| (in millions of USD) | Q1 FY 26 | Q4 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 | 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 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 3.0 | 2.9 | 2.8 | - | 3.7 | 2.1 | 3.0 | 3.2 | 4.2 | 3.7 | 2.7 | 5.4 | 3.0 | 3.8 | 3.6 | |||||||||||||||||||||||||
| (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 | 2.9 | 3.7 | 4.2 | 3.0 | 1.5 | - | 5.4 | - | - | - | 34.1 | 26.8 | 39.4 | 40.0 | 55.2 | 43.0 | 44.9 | 55.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 2.9 | 3.7 | 4.2 | 3.0 | 1.5 | - | 5.4 | - | - | - | 34.1 | 26.8 | 39.4 | 40.0 | 55.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 18.0 | 22.1 | 22.2 | 20.5 | 18.4 | - | 21.2 | - | - | - | 46.4 | 49.0 | 37.8 | 29.0 | 20.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 61.7 | 69.1 | 72.5 | 67.4 | 60.2 | - | 49.3 | - | - | - | 38.7 | 39.7 | 33.1 | 31.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 30.0 | 32.0 | 38.0 | 30.0 | 22.7 | - | 9.4 | - | - | - | 101.0 | 108.0 | 116.5 | 46.0 | 11.0 | 37.0 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.6 | 0.8 | 0.8 | 0.8 | 0.7 | - | 0.7 | - | - | - | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 30.0 | 32.0 | 38.0 | 30.0 | 22.7 | - | 9.4 | - | - | - | 101.0 | 110.5 | 119.0 | 46.0 | 15.0 | 41.0 | ||
| 5.0 |
| 1.5 |
| 3.5 |
| 7.9 |
| 7.3 |
| - |
| 26.8 |
| 27.5 |
| 27.8 |
| 5.4 |
| 4.5 |
| 7.6 |
| 4.7 |
| - |
| 9.5 |
| 16.2 |
| 12.1 |
| 22.1 |
| 23.5 |
| 24.7 |
| 23.0 |
| 29.4 |
| 29.5 |
| 32.5 |
| 34.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3.0 | 2.9 | 2.8 | - | 3.7 | 2.1 | 3.0 | 3.2 | 4.2 | 3.7 | 2.7 | 5.4 | 3.0 | 3.8 | 3.6 | 5.0 | 1.5 | 3.5 | 7.9 | 7.3 | - | 26.8 | 27.5 | 27.8 | 5.4 | 4.5 | 7.6 | 4.7 | - | 9.5 | 16.2 | 12.1 | 22.1 | 23.5 | 24.7 | 23.0 | 29.4 | 29.5 | 32.5 | 34.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 19.1 | 18.0 | 17.7 | - | 22.1 | 19.7 | 22.3 | 31.8 | 22.2 | 18.6 | 19.0 | 25.0 | 20.5 | 18.9 | 18.3 | 22.2 | 18.4 | 15.3 | 13.7 | 23.6 | - | 16.7 | 18.1 | 23.0 | 21.2 | 15.4 | 19.0 | 25.2 | - | 22.0 | 27.4 | 38.8 | 33.1 | 32.3 | 38.3 | 43.1 | 37.9 | 41.2 | 44.1 | 46.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 3.3 | 3.5 | 3.3 | - | 3.6 | 4.0 | 3.7 | 3.0 | 4.2 | 4.8 | 3.6 | 3.8 | 4.3 | 3.9 | 5.7 | 3.6 | 4.2 | 4.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 25.4 | 24.5 | 25.8 | - | 29.7 | 26.0 | 29.3 | 38.0 | 30.9 | 27.1 | 26.5 | 34.2 | 27.8 | 26.6 | 27.7 | 30.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 12.2 | 13.3 | 16.7 | - | 20.4 | 21.9 | 23.2 | 24.5 | 25.3 | 23.4 | 22.1 | 21.9 | 21.3 | 21.4 | 20.9 | 20.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 0.9 | 1.0 | 1.8 | - | 1.8 | 1.9 | 1.9 | 1.7 | 1.9 | 1.9 | 6.1 | 6.0 | 5.6 | 5.3 | 4.2 | 3.9 | 3.8 | |||||||||||||||||||||||
