| (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 | 73.7 | 39.2 | 115.7 | 144.4 | 81.9 | 43.8 | 23.5 | 13.1 | 40.3 | 61.8 | 62.7 | 51.4 | 107.1 | 140.8 | 123.6 | 128.1 | 131.3 | 94.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 73.7 | 39.2 | 115.7 | 144.4 | 81.9 | 43.8 | 23.5 | 13.1 | 40.3 | 61.8 | 62.7 | 51.4 | 107.1 | 140.8 | 123.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 7.7 | 16.8 | 4.0 | 2.6 | 5.8 | 1.8 | 2.3 | 3.6 | 1.5 | 9.2 | 9.6 | 8.2 | 4.6 | 4.5 | 8.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 14.3 | 13.5 | 16.0 | 18.3 | 27.6 | 33.9 | 28.9 | 26.9 | 23.9 | 24.2 | 23.6 | 23.7 | 21.3 | 16.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 28.3 | 23.4 | 7.2 | 6.7 | 13.8 | 36.9 | 24.6 | 5.7 | 3.2 | 5.1 | 3.0 | 6.0 | 4.4 | 6.1 | 2.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 113.0 | 68.5 | 67.8 | 66.1 | 0.0 | - | 0.0 | 5.0 | 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 | 113.0 | 68.5 | 67.8 | 66.1 | 0.0 | - | 0.0 | 5.0 | 0.0 | - | - | - | - | - | - | - | ||
| (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 | 75.1 | 73.7 | 63.1 | 65.9 | 121.1 | 39.2 | 64.0 | 126.3 | 175.0 | 115.7 | 152.1 | 153.2 | 180.6 | 144.4 | 160.3 | |||||||||||||||||||||||||
| - |
| 128.1 |
| 131.3 |
| 94.1 |
| 10.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 13.3 | 13.0 | 12.0 | 11.3 | 23.8 | 16.7 | 7.8 | 5.3 | 4.3 | 5.1 | 5.2 | 6.5 | 8.4 | 6.6 | 3.4 | 4.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 334.4 | 354.5 | 382.4 | 401.1 | 407.6 | 331.0 | 208.1 | 156.2 | 155.7 | 76.1 | 77.5 | 66.5 | 124.5 | 156.1 | 139.7 | 148.6 | - | - |
| 14.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 9.7 | 9.1 | 11.1 | 12.8 | 15.5 | 19.3 | 18.4 | 19.2 | 19.1 | 18.6 | 16.3 | 14.1 | 11.0 | 10.6 | 9.3 | - | - | - |
| Property,Plant & Equipment Net | 4.5 | 4.4 | 4.9 | 5.5 | 12.1 | 14.6 | 10.5 | 7.7 | 4.7 | 5.6 | 7.4 | 9.6 | 10.3 | 6.2 | 4.6 | 4.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 0.0 | 0.0 | 0.0 | 40.2 | 40.2 | 40.2 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | - | - |
| Intangible Assets | - | - | - | - | 1.9 | 8.6 | 10.1 | 12.2 | 7.5 | 8.6 | 9.6 | 10.8 | 7.5 | 8.9 | 10.5 | 12.6 | - | - |
| Operating Lease Right Of Use Assets | 8.4 | 12.1 | 22.8 | 26.5 | 37.4 | 42.6 | 36.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 4.6 | 2.9 | 3.4 | 3.1 | - | - |
