 | 2.8 | 2.9 | 3.2 | 2.4 | 2.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 14.0 | 17.7 | 18.7 | 22.0 | 13.6 | 13.6 | 11.2 | 12.2 | 12.1 | 21.5 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,768.5 | 2,563.4 | 2,438.5 | 2,332.3 | 2,264.5 | 2,086.3 | 1,657.4 | 1,521.4 | 1,509.1 | 1,452.0 | 1,405.1 | 1,338.2 | 1,312.5 | 977.0 | 928.1 | 904.1 | - | - |
| - |
| - |
| Short Term Debt | 20.0 | 29.0 | 58.2 | 36.6 | 34.7 | 20.5 | 16.4 | 14.9 | 20.6 | 12.4 | 12.1 | 14.4 | 11.8 | 9.1 | 7.5 | 10.6 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,506.1 | 2,336.4 | 2,221.0 | 2,136.1 | 2,053.5 | 1,891.8 | 1,492.2 | 1,369.5 | 1,367.4 | 1,312.8 | 1,274.0 | 1,214.6 | 1,199.4 | 874.8 | 832.0 | 811.4 | - | - |
| - |
| - |
| Additional Paid In Capital | 1.1 | 0.0 | 6.6 | 12.0 | 15.2 | 21.4 | 9.5 | 12.8 | 12.8 | 11.7 | 10.4 | 9.5 | 10.7 | 5.6 | 13.4 | 22.1 | - | - |
| Retained Earnings | 268.7 | 247.8 | 233.8 | 217.2 | 193.8 | 170.8 | 154.2 | 140.5 | 127.4 | 125.2 | 116.2 | 107.8 | 99.3 | 88.7 | 76.2 | 67.5 | - | - |
| Accumulated Other Comprehensive Income | (11.2) | (24.6) | (26.7) | (37.0) | (2.1) | (2.0) | (2.2) | (4.7) | (1.9) | (1.0) | 1.2 | 3.1 | (0.3) | 4.7 | 3.4 | 0.1 | 1.0 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.5 | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 261.8 | 226.4 | 216.9 | 195.6 | 210.3 | 193.8 | 164.8 | 152.0 | 141.7 | 139.2 | 131.1 | 123.6 | 113.2 | 102.4 | 96.1 | 92.8 | 88.9 | 64.9 |
| Total Equity | 262.3 | 227.0 | 217.5 | 196.2 | 211.0 | 194.5 | 165.3 | 152.0 | 141.7 | 139.2 | 131.1 | 123.6 | 113.2 | 102.4 | 96.1 | 92.8 | 88.9 | 64.9 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | (3.4) | 116.5 | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 261.8 | 226.4 | 216.9 | 195.6 | 210.3 | 193.8 | 164.8 | 152.0 | 141.7 | 139.2 | 131.1 | 123.6 | 113.2 | 102.4 | 96.1 | 92.8 | 88.9 | 64.9 |
| Tangible Book Value | 235.7 | 200.0 | 190.3 | 168.8 | 183.2 | 166.3 | 149.5 | 136.4 | 125.7 | 122.5 | 115.0 | 109.2 | 95.0 | 91.7 | 85.4 | 82.1 | - | - |