| Goodwill | 122.7 | 120.6 | 120.3 | 128.1 | 128.1 | 128.1 | 128.1 | 128.1 | 128.1 | 128.1 | 128.1 | 128.1 | 128.1 | 128.1 | 128.1 | 128.1 | 128.1 | 128.1 | ||||||||||||||||||||||
| Intangible Assets | 17.2 | 15.5 | 23.8 | - | 23.8 | 23.8 | 23.8 | 23.8 | 23.8 | 23.8 | 23.8 | 23.8 | 23.8 | 23.8 | 23.8 | 23.8 | 23.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4.6 | 4.4 | 6.0 | - | 6.5 | 6.8 | 7.1 | 4.5 | 4.8 | 5.1 | 5.6 | 6.1 | 6.6 | 5.5 | 6.0 | 6.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2.4 | 2.6 | 3.0 | - | 3.6 | 3.8 | 3.9 | 4.1 | 4.1 | 4.0 | 4.2 | 4.0 | 3.9 | 3.4 | 3.2 | 2.1 | 1.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 192.0 | 188.2 | 204.9 | - | 221.4 | 219.4 | 224.4 | 231.9 | 225.2 | 219.7 | 223.7 | 233.0 | 226.7 | 222.8 | 226.2 | 228.4 | 221.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 44.3 | 39.7 | 46.5 | - | 44.9 | 46.1 | 51.7 | 55.0 | 49.5 | 48.3 | 52.8 | 58.1 | 50.1 | 51.5 | 53.4 | 55.8 | 45.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.3 | 1.8 | 1.7 | - | 1.6 | 1.9 | 1.7 | 2.1 | 2.0 | 1.0 | 0.0 | 0.0 | 0.1 | 2.3 | 2.4 | 2.4 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 57.2 | 55.1 | 61.8 | - | 62.7 | 62.6 | 65.6 | 72.9 | 68.9 | 65.1 | 67.0 | 70.8 | 74.1 | 73.8 | 73.4 | 70.7 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 33.0 | 30.0 | 30.0 | - | 32.0 | 32.0 | 35.0 | 41.0 | 38.0 | 40.0 | 43.0 | 46.0 | 30.0 | 30.0 | 30.0 | 32.8 | 22.7 | 17.7 | 15.7 | 19.6 | - | 36.5 | 36.5 | 36.5 | 9.4 | 7.4 | 9.4 | 16.3 | - | 18.5 | 37.5 | 41.5 | 68.4 | 69.9 | 76.8 | 84.8 | 90.7 | 97.6 | 99.5 | 99.4 |
| Operating Lease Liabilities Non-Current | 7.9 | 7.4 | 8.2 | - | 9.0 | 9.2 | 9.5 | 6.0 | 6.5 | 7.0 | 7.5 | 8.0 | 8.4 | 5.3 | 5.8 | 6.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 0.2 | 0.3 | 0.4 | - | 0.5 | 0.8 | 0.6 | 0.7 | 0.5 | 0.5 | 0.7 | 0.8 | 0.7 | 0.8 | 0.8 | 1.0 | 0.9 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.1 | 0.3 | 0.3 | - | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 0.9 | 1.0 | 1.0 | 1.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 99.5 | 93.7 | 102.4 | - | 107.0 | 108.1 | 114.6 | 125.3 | 117.7 | 116.6 | 123.2 | 131.8 | 120.5 | 117.5 | 118.1 | 120.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.8 | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | - | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | - | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
| Additional Paid In Capital | 131.6 | 130.4 | 272.8 | - | 270.1 | 268.1 | 266.3 | 264.0 | 261.8 | 259.5 | 257.3 | 254.5 | 251.6 | 249.1 | 246.6 | 244.1 | 241.9 | |||||||||||||||||||||||
| Retained Earnings | 20.5 | 19.0 | 21.9 | - | 32.5 | 31.5 | 31.7 | 30.7 | 32.2 | 30.1 | 29.1 | 29.2 | 28.4 | 26.1 | 27.0 | 25.5 | 24.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.0) | (0.0) | (0.0) | - | 0.0 | 0.0 | (0.0) | (0.1) | (0.1) | (0.1) | (0.3) | (0.3) | (0.5) | (0.3) | (0.1) | |||||||||||||||||||||||||