| Other Non-Current Assets | 25.5 | 23.8 | 26.8 | 34.7 | 35.5 | 26.5 | 18.0 | 11.3 | 7.3 | 4.5 | 4.7 | 5.7 | 5.5 | 8.1 | 5.6 | 2.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,262.5 | 1,155.4 | 1,113.3 | 1,112.6 | 1,149.3 | 1,040.0 | 741.6 | 439.3 | 359.1 | 108.9 | 113.3 | 106.7 | 166.4 | 196.3 | 177.9 | 185.8 | - | - |
| 3.6 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | 0.3 | 2.6 | 0.9 | - | 1.0 | 0.4 | 0.9 | 1.8 | 0.9 | 0.3 | 2.8 | - | - |
| Operating Lease Liabilities Current | 7.3 | 7.7 | 7.1 | 6.5 | 5.5 | 5.2 | 4.8 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 41.0 | 43.9 | 40.8 | 20.7 | 16.5 | 20.5 | 29.6 | 20.8 | 15.5 | 3.8 | 3.4 | 3.0 | 2.6 | 1.6 | 1.5 | 7.5 | - | - |
| Other Current Liabilities | 6.2 | 4.3 | 3.1 | 2.9 | 3.3 | 4.0 | 2.2 | 1.5 | 2.0 | 3.8 | 3.4 | 3.0 | 2.6 | 1.6 | 1.5 | 2.7 | - | - |
| Total Current Liabilities | 99.1 | 96.0 | 78.5 | 60.6 | 75.5 | 84.4 | 113.0 | 60.6 | 25.4 | 27.9 | 31.9 | 26.7 | 27.2 | 20.8 | 18.4 | 20.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 14.1 | 20.7 | 28.3 | 34.2 | 35.8 | 41.4 | 34.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 57.2 | 38.9 | 29.7 | 32.4 | 50.8 | 72.3 | 64.1 | 47.9 | 45.1 | 0.4 | 0.3 | 0.4 | 0.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.5 | 5.4 | 4.9 | 5.1 | 5.1 | 4.4 | 3.1 | 3.3 | 0.1 | 0.1 | 0.3 | 0.2 | 0.5 | 0.5 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | 3.3 | 1.9 | 3.4 | 5.0 | 6.4 | 6.2 | 4.6 | 3.9 | 3.5 | - | - |
| Total Liabilities | 288.8 | 229.5 | 209.3 | 198.4 | 167.2 | 202.5 | 214.5 | 136.1 | 72.5 | (143.4) | (122.9) | 33.2 | 33.4 | 25.4 | 22.3 | 23.6 | - | - |
| - |
| - |
| Additional Paid In Capital | 761.5 | 773.4 | 798.8 | 777.2 | 755.9 | 721.0 | 455.2 | 298.0 | 281.7 | 272.8 | 266.7 | 259.0 | 252.4 | 232.9 | 215.4 | 203.2 | - | - |
| Retained Earnings | 30.1 | 15.2 | 7.3 | 73.8 | 193.2 | 316.2 | 271.9 | 205.0 | 204.7 | 4.6 | 9.5 | 14.3 | 30.5 | 28.7 | 21.7 | 14.9 | - | - |
| Accumulated Other Comprehensive Income | (0.1) | (0.2) | (0.1) | (0.1) | 0.4 | 0.4 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - |
| Treasury Stock | - | - | - | - | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 150.0 | 91.0 | 81.6 | 56.2 | 30.0 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 591.6 | 588.4 | 606.0 | 651.0 | 749.5 | 837.6 | 527.2 | 303.1 | 286.7 | 252.3 | 236.2 | 73.5 | 133.0 | 170.9 | 155.7 | 162.2 | 151.5 | 155.0 |
