| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 0.1 | 0.3 | 0.2 | 0.2 | 24.1 | 1.4 | 1.8 | 6.4 | 4.9 | 3.4 | 5.6 | 3.9 | 3.4 | 3.1 | 0.8 | 1.2 | 3.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.1 | 0.3 | 0.2 | 0.2 | 24.1 | 1.4 | 1.8 | 6.4 | 4.9 | 3.4 | 5.6 | 3.9 | 3.4 | 3.1 | 0.8 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 38.4 | 49.8 | 59.1 | 40.5 | 33.4 | 32.5 | 23.2 | 10.3 | 11.9 | 6.6 | 3.3 | 12.4 | 11.9 | 13.0 | 11.1 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 7.0 | 10.7 | 9.9 | 9.2 | 8.2 | 8.1 | 7.9 | 2.9 | 2.2 | 1.2 | 0.7 | 0.7 | 0.7 | 0.7 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 12.3 | 13.4 | 12.6 | 11.9 | 16.7 | 14.6 | 10.1 | 3.4 | 5.2 | 4.3 | 0.1 | 0.8 | 1.4 | 0.7 | 2.0 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 120.0 | 137.3 | 155.1 | 20.4 | 44.6 | 60.5 | 53.6 | 7.7 | 19.7 | 23.4 | 0.0 | 0.0 | - | - | - | - | |
| 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 | 128.0 | 149.4 | 172.3 | 20.4 | 44.6 | 67.3 | 53.6 | 7.7 | 19.7 | 23.4 | 0.0 | 0.0 | - | - | - | - | |
| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 0.1 | 0.3 | 0.1 | 0.2 | 0.2 | 0.5 | 0.3 | 0.4 | 0.2 | 0.1 | 0.2 | 0.2 | - | 0.2 | 0.2 | |||||||||||||||||||||||||
| 1.2 |
| 3.0 |
| 11.3 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 4.0 | 2.8 | 3.1 | 2.9 | 4.3 | 3.5 | 1.8 | 0.8 | 0.6 | 0.5 | 0.4 | 0.5 | 0.6 | 0.1 | 0.2 | 0.3 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 42.5 | 53.0 | 62.4 | 43.6 | 61.8 | 37.4 | 26.8 | 17.4 | 17.4 | 10.6 | 10.3 | 16.9 | 16.0 | 16.8 | 12.6 | 13.4 | - |
| 0.6 |
| 3.4 |
| - |
| Accumulated Depreciation | 5.7 | 8.9 | 8.3 | 7.5 | 6.3 | 4.7 | 2.5 | 1.3 | 0.8 | 0.5 | 0.4 | 0.7 | 0.6 | 0.4 | 0.3 | 3.1 | - |
| Property,Plant & Equipment Net | 1.3 | 1.8 | 1.6 | 1.7 | 1.9 | 3.3 | 5.3 | 1.6 | 1.4 | 0.6 | 0.3 | 0.1 | 0.2 | 0.3 | 0.2 | 0.3 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 138.2 | 138.2 | 138.2 | 65.6 | 65.6 | 67.1 | 52.8 | 26.0 | 26.0 | 34.7 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | - |
| Intangible Assets | 91.9 | 108.3 | 124.8 | 40.9 | 47.5 | 52.6 | 41.2 | 13.4 | 15.1 | 42.3 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 8.8 | 6.7 | 9.7 | 16.9 | - | 22.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 7.9 | 6.2 | 3.1 | 0.0 | 0.0 | 0.0 | 2.3 | 4.1 | 9.6 | 11.4 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.1 | 0.2 | 0.2 | 0.3 | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.5 | 0.4 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 290.7 | 314.4 | 339.8 | 169.0 | 197.2 | 183.6 | 129.3 | 62.5 | 69.7 | 65.1 | 28.6 | 30.1 | 25.8 | 26.4 | 21.9 | 25.2 | - |
| 1.9 |
| - |