| Treasury Stock | 60.1 | 55.4 | 193.0 | - | 189.1 | 189.0 | 188.9 | 188.8 | 187.2 | 187.2 | 186.4 | 182.9 | 174.1 | 170.3 | 166.2 | 162.1 | 150.4 | 144.3 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 92.5 | 94.5 | 102.5 | - | 114.3 | 111.3 | 109.8 | 106.6 | 107.5 | 103.1 | 100.5 | 101.3 | 106.2 | 105.3 | 108.1 | 108.2 | 116.4 | |||||||||||||||||||||||
| Total Equity | 92.5 | 94.5 | 102.5 | - | 114.3 | 111.3 | 109.8 | 106.6 | 107.5 | 103.1 | 100.5 | 101.3 | 106.2 | 105.3 | 108.1 | 108.2 | 116.4 | 120.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 33.0 | 30.0 | 30.0 | - | 32.0 | 32.0 | 35.0 | 41.0 | 38.0 | 40.0 | 43.0 | 46.0 | 30.0 | 30.0 | 30.0 | 32.8 | 22.7 | 17.7 | 15.7 | 19.6 | - | 36.5 | 36.5 | 36.5 | 9.4 | 7.4 | 9.4 | 16.3 | - | 18.5 | 37.5 | 41.5 | 68.4 | 69.9 | 76.8 | 84.8 | 90.7 | 97.6 | 99.5 | 99.4 |
| Net debt | 30.0 | 27.1 | 27.2 | - | 28.3 | 29.9 | 32.0 | 37.8 | 33.8 | 36.3 | 40.3 | 40.6 | 27.0 | 26.2 | 26.4 | 27.8 | 21.2 | 14.2 | ||||||||||||||||||||||
| Working Capital | (31.8) | (30.6) | (36.1) | - | (33.1) | (36.6) | (36.3) | (34.8) | (38.0) | (38.0) | (40.5) | (36.6) | (46.3) | (47.2) | (45.7) | (40.0) | (39.0) | |||||||||||||||||||||||
| Book Value | 92.5 | 94.5 | 102.5 | - | 114.3 | 111.3 | 109.8 | 106.6 | 107.5 | 103.1 | 100.5 | 101.3 | 106.2 | 105.3 | 108.1 | 108.2 | 116.4 | 120.2 | ||||||||||||||||||||||
| Tangible Book Value | (47.5) | (41.6) | (41.6) | - | (37.6) | (40.6) | (42.1) | (45.3) | (44.4) | (48.8) | (51.4) | (50.6) | (45.7) | (46.6) | (43.8) | (43.7) | (35.5) | |||||||||||||||||||||||
| - |
| 43.0 |
| 44.9 |
| 55.1 |
| 16.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 3.5 | 3.6 | 4.2 | 4.3 | 4.2 | - | 4.2 | - | - | - | 3.1 | 4.8 | 3.7 | 3.1 | 2.2 | 1.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 24.5 | 29.7 | 30.9 | 27.8 | 24.5 | - | 33.1 | - | - | - | 88.7 | 84.6 | 84.6 | 75.9 | 83.6 | 68.5 | - | - |
| 24.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 48.4 | 48.7 | 47.2 | 46.1 | 39.6 | - | 29.0 | - | - | - | 22.8 | 23.7 | 14.4 | 20.2 | 15.5 | - | - | - |
| Property,Plant & Equipment Net | 13.3 | 20.4 | 25.3 | 21.3 | 20.6 | - | 20.4 | - | - | - | 15.3 | 16.1 | 18.6 | 11.2 | 8.7 | 5.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 1.0 | 1.8 | 1.9 | 5.6 | 3.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 120.6 | 128.1 | 128.1 | 128.1 | 128.1 | 150.7 | 156.1 | - | 170.8 | - | 198.6 | 239.3 | 230.2 | 202.9 | 176.4 | 176.4 | - | - |
| Intangible Assets | 15.5 | 23.8 | 23.8 | 23.8 | 23.8 | - | 39.0 | - | - | - | 65.3 | 81.3 | 84.9 | 62.8 | - | - | - | - |