| Total Equity | 591.6 | 588.4 | 606.0 | 651.0 | 749.5 | 837.6 | 527.2 | 303.1 | 286.7 | 252.3 | 236.2 | 73.5 | 133.0 | 170.9 | 155.7 | 162.2 | 151.5 | 155.0 |
| - |
| - |
| Net debt | 39.2 | 29.3 | (48.0) | (78.3) | (81.9) | - | (23.5) | (8.1) | (40.3) | - | - | - | - | - | - | - | - | - |
| Working Capital | 235.3 | 258.5 | 303.8 | 340.5 | 332.1 | 246.6 | 95.2 | 95.5 | 130.3 | 48.2 | 45.6 | 39.7 | 97.2 | 135.2 | 121.3 | 128.4 | - | - |
| Book Value | 591.6 | 588.4 | 606.0 | 651.0 | 749.5 | 837.6 | 527.2 | 303.1 | 286.7 | 252.3 | 236.2 | 73.5 | 133.0 | 170.9 | 155.7 | 162.2 | 151.5 | 155.0 |
| Tangible Book Value | - | - | 606.0 | 651.0 | 747.6 | 788.8 | 476.9 | 250.7 | 265.0 | 229.6 | 212.5 | 48.6 | 111.4 | 147.9 | 131.1 | 135.5 | - | - |
| 194.7 |
| 220.6 |
| 81.9 |
| 157.5 |
| 229.3 |
| 92.3 |
| 43.8 |
| 87.8 |
| 76.8 |
| 184.2 |
| 23.5 |
| 88.1 |
| 115.9 |
| 135.5 |
| 13.1 |
| 20.3 |
| 30.8 |
| 34.7 |
| 40.3 |
| 51.4 |
| 66.1 |
| 68.2 |
| 61.8 |
| 67.3 |
| 66.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 75.1 | 73.7 | 63.1 | 65.9 | 121.1 | 39.2 | 64.0 | 126.3 | 175.0 | 115.7 | 152.1 | 153.2 | 180.6 | 144.4 | 160.3 | 194.7 | 220.6 | 81.9 | 157.5 | 229.3 | 92.3 | 43.8 | 87.8 | 76.8 | 184.2 | 23.5 | 88.1 | 115.9 | 135.5 | 13.1 | 20.3 | 30.8 | 34.7 | 40.3 | 51.4 | 66.1 | 68.2 | 61.8 | 67.3 | 66.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1.5 | 7.7 | 1.9 | 1.9 | 3.4 | 16.8 | 5.9 | 1.2 | 1.4 | 4.0 | 0.5 | 0.6 | 1.0 | 2.6 | 1.8 | 0.4 | 2.0 | 5.8 | 1.3 | 3.5 | 1.8 | 1.8 | 3.9 | 2.7 | 0.7 | 2.3 | 0.7 | 1.1 | 3.4 | 3.6 | - | - | - | - | 13.0 | 18.6 | 27.9 | 9.2 | 7.6 | 13.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 12.1 | 13.3 | 17.3 | 11.5 | 13.0 | 13.0 | 19.6 | 9.3 | 11.0 | 12.0 | 23.2 | 11.1 | 11.3 | 11.3 | 21.0 | 9.6 | 11.8 | 23.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 336.6 | 334.4 | 302.9 | 328.2 | 369.4 | 354.5 | 340.9 | 355.9 | 404.4 | 382.4 | 396.7 | 390.2 | 420.7 | 401.1 | 395.1 | 410.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 4.6 | 4.5 | 4.9 | 5.2 | 4.1 | 4.4 | 4.8 | 4.4 | 4.2 | 4.9 | 5.4 | 5.0 | 5.0 | 5.5 | 7.9 | 9.8 | 11.1 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 40.2 | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 7.6 | 8.4 | 9.2 | 10.0 | 11.3 | 12.1 | 12.4 | 13.4 | 16.3 | 22.8 | 23.9 | 23.9 | 25.4 | 26.5 | 30.8 | 34.