| Short Term Debt | 8.1 | 12.1 | 17.2 | 0.0 | 0.0 | 6.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | 0.0 | 22.3 | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.9 | 2.7 | 3.5 | 2.2 | 2.3 | 2.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 12.2 | 12.8 | 13.8 | 9.4 | 9.1 | 10.6 | 8.9 | 5.0 | 3.7 | 3.6 | 2.8 | 11.5 | 5.0 | 4.3 | 2.1 | 1.9 | - |
| Other Current Liabilities | 0.3 | 0.4 | 0.6 | 0.0 | - | - | - | - | - | - | - | - | 0.5 | 0.7 | 0.4 | - | - |
| Total Current Liabilities | 42.7 | 53.2 | 64.8 | 38.5 | 66.4 | 48.0 | 29.5 | 15.9 | 21.4 | 14.5 | 5.6 | 16.2 | 18.0 | 18.3 | 16.1 | 16.8 | - |
| - |
| Operating Lease Liabilities Non-Current | 14.0 | 12.8 | 15.9 | 16.5 | 19.4 | 21.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | 0.0 | 1.5 | 1.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.0 | 0.9 | 1.6 | 0.0 | - | 0.0 | 0.6 | 7.2 | 12.4 | 18.8 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | - |
| Total Non-Current Liabilities | 135.0 | 151.0 | 172.6 | 38.4 | 65.2 | 82.2 | 54.2 | 7.2 | - | - | - | - | 0.0 | 0.4 | 0.2 | 0.0 | - |
| Total Liabilities | 177.7 | 204.2 | 237.4 | 77.0 | 131.6 | 130.1 | 83.7 | 23.1 | 33.9 | 33.3 | 5.8 | 16.2 | 18.0 | 18.7 | 16.4 | 16.9 | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 11.2 | 9.8 | 2.5 | 1.0 | (22.3) | (32.4) | (39.6) | (44.9) | (46.8) | (50.1) | (53.5) | (62.2) | (67.6) | (67.4) | (65.4) | (61.1) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 113.0 | 110.1 | 102.4 | 92.1 | 65.6 | 53.4 | 45.6 | 39.4 | 35.9 | 31.8 | 22.9 | 13.8 | 7.8 | 7.8 | 5.6 | 8.4 | 13.8 |
| Total Equity | 113.0 | 110.1 | 102.4 | 92.1 | 65.6 | 53.4 | 45.6 | 39.4 | 35.9 | 31.8 | 22.9 | 13.8 | 7.8 | 7.8 | 5.6 | 8.4 | 13.8 |
| - |
| Net debt | 127.9 | 149.0 | 172.1 | 20.2 | 20.6 | 65.9 | 51.8 | 1.4 | 14.8 | 20.0 | (5.6) | (3.9) | - | - | - | - | - |
| Working Capital | (0.1) | (0.3) | (2.4) | 5.1 | (4.6) | (10.6) | (2.6) | 1.5 | (4.0) | (3.9) | 4.6 | 0.7 | (2.0) | (1.5) | (3.6) | (3.5) | - |
| Book Value | 113.0 | 110.1 | 102.4 | 92.1 | 65.6 | 53.4 | 45.6 | 39.4 | 35.9 | 31.8 | 22.9 | 13.8 | 7.8 | 7.8 | 5.6 | 8.4 | 13.8 |
| Tangible Book Value | (117.1) | (136.4) | (160.5) | (14.5) | (47.5) | (66.3) | (48.4) | 0.1 | (5.3) | (45.3) | 14.3 | 5.3 | (0.8) | (0.8) | (3.0) | (0.2) | - |
| 1.1 |
| 0.4 |
| 4.2 |
| 24.1 |
| 0.7 |
| 0.4 |
| 0.4 |
| 1.4 |
| 0.7 |
| 1.1 |
| - |
| 1.8 |
| 6.0 |
| 5.5 |
| 4.3 |
| 6.4 |
| 6.6 |
| 3.6 |
| 3.2 |
| 4.9 |
| 4.6 |
| 3.1 |
| 2.5 |
| 4.9 |
