| (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 | 15.0 | 5.1 | 9.1 | 10.1 | 20.3 | 20.0 | 20.9 | 10.0 | 30.0 | 26.7 | 24.5 | 19.8 | 31.7 | 19.7 | 29.9 | |||||||||||||||||||||||||
| (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 | 5.1 | 20.0 | 26.7 | 19.7 | 40.0 | - | 15.4 | 23.6 | 38.3 | 26.0 | 33.1 | 7.7 | 9.6 | 12.7 | 15.1 | 7.8 | 7.3 | 10.2 |
| Restricted Cash | - | - | - | - | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | 0.0 | 29.7 | 66.0 | 75.9 | - | 5.1 | 0.6 | 21.9 | 18.4 | 49.1 | 42.0 | 48.6 | 42.8 | 22.6 | 32.6 | - | |
| Cash And Short Term Investments | 5.1 | 20.0 | 56.3 | 85.6 | 115.9 | - | 20.5 | 24.3 | 60.2 | 44.5 | 82.2 | 49.7 | 58.2 | 55.5 | 37.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 0.0 | 3.3 | 2.8 | 3.0 | 3.2 | - | 3.2 | 2.9 | 3.1 | 2.5 | 2.1 | 2.0 | 1.5 | 0.9 | 0.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 0.9 | 1.2 | 2.4 | 3.1 | 2.7 | - | 2.2 | 2.3 | 2.3 | 2.2 | 2.2 | 2.3 | 2.4 | 2.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 5.6 | 3.0 | 3.2 | 3.2 | 6.4 | - | 4.5 | 2.9 | 5.4 | 5.9 | 4.2 | 2.3 | 2.0 | 2.5 | 2.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | 0.9 | 0.0 | 28.6 | 35.7 | 14.9 | 19.6 | 22.6 | 27.9 | 29.8 | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.0 | 0.9 | - | 0.3 | 0.3 | 0.3 | 1.4 | 1.3 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 0.0 | 7.6 | 8.5 | - | 0.0 | 0.9 | 0.0 | 35.5 | 41.6 | 19.9 | 24.2 | 28.3 | 30.6 | 29.8 | - | - | ||
| 34.0 |
| 18.5 |
| 40.0 |
| 53.0 |
| 75.0 |
| 111.0 |
| - |
| 23.6 |
| 23.6 |
| 12.5 |
| 15.4 |
| 21.4 |
| 27.2 |
| 42.8 |
| 23.6 |
| 25.6 |
| 30.5 |
| 24.7 |
| 38.3 |
| 49.8 |
| 26.7 |
| 42.4 |
| 26.0 |
| 20.7 |
| 8.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 0.0 | 18.4 | 10.8 | 29.7 | 44.0 | 43.7 | 40.1 | 66.0 | 68.8 | 73.2 | 102.2 | 75.9 | 75.9 | 77.5 | 45.4 | - | 0.0 | 0.2 | 0.2 | 0.2 | 6.7 | 8.1 | 0.0 | 0.6 | 5.3 | 10.0 | 23.7 | 21.9 | 19.4 | 24.4 | 18.4 | 18.4 | 32.7 | 53.0 |
| Cash And Short Term Investments | 15.0 | 5.1 | 9.1 | 10.1 | 20.3 | 20.0 | 20.9 | 28.4 | 40.7 | 56.3 | 68.5 | 63.5 | 71.8 | 85.6 | 98.7 | 107.2 | 120.7 | 115.9 | 128.9 | 152.6 | 156.4 | - | 23.6 | 23.8 | 12.7 | 15.6 | 28.1 | 35.3 | 42.8 | 24.3 | 30.8 | 40.4 | 48.5 | 60.2 | 69.2 | 51.0 | 60.8 | 44.5 | 53.4 | 61.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | 3.2 | 2.8 | 2.3 | 3.3 | 3.0 | 2.5 | 2.2 | 2.8 | 2.8 | 2.4 | 2.3 | 3.0 | 2.9 | 2.4 | 2.1 | 3.2 | 3.0 | 2.4 | 2.2 | - | 2.7 | 2.5 | 2.5 | 3.2 | 2.9 | 2.1 | 1.8 | 2.9 | 2.9 | 2.5 | 2.5 | 3.1 | 2.5 | 2.2 | 2.2 | 2.5 | 1.9 | 1.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 1.6 | 1.9 | 1.6 | 1.5 | 2.2 | 3.0 | 3.1 | 3.6 | 3.2 | 1.8 | 2.1 | 2.0 | 3.9 | 3.5 | 4.1 | 3.8 | 3.4 | 3.