| Operating Lease Right Of Use Assets | 4.4 | 6.5 | 4.8 | 6.6 | 6.9 | - | 19.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.6 | 3.6 | 4.1 | 3.9 | 1.9 | - | 2.6 | - | - | - | 0.8 | 0.9 | 0.6 | 0.4 | 0.3 | 0.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 188.2 | 221.4 | 225.2 | 226.7 | 221.6 | - | 278.3 | - | 295.7 | - | 370.5 | 424.0 | 420.6 | 354.2 | 326.4 | 318.7 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 2.5 | 2.5 | 0.0 | 4.0 | 4.0 | - | - |
| Deferred Revenue Current | 39.7 | 44.9 | 49.5 | 50.1 | 45.2 | - | 50.6 | - | - | - | 83.3 | 86.4 | 77.4 | 69.4 | 60.9 | 49.2 | - | - |
| Operating Lease Liabilities Current | 1.8 | 1.6 | 2.0 | 0.1 | 2.4 | - | 3.6 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 55.1 | 62.7 | 68.9 | 74.1 | 63.5 | - | 74.1 | - | - | - | 113.5 | 119.7 | 113.6 | 94.7 | 84.0 | 77.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 7.4 | 9.0 | 6.5 | 8.4 | 7.0 | - | 16.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.3 | 0.5 | 0.5 | 0.7 | 0.9 | - | 1.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.1 | 1.4 | 2.2 | 5.5 | 9.3 | - | 12.8 | - | - | - | 10.8 | 12.2 | 13.6 | 14.4 | 17.2 | 18.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.3 | 0.4 | 0.5 | 0.9 | 1.0 | - | 1.3 | - | - | - | 3.1 | 2.8 | 2.4 | 1.1 | 1.2 | 1.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | 1.0 | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 93.7 | 107.0 | 117.7 | 120.5 | 105.2 | - | 117.1 | - | 163.1 | - | 231.9 | 246.2 | 252.8 | 163.6 | 117.2 | 140.5 | - | - |
| - |
| - |
| Additional Paid In Capital | 130.4 | 270.1 | 261.8 | 251.6 | 241.9 | - | 227.2 | - | - | - | 352.2 | 333.0 | 309.1 | 294.7 | 285.2 | 256.2 | - | - |
| Retained Earnings | 19.0 | 32.5 | 32.2 | 28.4 | 24.2 | - | 84.0 | - | - | - | 49.5 | 60.4 | 32.8 | 16.6 | (21.5) | (55.6) | - | - |
| Accumulated Other Comprehensive Income | (0.0) | 0.0 | (0.1) | (0.5) | (0.1) | - | (29.2) | - | - | - | (20.5) | (13.9) | (6.1) | (9.3) | (12.1) | (12.0) | (10.0) | - |
| Treasury Stock | 55.4 | 189.1 | 187.2 | 174.1 | 150.4 | - | 121.5 | - | - | - | 243.4 | 202.5 | 168.7 | 112.1 | 43.1 | 11.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 94.5 | 114.3 | 107.5 | 106.2 | 116.4 | - | 161.2 | - | 132.6 | 103.9 | 138.6 | 177.8 | 167.8 | 190.6 | 209.2 | 178.2 | 148.6 | 123.5 |
| Total Equity | 94.5 | 114.3 | 107.5 | 106.2 | 116.4 | - | 161.2 | - | 132.6 | 103.9 | 138.6 | 177.8 | 167.8 | 190.6 | 209.2 | 178.2 | 148.6 | 123.5 |
| - |
| - |
| Net debt | 27.1 | 28.3 | 33.8 | 27.0 | 21.2 | - | 4.1 | - | - | - | 67.0 | 83.7 | 79.6 | 6.0 | (40.2) | (2.0) | - | - |
| Working Capital | (30.6) | (33.1) | (38.0) | (46.3) | (39.0) | - | (41.0) | - | - | - | (24.9) | (35.2) | (29.0) | (18.8) | (0.4) | (9.4) | - | - |
| Book Value | 94.5 | 114.3 | 107.5 | 106.2 | 116.4 | - | 161.2 | - | 132.6 | 103.9 | 138.6 | 177.8 | 167.8 | 190.6 | 209.2 | 178.2 | 148.6 | 123.5 |