| 2.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.1 | 0.3 | 0.1 | 0.2 | 0.2 | 0.5 | 0.3 | 0.4 | 0.2 | 0.1 | 0.2 | 0.2 | - | 0.2 | 0.2 | 1.1 | 0.4 | 4.2 | 24.1 | 0.7 | 0.4 | 0.4 | 1.4 | 0.7 | 1.1 | - | 1.8 | 6.0 | 5.5 | 4.3 | 6.4 | 6.6 | 3.6 | 3.2 | 4.9 | 4.6 | 3.1 | 2.5 | 4.9 | 2.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 33.6 | 35.8 | 38.4 | 44.9 | 51.7 | 64.3 | 49.8 | 58.3 | 55.5 | 55.6 | 59.1 | 59.1 | - | 40.5 | 40.5 | 50.3 | 62.2 | 46.8 | 33.4 | 36.4 | 41.7 | 44.9 | 32.5 | 29.6 | 34.9 | - | 23.2 | 24.0 | 9.4 | 14.1 | 10.3 | 12.4 | 12.3 | 12.8 | 11.9 | 8.6 | 8.9 | 7.3 | 6.6 | 7.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 3.0 | 3.5 | 4.0 | 4.5 | 3.1 | 2.9 | 2.8 | 2.7 | 2.2 | 2.9 | 3.1 | 3.1 | - | 2.9 | 2.9 | 4.4 | 3.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 36.8 | 39.6 | 42.5 | 49.6 | 55.0 | 67.6 | 53.0 | 61.5 | 57.9 | 58.6 | 62.4 | 62.4 | - | 43.6 | 43.6 | 55.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 7.0 | 7.0 | 7.0 | 6.9 | 10.7 | 11.3 | 10.7 | 10.5 | 10.3 | 10.1 | 9.9 | 9.8 | - | 9.6 | 9.2 | 8.4 | 8.3 | 8.2 | 8.2 | 8.1 | 8.1 | 8.1 | 8.1 | 8.0 | 8.0 | - | 7.9 | 7.5 | 2.9 | 2.9 | 2.9 | 2.8 | 2.8 | 2.6 | 2.2 | 2.4 | 1.8 | 1.2 | 1.2 | 1.2 |
| Accumulated Depreciation | 6.1 | 5.9 | 5.7 | 5.5 | 9.2 | 9.1 | 8.9 | 8.7 | 8.6 | 8.4 | 8.3 | 8.1 | - | 7.8 | 7.5 | 7.1 | 6.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.9 | 1.1 | 1.3 | 1.4 | 1.5 | 2.2 | 1.8 | 1.8 | 1.8 | 1.6 | 1.6 | 1.6 | - | 1.7 | 1.7 | 1.4 | 1.4 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 138.2 | 138.2 | 138.2 | 138.2 | 138.2 | 138.2 | 138.2 | 138.2 | 138.2 | 138.2 | 138.2 | 138.2 | - | 65.6 | 65.6 | 65.6 | 65.6 | 65.6 | ||||||||||||||||||||||
| Intangible Assets | 83.6 | 87.8 | 91.9 | 96.0 | 100.1 | 104.2 | 108.3 | 112.4 | 116.5 | 120.7 | 124.8 | 124.8 | - | 40.9 | 40.9 | 42.5 | 44.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 7.8 | 8.3 | 8.8 | 9.3 | 7.0 | 7.3 | 6.7 | 7.5 | 8.3 | 9.0 | 9.7 | 9.7 | - | 16.9 | 16.9 | 17.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 9.3 | 8.4 | 7.9 | 4.8 | 4.7 | 5.5 | 6.2 | 3.4 | 3.0 | 3.1 | 3.1 | 3.1 | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 276.7 | 283.5 | 290.7 | 299.3 | 306.6 | 325.0 | 314.4 | 325.0 | 325.9 | 331.3 | 339.8 | 339.8 | - | 169.0 | 169.0 | 183.1 | 195.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 9.4 | 9.9 | 12.3 | 9.9 | 13.0 | 13.3 | 13.4 | 12.5 | 13.4 | 9.2 | 12.6 | 15.6 | - | 16.5 | 11.9 | 18.6 | 27.3 | 14.2 | 16.7 | 16.0 | 15.9 | 14.2 | 14.6 | 11.8 | 11.6 | - | 10.1 | 9.3 | 3.8 | 3.9 | 3.4 | 3.9 | 4.9 | 4.1 | 5.2 | 5.0 | 5.7 | 5.2 | 4.3 | 3.0 |
| Short Term Debt | 19.5 | 17.4 | 8.1 | 14.0 | 17.0 | 27.6 | 12.1 | 17.6 | 17.2 | 16.1 | 17.2 | 17.2 | - | 0.0 | 0.0 | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 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 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.0 | 3.1 | 2.9 | 2.7 | 2.7 | 2.8 | 2.7 | 2.9 | 3.2 | 3.4 | 3.5 | 3.5 | - | 2.2 | 2.2 | 2.2 | ||||||||||||||||||||||||