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 24.7 | 25.5 | 28.0 | 25.9 | 23.5 | 23.8 | 24.4 | 24.3 | 25.4 | 26.8 | 29.0 | 30.1 | 32.4 | 34.7 | 36.4 | 36.3 | 35.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,201.1 | 1,262.5 | 1,047.4 | 1,079.7 | 1,137.2 | 1,155.4 | 1,002.0 | 1,038.6 | 1,095.6 | 1,113.3 | 1,026.4 | 1,053.4 | 1,083.0 | 1,112.6 | 1,051.9 | 1,094.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 5.6 | 28.3 | 6.2 | 5.7 | 7.3 | 23.4 | 5.4 | 5.0 | 6.3 | 7.2 | 7.0 | 6.4 | 5.3 | 6.7 | 6.6 | 5.8 | 8.2 | 13.8 | 10.1 | 15.4 | 10.9 | 36.9 | 21.4 | 7.3 | 8.9 | 24.6 | 18.1 | 5.5 | 4.4 | 5.7 | 4.9 | 2.2 | 2.8 | 3.2 | 3.6 | 2.3 | 1.7 | 5.1 | 2.3 | 2.3 |
| Short Term Debt | - | - | - | 69.1 | 68.8 | 0.0 | - | 68.7 | 68.2 | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.9 | 7.3 | 7.8 | 7.6 | 7.8 | 7.7 | 7.4 | 7.4 | 7.2 | 7.1 | 6.9 | 6.5 | 6.6 | 6.5 | 6.0 | 5.9 | ||||||||||||||||||||||||
| Accrued Expenses | 21.1 | 41.0 | 24.3 | 17.1 | 45.0 | 43.9 | 26.2 | 20.0 | 40.9 | 40.8 | 26.8 | 21.0 | 27.9 | 20.7 | 14.3 | 11.0 | 18.5 | 16.5 | ||||||||||||||||||||||
| Other Current Liabilities | 6.0 | 6.2 | 7.4 | 6.7 | 5.4 | 4.3 | 5.6 | 7.5 | 14.0 | 3.1 | 5.1 | 4.5 | 2.9 | 2.9 | 3.0 | 3.5 | 8.5 | |||||||||||||||||||||||
| Total Current Liabilities | 44.3 | 99.1 | 51.2 | 110.2 | 143.4 | 96.0 | 53.8 | 116.3 | 146.0 | 78.5 | 53.2 | 44.7 | 51.5 | 60.6 | 38.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 113.8 | 113.0 | 69.4 | 0.0 | 0.0 | 68.5 | 69.2 | 0.0 | 0.0 | 67.8 | 67.3 | 66.9 | 66.5 | 66.1 | 65.7 | 65.4 | 65.0 | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 5.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 12.5 | 14.1 | 15.5 | 17.1 | 18.7 | 20.7 | 22.3 | 24.4 | 26.3 | 28.3 | 30.1 | 30.9 | 32.5 | 34.2 | 31.2 | 32.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 55.7 | 57.2 | 21.9 | 33.7 | 40.4 | 38.9 | 25.3 | 27.1 | 28.3 | 29.7 | 23.0 | 25.7 | 28.7 | 32.4 | 23.6 | 33.5 | 42.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5.1 | 5.5 | 4.9 | 4.9 | 5.1 | 5.4 | 4.8 | 5.0 | 4.8 | 4.9 | 4.1 | 4.3 | 4.4 | 5.1 | 4.5 | 4.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 231.5 | 288.8 | 162.9 | 165.9 | 207.6 | 229.5 | 175.5 | 172.7 | 205.4 | 209.3 | 177.9 | 172.5 | 183.7 | 198.4 | 163.2 | 172.0 | ||||||||||||||||||||||||