| Tangible Book Value | (41.6) | (37.6) | (44.4) | (45.7) | (35.5) | - | (33.9) | - | (38.2) | - | (125.3) | (142.8) | (147.3) | (75.1) | 32.9 | 1.8 | - | - |
| 4.0 |
| 3.8 |
| - |
| 3.6 |
| 3.2 |
| 3.8 |
| 4.2 |
| 3.2 |
| 3.1 |
| 6.5 |
| - |
| 7.7 |
| 4.3 |
| 5.1 |
| 4.5 |
| 4.5 |
| 4.9 |
| 3.3 |
| 3.8 |
| 3.4 |
| 3.7 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.5 |
| 23.5 |
| 27.5 |
| 37.8 |
| - |
| 49.6 |
| 51.0 |
| 56.7 |
| 33.1 |
| 24.0 |
| 30.3 |
| 37.1 |
| - |
| 41.5 |
| 49.2 |
| 58.5 |
| 61.9 |
| 61.0 |
| 68.6 |
| 70.2 |
| 72.7 |
| 76.0 |
| 82.0 |
| 88.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.6 |
| 21.2 |
| 22.0 |
| 24.1 |
| - |
| 23.7 |
| 22.3 |
| 21.1 |
| 20.4 |
| 18.9 |
| 17.5 |
| 16.6 |
| - |
| 15.3 |
| 15.6 |
| 16.1 |
| 17.1 |
| 19.3 |
| 18.5 |
| 16.6 |
| 15.7 |
| 15.3 |
| 15.1 |
| 15.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.1 |
| 133.7 |
| 150.7 |
| 131.1 |
| 152.1 |
| 152.3 |
| 156.1 |
| 151.9 |
| 153.8 |
| 155.4 |
| - |
| 156.2 |
| 173.2 |
| 170.8 |
| 176.6 |
| 174.8 |
| 172.4 |
| 171.7 |
| 174.6 |
| 192.0 |
| 196.5 |
| 198.6 |
| 23.8 |
| 23.8 |
| 23.8 |
| - |
| 23.8 |
| 31.8 |
| 31.8 |
| 39.0 |
| 39.0 |
| 39.0 |
| 39.0 |
| - |
| 39.0 |
| 45.4 |
| 45.7 |
| 47.4 |
| 48.0 |
| 48.6 |
| 49.1 |
| 49.8 |
| 60.6 |
| 62.8 |
| 65.3 |
| 6.9 |
| 7.3 |
| 9.8 |
| 15.6 |
| - |
| 17.0 |
| 17.6 |
| 18.4 |
| 19.7 |
| 15.9 |
| 17.1 |
| 17.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.5 |
| 1.8 |
| - |
| 1.4 |
| 1.1 |
| 0.8 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| - |
| 2.5 |
| 4.1 |
| 4.0 |
| 2.6 |
| 2.1 |
| 2.1 |
| 2.1 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 219.2 |
| 223.0 |
| 245.3 |
| - |
| 253.1 |
| 282.3 |
| 287.7 |
| 278.3 |
| 258.7 |
| 267.3 |
| 275.6 |
| - |
| 261.5 |
| 295.0 |
| 295.7 |
| 306.0 |
| 305.6 |
| 310.4 |
| 310.1 |
| 313.8 |
| 344.8 |
| 357.3 |
| 368.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.5 |
| 42.2 |
| 51.8 |
| - |
| 41.4 |
| 46.6 |
| 54.8 |
| 50.6 |
| 50.1 |
| 56.9 |
| 60.0 |
| - |
| 64.2 |
| 75.1 |
| 83.6 |
| 81.8 |
| 86.4 |
| 89.7 |
| 84.6 |
| 82.4 |
| 85.9 |
| 88.8 |
| 83.3 |
| 2.4 |
| 2.1 |
| 2.2 |
| 3.4 |
| - |
| 3.3 |
| 3.2 |
| 3.4 |
| 3.6 |
| 3.8 |
| 4.1 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.5 |
| 60.7 |
| 58.8 |
| 69.0 |
| - |
| 61.6 |
| 65.3 |
| 71.0 |
| 74.1 |
| 71.0 |
| 79.1 |
| 82.5 |
| - |
| 83.7 |
| 93.0 |
| 107.0 |
| 103.7 |
| 107.9 |
| 112.5 |
| 108.3 |
| 105.1 |
| 109.1 |
| 112.8 |
| 113.5 |
| 7.0 |
| 7.6 |
| 8.2 |
| 12.9 |
| - |
| 14.3 |
| 15.0 |
| 15.5 |
| 16.7 |
| 12.7 |
| 13.7 |
| 14.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 1.0 |
| 1.0 |
| - |
| 0.5 |
| 0.5 |
| 0.7 |
| 1.1 |
| 1.0 |
| 1.1 |
| 1.1 |
| - |
| 1.7 |
| 3.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 10.5 |
| 10.4 |
| - |
| 8.4 |
| 9.6 |