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 16.6 | 6.9 | 13.9 | 14.4 | 24.8 | 26.4 | 26.9 | 34.5 | 46.1 | 60.9 | 73.4 | 67.9 | 78.0 | 92.1 | 105.7 | 113.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.7 | 0.8 | 0.8 | 0.5 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1.6 | 1.9 | 2.2 | 2.5 | 2.9 | 3.2 | 3.5 | 3.8 | 2.7 | 3.1 | 3.4 | 3.7 | 4.1 | 4.4 | 4.7 | 5.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1.9 | 1.6 | 1.9 | 2.6 | 2.0 | 2.0 | 2.3 | 2.3 | 3.4 | 3.4 | 3.1 | 2.5 | 2.2 | 2.0 | 2.0 | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 29.7 | 20.0 | 27.6 | 29.2 | 39.3 | 41.3 | 42.5 | 50.4 | 62.0 | 77.3 | 90.0 | 84.3 | 94.5 | 108.8 | 122.9 | 128.8 | 140.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 6.7 | 5.6 | 4.4 | 4.1 | 5.1 | 3.0 | 3.8 | 2.4 | 3.6 | 3.2 | 5.2 | 2.7 | 2.6 | 3.2 | 5.8 | 5.5 | 4.3 | 6.4 | 3.5 | 4.1 | 3.4 | - | 4.3 | 5.0 | 4.3 | 4.5 | 2.5 | 2.2 | 2.3 | 2.9 | 3.0 | 4.3 | 5.1 | 5.4 | 6.5 | 8.2 | 5.9 | 5.9 | 5.1 | 3.9 |
| Short Term Debt | - | - | 7.0 | 7.4 | 7.2 | 7.6 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | ||||||||||||||||||||||||
| Accrued Expenses | 7.0 | 7.3 | 7.3 | 6.7 | 6.5 | 7.1 | 8.1 | 6.7 | 6.3 | 9.0 | 7.2 | 5.8 | 4.2 | 5.7 | 6.9 | 5.6 | 4.6 | 6.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 15.0 | 14.1 | 19.9 | 19.4 | 20.1 | 19.0 | 22.0 | 19.4 | 11.3 | 22.0 | 13.7 | 9.7 | 8.1 | 10.0 | 13.7 | 12.2 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.9 | 0.7 | 0.4 | - | 0.0 | 0.0 | 0.0 | 0.0 | 28.6 | 30.2 | 31.5 | 32.5 | 35.7 | 37.8 | 40.0 | 41.3 | 14.9 | 15.8 | 16.5 |
| Operating Lease Liabilities Non-Current | 0.1 | 0.4 | 0.7 | 1.0 | 1.3 | 1.6 | 2.0 | 2.3 | 1.1 | 1.5 | 1.8 | 2.2 | 2.5 | 2.8 | 3.1 | 3.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 17.0 | 14.5 | 42.3 | 43.2 | 45.9 | 47.3 | 51.2 | 51.1 | 52.6 | 57.6 | 60.4 | 58.1 | 58.0 | 62.3 | 67.1 | 66.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 1.0 | 1.0 | 0.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | - | 0.6 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 1.7 | 0.3 | 1.7 | 1.5 | 1.4 | 1.4 | 1.4 | 1.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,271.6) | (1,247.4) | (1,266.7) | (1,259.0) | (1,250.4) | (1,239.8) | (1,230.2) | (1,220.1) | (1,208.3) | (1,196.4) | (1,184.7) | (1,172.5) | (1,160.6) | (1,149.0) | (1,137.7) | (1,124.4) | (1,108.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | 0.0 | 0.0 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | (0.2) | (0.5) | (0.6) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 12.7 | 5.5 | (14.7) | (14.0) | (6.6) | (6.0) | (8.7) | (0.7) | 9.5 | 19.7 | 29.6 | 26.2 | 36.6 | 46.6 | 55.7 | 62.0 | 76.0 | |||||||||||||||||||||||