| 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 | 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 | 763.6 | 761.5 | 758.1 | 767.3 | 776.6 | 773.4 | 812.5 | 808.3 | 803.2 | 798.8 | 794.1 | 788.2 | 782.1 | 777.2 | 772.3 | 767.2 | 762.2 | |||||||||||||||||||||||
| Retained Earnings | 12.0 | 30.1 | (43.8) | (12.1) | 5.3 | 15.2 | (113.4) | (59.4) | (20.4) | 7.3 | (34.4) | 12.8 | 45.8 | 73.8 | 61.2 | 108.2 | 153.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.1 | (0.1) | (0.2) | (0.3) | (0.3) | (0.2) | 0.1 | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | 0.1 | (0.1) | (0.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 200.0 | 200.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 575.7 | 591.6 | 514.2 | 554.9 | 581.6 | 588.4 | 499.3 | 548.9 | 582.8 | 606.0 | 559.6 | 600.9 | 627.9 | 651.0 | 633.5 | 675.6 | 715.9 | |||||||||||||||||||||||
| Total Equity | 575.7 | 591.6 | 514.2 | 554.9 | 581.6 | 588.4 | 499.3 | 548.9 | 582.8 | 606.0 | 559.6 | 600.9 | 627.9 | 651.0 | 633.5 | 675.6 | 715.9 | 749.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 113.8 | 113.0 | 69.4 | 69.1 | 68.8 | 68.5 | 69.2 | 68.7 | 68.2 | 67.8 | 67.3 | 66.9 | 66.5 | 66.1 | 65.7 | 65.4 | 65.0 | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 5.0 | - | - | - | - | - | - | - | - | - | - |
| Net debt | 38.6 | 39.2 | 6.3 | 3.2 | (52.3) | 29.3 | 5.1 | (57.7) | (106.8) | (48.0) | (84.8) | (86.3) | (114.1) | (78.3) | (94.5) | (129.3) | (155.6) | (81.9) | ||||||||||||||||||||||
| Working Capital | 292.3 | 235.3 | 251.6 | 218.0 | 226.1 | 258.5 | 287.0 | 239.6 | 258.3 | 303.8 | 343.5 | 345.5 | 369.2 | 340.5 | 357.0 | 374.7 | 389.2 | 332.1 | ||||||||||||||||||||||
| Book Value | 575.7 | 591.6 | 514.2 | 554.9 | 581.6 | 588.4 | 499.3 | 548.9 | 582.8 | 606.0 | 559.6 | 600.9 | 627.9 | 651.0 | 633.5 | 675.6 | 715.9 | 749.5 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 36.7 |
| 11.6 |
| 12.3 |
| 16.7 |
| 19.3 |
| 10.6 |
| 9.2 |
| 7.8 |
| 18.2 |
| 12.2 |
| 6.5 |
| 5.3 |
| 12.8 |
| 5.4 |
| 6.0 |
| 4.3 |
| 7.6 |
| 4.7 |
| 4.5 |
| 5.1 |
| 6.0 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 449.5 |
| 407.6 |
| 459.9 |
| 501.9 |
| 320.6 |
| 331.0 |
| 378.4 |
| 355.1 |
| 353.0 |
| 208.1 |
| 234.3 |
| 246.7 |
| 259.2 |
| 156.2 |
| 136.5 |
| 125.3 |
| 140.2 |
| 155.7 |
| 72.0 |
| 89.4 |
| 100.6 |
| 76.1 |
| 80.8 |