| Accrued Expenses | 7.2 | 6.0 | 12.2 | 15.0 | 12.4 | 15.1 | 12.8 | 14.2 | 11.8 | 15.7 | 13.8 | 13.8 | - | 9.4 | 9.4 | 13.2 | 12.5 | 11.0 | ||||||||||||||||||||||
| Other Current Liabilities | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.5 | 0.4 | 0.5 | 1.0 | 0.6 | 0.6 | 0.6 | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 42.3 | 41.0 | 42.7 | 45.8 | 49.9 | 64.7 | 53.2 | 58.4 | 56.2 | 58.1 | 64.8 | 64.8 | - | 38.5 | 38.5 | 50.5 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 110.5 | 116.1 | 120.0 | 124.3 | 130.3 | 134.6 | 137.3 | 143.3 | 147.6 | 151.9 | 155.1 | 155.1 | - | 194.4 | 20.4 | 26.8 | 35.6 | 40.9 | 44.6 | 51.5 | 57.2 | 58.9 | 60.5 | 42.5 | 50.9 | - | 53.6 | 62.8 | - | - | 7.0 | - | - | - | - | 16.2 | 17.1 | 17.8 | - | 22.2 |
| Operating Lease Liabilities Non-Current | 12.6 | 13.2 | 14.0 | 14.8 | 12.7 | 13.4 | 12.8 | 13.5 | 14.2 | 15.0 | 15.9 | 15.9 | - | 16.5 | 16.5 | 17.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | 1.2 | - | 1.5 | 1.5 | 1.2 | 1.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.0 | 1.0 | 1.0 | 0.7 | 0.9 | 0.9 | 0.9 | 1.1 | 1.1 | 1.6 | 1.6 | 1.6 | - | - | - | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 124.2 | 130.3 | 135.0 | 139.8 | 143.8 | 148.9 | 151.0 | 157.9 | 163.0 | 168.5 | 172.6 | 172.6 | - | 38.4 | 38.4 | 45.0 | ||||||||||||||||||||||||
| Total Liabilities | 166.4 | 171.3 | 177.7 | 185.6 | 193.8 | 213.6 | 204.2 | 216.4 | 219.2 | 226.5 | 237.4 | 237.4 | - | 77.0 | 77.0 | 95.5 | ||||||||||||||||||||||||
| 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 7.4 | 9.9 | 11.2 | 12.1 | 11.8 | 11.0 | 9.8 | 7.6 | 6.4 | 4.6 | 2.5 | 2.5 | - | 1.0 | 1.0 | (2.5) | (7.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 110.3 | 112.2 | 113.0 | 113.7 | 112.8 | 111.4 | 110.1 | 108.6 | 106.8 | 104.8 | 102.4 | 105.2 | 101.9 | 100.5 | 92.1 | 87.7 | 82.4 | |||||||||||||||||||||||
| Total Equity | 110.3 | 112.2 | 113.0 | 113.7 | 112.8 | 111.4 | 110.1 | 108.6 | 106.8 | 104.8 | 102.4 | 105.2 | 101.9 | 100.5 | 92.1 | 87.7 | 82.4 | 74.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 130.0 | 133.5 | 128.0 | 138.3 | 147.3 | 162.2 | 149.4 | 160.9 | 164.8 | 168.0 | 172.3 | 172.3 | - | 194.4 | 20.4 | 26.8 | 35.6 | 40.9 | 44.6 | 51.5 | 60.3 | 74.8 | 67.3 | 42.5 | 52.9 | - | 53.6 | 63.6 | - | - | 7.0 | - | - | - | - | 16.2 | 17.1 | 17.8 | - | 22.2 |
| Net debt | 129.8 | 133.2 | 127.9 | 138.2 | 147.1 | 161.8 | 149.0 | 160.5 | 164.6 | 167.9 | 172.1 | 172.1 | - | 194.2 | 20.2 | 25.7 | 35.3 | 36.7 | ||||||||||||||||||||||