| Total Equity | 12.7 | 5.5 | (14.7) | (14.0) | (6.6) | (6.0) | (8.7) | (0.7) | 9.5 | 19.7 | 29.6 | 26.2 | 36.6 | 46.6 | 55.7 | 62.0 | 76.0 | 90.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 7.0 | 7.4 | 7.2 | 7.6 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.9 | 0.9 | 0.9 | 0.9 | - | 0.0 | 0.0 | 0.0 | 0.0 | 35.5 | 37.1 | 38.5 | 39.7 | 41.6 | 42.9 | 43.9 | 44.8 | 19.9 | 20.9 | 22.0 |
| Net debt | - | - | (2.1) | (2.8) | (13.0) | (12.4) | - | - | - | - | - | - | - | - | - | - | - | - | (128.9) | |||||||||||||||||||||
| Working Capital | 1.6 | (7.2) | (6.0) | (5.0) | 4.7 | 7.4 | 4.9 | 15.2 | 34.8 | 38.9 | 59.7 | 58.2 | 69.9 | 82.1 | 92.0 | 101.2 | 116.4 | 108.9 | ||||||||||||||||||||||
| Book Value | 12.7 | 5.5 | (14.7) | (14.0) | (6.6) | (6.0) | (8.7) | (0.7) | 9.5 | 19.7 | 29.6 | 26.2 | 36.6 | 46.6 | 55.7 | 62.0 | 76.0 | 90.7 | ||||||||||||||||||||||
| Tangible Book Value | 3.7 | (3.5) | (23.7) | (23.0) | (15.6) | (15.0) | (17.7) | (9.7) | 0.5 | 10.7 | 20.6 | 17.2 | 27.6 | 37.6 | 46.8 | 53.1 | 67.0 | |||||||||||||||||||||||
| - |
| 40.4 |
| 7.3 |
| 10.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1.9 | 3.0 | 1.8 | 3.5 | 3.3 | - | 1.1 | 0.8 | 1.0 | 1.3 | 1.2 | 0.5 | 0.5 | 0.4 | 0.7 | 0.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 6.9 | 26.4 | 60.9 | 92.1 | 122.4 | - | 25.0 | 28.0 | 64.3 | 48.2 | 85.5 | 52.2 | 60.2 | 56.9 | 38.5 | 41.1 | - | - |
| 2.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 0.9 | 1.0 | 2.0 | 2.5 | 2.2 | - | 2.1 | 2.0 | 1.9 | 1.8 | 2.0 | 1.9 | 1.9 | 2.1 | 2.4 | - | - | - |
| Property,Plant & Equipment Net | 0.1 | 0.2 | 0.4 | 0.7 | 0.5 | - | 0.2 | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.3 | - | - |
| Long Term Investments | - | - | - | 0.0 | 24.0 | - | 0.0 | - | - | - | - | 0.8 | 10.7 | 3.2 | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | - | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1.9 | 3.2 | 3.1 | 4.4 | 5.7 | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.6 | 2.0 | 3.4 | 2.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 20.0 | 41.3 | 77.3 | 108.8 | 162.3 | - | 35.1 | 37.4 | 73.8 | 57.8 | 95.0 | 62.6 | 80.6 | 69.8 | 48.2 | 50.6 | - | - |
| 2.6 |
| - |
| - |
| Short Term Debt | 0.0 | 7.6 | 8.5 | - | 0.0 | - | 0.0 | 6.9 | 5.9 | 4.9 | 4.6 | 5.7 | 2.6 | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Operating Lease Liabilities Current | 1.2 | 1.3 | 1.3 | 1.1 | 0.7 | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 7.3 | 7.1 | 9.0 | 5.7 | 6.3 | - | 1.9 | 3.5 | 2.8 | 2.7 | 1.9 | 2.0 | 1.9 | 1.5 | 1.4 | 0.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 14.1 | 19.0 | 22.0 | 10.0 | 13.4 | - | 6.5 | 13.3 | 14.1 | 13.5 | 10.8 | 10.1 | 6.6 | 4.0 | 3.8 | 3.5 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.4 | 1.6 | 1.5 | 2.8 | 4.4 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 14.5 | 47.3 | 57.6 | 62.3 | 71.6 | - | 69.0 | 41.9 | 49.8 | 28.5 | 30.5 | 32.8 | 35.4 | 35.5 | 8.3 | 5.1 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 810.0 | 806.7 | 782.8 | 772.0 | 767.8 | - | - |