| 86.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| 13.8 |
| 14.3 |
| 14.9 |
| 14.6 |
| 14.5 |
| 13.8 |
| 12.9 |
| 10.5 |
| 10.4 |
| 9.7 |
| 8.0 |
| 7.7 |
| 7.0 |
| 4.6 |
| 4.6 |
| 4.7 |
| 5.0 |
| 5.2 |
| 5.7 |
| 5.6 |
| 6.1 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.2 |
| 40.2 |
| 40.2 |
| 40.2 |
| 40.2 |
| 40.2 |
| 40.2 |
| 40.2 |
| 40.2 |
| 40.2 |
| 40.2 |
| 40.2 |
| 40.2 |
| 40.2 |
| 14.1 |
| 14.1 |
| 14.1 |
| 14.1 |
| 14.1 |
| 14.1 |
| 14.1 |
| 8.2 |
| 8.3 |
| 8.4 |
| 8.6 |
| 8.9 |
| 9.1 |
| 9.5 |
| 10.1 |
| 10.6 |
| 11.2 |
| 11.7 |
| 12.2 |
| 12.8 |
| 13.3 |
| 13.9 |
| 7.5 |
| 7.8 |
| 8.1 |
| 8.3 |
| 8.6 |
| 8.8 |
| 9.1 |
| 36.1 |
| 37.4 |
| 38.7 |
| 40.0 |
| 41.3 |
| 42.6 |
| 43.9 |
| 47.5 |
| 43.4 |
| 36.6 |
| 36.6 |
| 37.7 |
| 25.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.5 |
| 32.3 |
| 29.7 |
| 27.5 |
| 26.5 |
| 24.8 |
| 21.9 |
| 19.3 |
| 18.0 |
| 15.4 |
| 14.1 |
| 12.1 |
| 11.3 |
| 11.0 |
| 9.0 |
| 7.9 |
| 7.3 |
| 5.3 |
| 4.9 |
| 4.4 |
| 4.5 |
| 4.3 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,162.9 |
| 1,149.3 |
| 1,159.6 |
| 1,211.7 |
| 1,017.8 |
| 1,040.0 |
| 960.9 |
| 943.3 |
| 941.5 |
| 741.6 |
| 581.2 |
| 583.5 |
| 571.2 |
| 439.3 |
| 372.0 |
| 371.7 |
| 380.5 |
| 359.1 |
| 104.2 |
| 121.6 |
| 133.1 |
| 108.9 |
| 114.2 |
| 120.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| 1.4 |
| 0.9 |
| 0.3 |
| 26.5 |
| 0.1 |
| 2.7 |
| 2.6 |
| 9.1 |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| 3.1 |
| 0.4 |
| 0.7 |
| 1.0 |
| 1.4 |
| 0.5 |
| 5.7 |
| 5.5 |
| 5.6 |
| 5.4 |
| 5.3 |
| 5.2 |
| 5.1 |
| 4.9 |
| 4.2 |
| 4.8 |
| 4.3 |
| 3.9 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.4 |
| 16.8 |
| 24.6 |
| 20.5 |
| 22.1 |
| 21.8 |
| 18.5 |
| 29.6 |
| 18.1 |
| 15.3 |
| 11.4 |
| 20.8 |
| 13.5 |
| 12.0 |
| 8.7 |
| 15.5 |
| 10.9 |
| 10.1 |
| 7.9 |
| 10.9 |
| 9.0 |
| 8.5 |
| 3.3 |
| 4.5 |
| 3.8 |
| 4.3 |
| 3.7 |
| 4.7 |
| 3.9 |
| 3.7 |
| 2.2 |
| 1.7 |
| 2.4 |
| 5.5 |
| 1.5 |
| 7.3 |
| 3.5 |
| 1.8 |
| 2.0 |
| 3.9 |
| 4.6 |
| 5.3 |
| 3.8 |
| 3.9 |
| 5.1 |
| 35.9 |
| 60.4 |
| 75.5 |
| 62.4 |
| 53.0 |
| 57.1 |
| 84.4 |
| 86.5 |
| 42.7 |
| 42.7 |
| 113.0 |
| 83.7 |
| 64.5 |
| 55.1 |
| 60.6 |
| 46.5 |
| 36.2 |
| 31.7 |
| 25.4 |
| 23.7 |
| 22.1 |
| 18.8 |
| 27.9 |
| 18.4 |
| 18.2 |
| 34.4 |
| 35.8 |
| 37.1 |
| 38.6 |
| 40.0 |
| 41.4 |
| 42.4 |
| 45.8 |
| 42.0 |
| 34.3 |
| 34.2 |