| Working Capital | (5.5) | (1.4) | (0.1) | 3.8 | 5.1 | 2.9 | (0.3) | 3.1 | 1.7 | 0.6 | (2.4) | (2.4) | - | 5.1 | 5.1 | 5.3 | 7.1 | 2.3 | ||||||||||||||||||||||
| Book Value | 110.3 | 112.2 | 113.0 | 113.7 | 112.8 | 111.4 | 110.1 | 108.6 | 106.8 | 104.8 | 102.4 | 105.2 | 101.9 | 100.5 | 92.1 | 87.7 | 82.4 | 74.1 | ||||||||||||||||||||||
| Tangible Book Value | (111.5) | (113.7) | (117.1) | (120.4) | (125.4) | (130.9) | (136.4) | (142.0) | (148.0) | (154.0) | (160.5) | (157.8) | - | (6.0) | (14.5) | (20.5) | (27.5) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 4.3 |
| 3.6 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.8 |
| 3.0 |
| - |
| 1.8 |
| 2.7 |
| 1.5 |
| 1.3 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.8 |
| 0.6 |
| 0.5 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.1 |
| 56.0 |
| 61.8 |
| 40.8 |
| 45.6 |
| 48.7 |
| 37.4 |
| 34.1 |
| 39.0 |
| - |
| 26.8 |
| 32.7 |
| 16.4 |
| 19.7 |
| 17.4 |
| 19.9 |
| 16.9 |
| 16.7 |
| 17.4 |
| 13.8 |
| 12.7 |
| 10.4 |
| 10.6 |
| 12.4 |
| 6.6 |
| 6.3 |
| 5.9 |
| 5.5 |
| 5.1 |
| 4.7 |
| 4.3 |
| 3.8 |
| - |
| 2.5 |
| 1.8 |
| 1.6 |
| 1.4 |
| 1.3 |
| 1.2 |
| 1.0 |
| 0.9 |
| 0.8 |
| 1.2 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.5 |
| 1.6 |
| 1.9 |
| 2.2 |
| 2.6 |
| 3.0 |
| 3.3 |
| 3.8 |
| 4.3 |
| - |
| 5.3 |
| 5.7 |
| 1.3 |
| 1.4 |
| 1.6 |
| 1.6 |
| 1.8 |
| 1.7 |
| 1.4 |
| 1.2 |
| 1.1 |
| 0.6 |
| 0.6 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.6 |
| 65.6 |
| 65.6 |
| 65.5 |
| 67.1 |
| 52.8 |
| 52.8 |
| - |
| 52.8 |
| 51.8 |
| 26.0 |
| 26.0 |
| 26.0 |
| 26.0 |
| 26.0 |
| 26.0 |
| 26.0 |
| 26.0 |
| 26.0 |
| - |
| - |
| 43.0 |
| 45.8 |
| 47.5 |
| 49.1 |
| 50.8 |
| 52.4 |
| 52.6 |
| 37.6 |
| 38.8 |
| - |
| 41.2 |
| 41.2 |
| 12.5 |
| 12.9 |
| 13.4 |
| 13.8 |
| 14.2 |
| 14.7 |
| 15.1 |
| 15.6 |
| 16.0 |
| 16.4 |
| - |
| - |
| 18.0 |
| 18.6 |
| 19.9 |
| 20.5 |
| 21.1 |
| 21.7 |
| 22.4 |
| 22.3 |
| 22.8 |
| 17.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.4 |
| 1.1 |
| - |
| 2.3 |
| 2.9 |
| 3.2 |
| 3.6 |
| 4.1 |
| - |
| - |
| 6.1 |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.0 |
| 197.2 |
| 178.8 |
| 186.2 |
| 191.9 |
| 183.6 |
| 151.4 |
| 159.4 |
| - |
| 129.3 |
| 135.0 |
| 59.5 |
| 63.8 |
| 62.5 |
| 66.3 |
| 64.5 |
| 65.3 |
| 69.7 |
| 67.1 |
| 66.7 |
| 64.9 |
| 65.1 |
| 65.1 |
| - |
| 0.0 |
| 3.1 |
| 15.9 |
| 6.7 |
| - |
| 2.0 |
| - |
| 0.0 |
| 0.8 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.1 |
| 22.3 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.0 |
| - |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.2 |
| 2.3 |
| 2.2 |
| 2.1 |
| 2.1 |
| 2.0 |
| 1.8 |
| 1.3 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.1 |
| 10.2 |