| 8.2 |
| 7.9 |
| 8.6 |
| 8.1 |
| 7.9 |
| 9.1 |
| 11.2 |
| 10.9 |
| 10.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.9 |
| 1.9 |
| 2.3 |
| - |
| 2.6 |
| 1.9 |
| 1.2 |
| 1.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.7 |
| 2.9 |
| 2.9 |
| 3.0 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 105.2 |
| 99.0 |
| 95.5 |
| 115.9 |
| - |
| 128.0 |
| 133.0 |
| 138.1 |
| 117.1 |
| 105.4 |
| 116.0 |
| 126.8 |
| - |
| 119.1 |
| 149.9 |
| 163.1 |
| 187.7 |
| 191.8 |
| 202.8 |
| 206.2 |
| 211.4 |
| 224.3 |
| 229.7 |
| 230.3 |
| 239.8 |
| 237.6 |
| 235.3 |
| - |
| 232.2 |
| 230.6 |
| 229.0 |
| 227.2 |
| 225.7 |
| 224.6 |
| 223.0 |
| - |
| 379.6 |
| 378.0 |
| 375.5 |
| 373.2 |
| 371.5 |
| 369.4 |
| 366.2 |
| 363.7 |
| 359.8 |
| 357.0 |
| 352.2 |
| 24.0 |
| 26.4 |
| 56.6 |
| - |
| 52.0 |
| 79.3 |
| 77.4 |
| 84.0 |
| 80.5 |
| 76.1 |
| 73.0 |
| - |
| 67.6 |
| 67.8 |
| 59.8 |
| 48.0 |
| 47.0 |
| 45.1 |
| 44.1 |
| 38.6 |
| 55.4 |
| 50.6 |
| 49.5 |
| (0.1) |
| (0.1) |
| 0.0 |
| 0.0 |
| (28.2) |
| - |
| (30.6) |
| (33.3) |
| (33.1) |
| (29.2) |
| (33.4) |
| (31.5) |
| (29.8) |
| - |
| (28.9) |
| (25.0) |
| (27.3) |
| (27.6) |
| (29.4) |
| (31.7) |
| (32.3) |
| (29.3) |
| (27.1) |
| (21.9) |
| (20.5) |
| 137.3 |
| 135.0 |
| - |
| 129.1 |
| 128.1 |
| 124.5 |
| 121.5 |
| 120.2 |
| 118.6 |
| 118.1 |
| - |
| 276.7 |
| 276.5 |
| 276.2 |
| 276.1 |
| 276.1 |
| 276.1 |
| 275.0 |
| 271.5 |
| 268.5 |
| 258.9 |
| 243.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 120.2 |
| 127.5 |
| 129.4 |
| - |
| 125.1 |
| 149.3 |
| 149.6 |
| 161.2 |
| 153.3 |
| 151.3 |
| 148.8 |
| - |
| 142.4 |
| 145.2 |
| 132.6 |
| 118.3 |
| 113.8 |
| 107.7 |
| 103.9 |
| 102.3 |
| 120.4 |
| 127.6 |
| 138.6 |
| 127.5 |
| 129.4 |
| - |
| 125.1 |
| 149.3 |
| 149.6 |
| 161.2 |
| 153.3 |
| 151.3 |
| 148.8 |
| - |
| 142.4 |
| 145.2 |
| 132.6 |
| 118.3 |
| 113.8 |
| 107.7 |
| 103.9 |
| 102.3 |
| 120.4 |
| 127.6 |
| 138.6 |
| 7.8 |
| 12.3 |
| - |
| 9.7 |
| 9.0 |
| 8.6 |
| 4.1 |
| 2.9 |
| 1.7 |
| 11.6 |
| - |
| 9.0 |
| 21.3 |
| 29.4 |
| 46.3 |
| 46.5 |
| 52.2 |
| 61.8 |
| 61.3 |
| 68.1 |
| 67.1 |
| 65.4 |
| (37.2) |
| (31.3) |
| (31.1) |
| - |
| (12.0) |
| (14.4) |
| (14.3) |
| (41.0) |
| (47.0) |
| (48.8) |
| (45.5) |
| - |
| (42.2) |
| (43.9) |
| (48.4) |
| (41.8) |
| (46.9) |
| (43.9) |
| (38.1) |
| (32.4) |
| (33.1) |
| (30.7) |
| (24.9) |
| 127.5 |
| 129.4 |
| - |
| 125.1 |
| 149.3 |
| 149.6 |
| 161.2 |
| 153.3 |
| 151.3 |
| 148.8 |
| - |
| 142.4 |
| 145.2 |
| 132.6 |
| 118.3 |
| 113.8 |
| 107.7 |
| 103.9 |
| 102.3 |
| 120.4 |
| 127.6 |
| 138.6 |
| (31.7) |
| (24.4) |
| (28.1) |
| - |
| (29.8) |
| (34.6) |
| (34.5) |
| (33.9) |
| (37.7) |
| (41.5) |
| (45.6) |
| - |
| (52.7) |
| (73.5) |
| (83.9) |
| (105.8) |
| (109.0) |
| (113.3) |
| (117.0) |
| (122.1) |
| (132.2) |
| (131.6) |
| (125.3) |