| Retained Earnings | (1,247.4) | (1,239.8) | (1,196.4) | (1,149.0) | (1,092.3) | - | (1,017.0) | (984.8) | (952.3) | (898.9) | (838.5) | (779.6) | (760.8) | (748.5) | (732.1) | (722.2) | - | - |
| Accumulated Other Comprehensive Income | - | 0.0 | 0.2 | (0.2) | (0.1) | - | 0.0 | 0.0 | (0.0) | (0.0) | 0.0 | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | 0.0 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 0.9 | 0.9 | 0.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 5.5 | (6.0) | 19.7 | 46.6 | 90.7 | - | (33.9) | (4.5) | 24.0 | 29.5 | 64.5 | 29.8 | 45.2 | 34.3 | 39.9 | 45.5 | 33.1 | 37.2 |
| Total Equity | 5.5 | (6.0) | 19.7 | 46.6 | 90.7 | - | (33.9) | (4.5) | 24.0 | 29.5 | 64.5 | 29.8 | 45.2 | 34.3 | 39.9 | 45.5 | 33.1 | 37.2 |
| - |
| - |
| Net debt | (5.1) | (12.4) | (47.8) | - | (115.9) | - | (20.5) | 11.2 | (18.7) | (24.6) | (58.0) | (21.5) | (27.6) | (25.7) | - | - | - | - |
| Working Capital | (7.2) | 7.4 | 38.9 | 82.1 | 108.9 | - | 18.5 | 14.7 | 50.2 | 34.7 | 74.7 | 42.1 | 53.6 | 52.9 | 34.7 | 37.6 | - | - |
| Book Value | 5.5 | (6.0) | 19.7 | 46.6 | 90.7 | - | (33.9) | (4.5) | 24.0 | 29.5 | 64.5 | 29.8 | 45.2 | 34.3 | 39.9 | 45.5 | 33.1 | 37.2 |
| Tangible Book Value | (3.5) | (15.0) | 10.7 | 37.6 | 81.7 | - | (42.9) | (13.5) | 15.0 | 20.5 | 55.5 | 20.8 | 36.2 | 25.3 | 30.9 | 36.5 | - | - |
| 3.1 |
| 1.6 |
| 3.3 |
| - |
| 2.0 |
| 1.0 |
| 1.3 |
| 1.1 |
| 1.6 |
| 0.8 |
| 0.7 |
| 0.8 |
| 1.1 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.2 |
| 1.0 |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.1 |
| 122.4 |
| 135.0 |
| 156.5 |
| 161.9 |
| - |
| 28.3 |
| 27.3 |
| 16.5 |
| 25.0 |
| 32.7 |
| 38.4 |
| 45.4 |
| 28.0 |
| 34.8 |
| 43.7 |
| 51.9 |
| 64.3 |
| 73.0 |
| 54.4 |
| 64.4 |
| 48.2 |
| 56.6 |
| 64.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| - |
| 0.7 |
| 0.7 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 24.0 |
| 20.9 |
| 8.1 |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 9.0 |
| 9.0 |
| - |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 5.7 |
| 6.0 |
| 6.2 |
| 6.4 |
| - |
| 6.9 |
| 7.1 |
| 0.0 |
| 0.1 |
| 0.4 |
| 0.6 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 162.3 |
| 172.1 |
| 181.2 |
| 190.6 |
| - |
| 45.7 |
| 45.0 |
| 26.7 |
| 35.1 |
| 42.2 |
| 48.2 |
| 55.4 |
| 37.4 |
| 44.3 |
| 53.2 |
| 61.4 |
| 73.8 |
| 82.4 |
| 63.8 |
| 73.8 |
| 57.8 |
| 66.2 |
| 74.1 |
| 0.0 |
| 0.0 |
| 0.9 |
| - |
| 0.2 |