| 12.0 |
| 10.1 |
| 10.6 |
| 9.5 |
| 10.8 |
| - |
| 8.9 |
| 8.3 |
| 5.2 |
| 5.5 |
| 5.0 |
| 5.0 |
| 4.6 |
| 3.6 |
| 3.7 |
| 3.4 |
| 3.4 |
| 3.8 |
| 3.6 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.0 |
| 53.7 |
| 66.4 |
| 45.0 |
| 48.1 |
| 55.4 |
| 48.0 |
| 35.5 |
| 37.0 |
| - |
| 29.5 |
| 28.2 |
| 16.5 |
| 15.5 |
| 15.9 |
| 19.1 |
| 18.2 |
| 19.7 |
| 21.4 |
| 16.1 |
| 16.0 |
| 14.6 |
| 14.5 |
| 16.0 |
| 17.6 |
| 18.1 |
| 19.4 |
| 19.9 |
| 20.5 |
| 21.0 |
| 21.6 |
| 21.7 |
| 22.1 |
| 14.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.2 |
| - |
| 1.5 |
| 0.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.6 |
| 0.2 |
| 0.2 |
| 7.0 |
| 0.2 |
| 9.7 |
| 10.7 |
| 11.5 |
| 12.4 |
| - |
| - |
| - |
| 18.8 |
| 0.2 |
| 54.4 |
| 60.2 |
| 65.2 |
| 71.5 |
| 79.2 |
| 80.5 |
| 82.2 |
| 64.2 |
| 73.0 |
| - |
| 54.2 |
| 63.0 |
| - |
| - |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.4 |
| 113.9 |
| 131.6 |
| 116.5 |
| 127.3 |
| 135.9 |
| 130.1 |
| 99.7 |
| 110.0 |
| - |
| 83.7 |
| 91.2 |
| 16.7 |
| 22.4 |
| 23.1 |
| 28.8 |
| 28.9 |
| 31.2 |
| 33.9 |
| 32.3 |
| 33.1 |
| 32.4 |
| 33.3 |
| 38.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.5) |
| (22.3) |
| (25.2) |
| (28.1) |
| (30.6) |
| (32.4) |
| (33.8) |
| (35.9) |
| (39.6) |
| (39.6) |
| (41.1) |
| (41.9) |
| (43.2) |
| (44.9) |
| (46.6) |
| (48.3) |
| (49.6) |
| (46.8) |
| (47.9) |
| (48.8) |
| (49.8) |
| (50.1) |
| (52.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.1 |
| 65.6 |
| 62.2 |
| 58.9 |
| 55.9 |
| 53.4 |
| 51.7 |
| 49.4 |
| - |
| 45.6 |
| 43.8 |
| 42.8 |
| 41.3 |
| 39.4 |
| 37.5 |
| 35.6 |
| 34.1 |
| 35.9 |
| 34.8 |
| 33.6 |
| 32.6 |
| 31.8 |
| 26.8 |
| 65.6 |
| 62.2 |
| 58.9 |
| 55.9 |
| 53.4 |
| 51.7 |
| 49.4 |
| - |
| 45.6 |
| 43.8 |
| 42.8 |
| 41.3 |
| 39.4 |
| 37.5 |
| 35.6 |
| 34.1 |
| 35.9 |
| 34.8 |
| 33.6 |
| 32.6 |
| 31.8 |
| 26.8 |
| 20.6 |
| 50.8 |
| 59.9 |
| 74.4 |
| 65.9 |
| 41.9 |
| 51.8 |
| - |
| 51.8 |
| 57.6 |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| 11.6 |
| 14.0 |
| 15.3 |
| - |
| 19.4 |
| (4.6) |
| (4.2) |
| (2.5) |
| (6.7) |
| (10.6) |
| (1.4) |
| 2.0 |
| - |
| (2.6) |
| 4.6 |
| (0.2) |
| 4.3 |
| 1.5 |
| 0.7 |
| (1.3) |
| (3.0) |
| (4.0) |
| (2.3) |
| (3.3) |
| (4.2) |
| (3.9) |
| (3.6) |
| 65.6 |
| 62.2 |
| 58.9 |
| 55.9 |
| 53.4 |
| 51.7 |
| 49.4 |
| - |
| 45.6 |
| 43.8 |
| 42.8 |
| 41.3 |
| 39.4 |
| 37.5 |
| 35.6 |
| 34.1 |
| 35.9 |
| 34.8 |
| 33.6 |
| 32.6 |
| 31.8 |
| 26.8 |
| (37.4) |
| (47.5) |
| (52.5) |
| (57.5) |
| (61.9) |
| (66.3) |
| (38.6) |
| (42.2) |
| - |
| (48.4) |
| (49.1) |
| 4.3 |
| 2.4 |
| 0.1 |
| (2.3) |
| (4.6) |
| (6.6) |
| (5.3) |
| (6.8) |
| (8.4) |
| 16.1 |
| - |
| (16.2) |