| 0.4 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 6.9 |
| 6.9 |
| 7.0 |
| 7.3 |
| 5.9 |
| 5.1 |
| 3.9 |
| 3.5 |
| 4.9 |
| 5.1 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| - |
| 1.8 |
| 1.9 |
| 0.0 |
| 0.2 |
| 0.4 |
| 0.6 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 3.2 |
| 2.1 |
| - |
| 2.7 |
| 2.1 |
| 1.7 |
| 1.9 |
| 1.8 |
| 1.6 |
| 1.4 |
| 3.5 |
| 3.3 |
| 3.3 |
| 2.0 |
| 2.8 |
| 2.5 |
| 2.5 |
| 1.6 |
| 2.7 |
| 2.3 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.7 |
| 13.4 |
| 9.5 |
| 7.9 |
| 7.0 |
| - |
| 9.1 |
| 9.4 |
| 6.0 |
| 6.5 |
| 4.7 |
| 4.4 |
| 4.6 |
| 13.3 |
| 13.2 |
| 14.5 |
| 14.4 |
| 14.1 |
| 14.2 |
| 14.6 |
| 11.0 |
| 13.5 |
| 12.5 |
| 11.3 |
| 2.9 |
| 4.4 |
| 4.5 |
| 4.7 |
| 4.9 |
| - |
| 5.2 |
| 5.3 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.8 |
| 71.6 |
| 69.2 |
| 68.7 |
| 68.7 |
| - |
| 74.3 |
| 75.3 |
| 67.0 |
| 69.0 |
| 68.3 |
| 68.5 |
| 69.2 |
| 41.9 |
| 43.5 |
| 46.1 |
| 46.9 |
| 49.8 |
| 51.9 |
| 54.6 |
| 52.3 |
| 28.5 |
| 28.3 |
| 27.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,092.3) |
| (1,078.7) |
| (1,067.7) |
| (1,056.8) |
| - |
| (1,039.4) |
| (1,033.4) |
| (1,026.7) |
| (1,017.0) |
| (1,008.4) |
| (1,001.9) |
| (994.7) |
| (984.8) |
| (978.9) |
| (971.7) |
| (963.0) |
| (952.3) |
| (944.2) |
| (928.8) |
| (914.7) |
| (898.9) |
| (887.6) |
| (859.3) |
| (0.5) |
| (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 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.7 |
| 102.9 |
| 112.5 |
| 121.9 |
| - |
| (28.6) |
| (30.4) |
| (40.3) |
| (33.9) |
| (26.0) |
| (20.3) |
| (13.7) |
| (4.5) |
| 0.8 |
| 7.1 |
| 14.5 |
| 24.0 |
| 30.4 |
| 9.2 |
| 21.5 |
| 29.3 |
| 37.9 |
| 46.2 |
| 102.9 |
| 112.5 |
| 121.9 |
| - |
| (28.6) |
| (30.4) |
| (40.3) |
| (33.9) |
| (26.0) |
| (20.3) |
| (13.7) |
| (4.5) |
| 0.8 |
| 7.1 |
| 14.5 |
| 24.0 |
| 30.4 |
| 9.2 |
| 21.5 |
| 29.3 |
| 37.9 |
| 46.2 |
| (152.6) |
| (155.5) |
| - |
| (22.7) |
| (22.9) |
| - |
| (15.6) |
| (28.1) |
| (35.3) |
| (42.8) |
| 11.2 |
| 6.3 |
| (1.9) |
| (8.7) |
| (18.7) |
| (26.4) |
| (7.2) |
| (16.0) |
| (24.6) |
| (32.5) |
| (39.7) |
| 125.5 |
| 148.7 |
| 154.9 |
| - |
| 19.2 |
| 17.9 |
| 10.5 |
| 18.5 |
| 28.0 |
| 34.0 |
| 40.8 |
| 14.7 |
| 21.6 |
| 29.2 |
| 37.5 |
| 50.2 |
| 58.8 |
| 39.8 |
| 53.4 |
| 34.7 |
| 44.2 |
| 53.2 |
| 102.9 |
| 112.5 |
| 121.9 |
| - |
| (28.6) |
| (30.4) |
| (40.3) |
| (33.9) |
| (26.0) |
| (20.3) |
| (13.7) |
| (4.5) |
| 0.8 |
| 7.1 |
| 14.5 |
| 24.0 |
| 30.4 |
| 9.2 |
| 21.5 |
| 29.3 |
| 37.9 |
| 46.2 |
| 81.7 |
| 93.9 |
| 103.5 |
| 112.9 |
| - |
| (37.6) |
| (39.4) |
| (49.3) |
| (42.9) |
| (35.0) |
| (29.3) |
| (22.7) |
| (13.5) |
| (8.2) |
| (1.9) |
| 5.5 |
| 15.0 |
| 21.5 |
| 0.2 |
| 12.5 |
| 20.3 |
| 28.9 |
| 37.2 |