| 35.4 |
| 24.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.8 |
| 52.2 |
| 64.9 |
| 71.7 |
| 72.3 |
| 52.8 |
| 59.2 |
| 61.6 |
| 64.1 |
| 29.7 |
| 38.4 |
| 44.4 |
| 47.9 |
| 32.4 |
| 38.6 |
| 43.4 |
| 45.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 5.1 |
| 4.7 |
| 5.0 |
| 5.0 |
| 4.4 |
| 3.6 |
| 3.5 |
| 3.5 |
| 3.1 |
| 2.1 |
| 2.0 |
| 2.0 |
| 3.3 |
| 2.3 |
| 2.2 |
| 2.2 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.4 |
| 1.4 |
| 3.4 |
| 3.3 |
| 4.7 |
| 207.1 |
| 167.2 |
| 156.5 |
| 161.5 |
| 173.9 |
| 202.5 |
| 185.2 |
| 151.3 |
| 149.8 |
| 214.5 |
| 149.7 |
| 140.2 |
| 125.6 |
| 136.1 |
| 97.5 |
| 91.5 |
| 90.4 |
| 72.5 |
| 25.0 |
| 23.5 |
| 20.3 |
| 31.3 |
| 21.6 |
| 22.9 |
| 755.9 |
| 744.8 |
| 738.9 |
| 728.2 |
| 721.0 |
| 719.1 |
| 721.0 |
| 717.4 |
| 455.2 |
| 448.4 |
| 449.0 |
| 445.7 |
| 298.0 |
| 295.4 |
| 292.2 |
| 289.9 |
| 281.7 |
| 278.8 |
| 277.1 |
| 274.6 |
| 272.8 |
| 271.1 |
| 269.8 |
| 193.2 |
| 232.5 |
| 292.5 |
| 315.4 |
| 316.2 |
| 256.3 |
| 270.8 |
| 274.2 |
| 271.9 |
| 183.0 |
| 194.1 |
| 199.8 |
| 205.0 |
| 178.9 |
| 187.9 |
| 199.9 |
| 204.7 |
| 0.2 |
| 20.8 |
| 38.0 |
| 4.6 |
| 21.3 |
| 27.1 |
| 0.2 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 749.5 |
| 777.7 |
| 831.8 |
| 843.9 |
| 837.6 |
| 775.7 |
| 792.1 |
| 791.7 |
| 527.2 |
| 431.6 |
| 443.3 |
| 445.7 |
| 303.1 |
| 274.5 |
| 280.3 |
| 290.1 |
| 286.7 |
| 79.2 |
| 98.1 |
| 112.9 |
| 77.6 |
| 92.6 |
| 97.1 |
| 777.7 |
| 831.8 |
| 843.9 |
| 837.6 |
| 775.7 |
| 792.1 |
| 791.7 |
| 527.2 |
| 431.6 |
| 443.3 |
| 445.7 |
| 303.1 |
| 274.5 |
| 280.3 |
| 290.1 |
| 286.7 |
| 79.2 |
| 98.1 |
| 112.9 |
| 77.6 |
| 92.6 |
| 97.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (88.1) |
| (115.9) |
| (135.5) |
| (8.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 397.5 |
| 448.9 |
| 263.5 |
| 246.6 |
| 291.9 |
| 312.4 |
| 310.3 |
| 95.2 |
| 150.7 |
| 182.2 |
| 204.1 |
| 95.5 |
| 90.0 |
| 89.1 |
| 108.5 |
| 130.3 |
| 48.4 |
| 67.3 |
| 81.8 |
| 48.2 |
| 62.5 |
| 67.9 |
| 777.7 |
| 831.8 |
| 843.9 |
| 837.6 |
| 775.7 |
| 792.1 |
| 791.7 |
| 527.2 |
| 431.6 |
| 443.3 |
| 445.7 |
| 303.1 |
| 274.5 |
| 280.3 |
| 290.1 |
| 286.7 |
| 79.2 |
| 98.1 |
| 112.9 |
| 77.6 |
| 92.6 |
| 97.1 |
| 729.3 |
| 783.2 |
| 795.3 |
| 788.8 |
| 726.6 |
| 742.7 |
| 741.9 |
| 476.9 |
| 380.7 |
| 391.9 |
| 393.7 |
| 250.7 |
| 221.4 |
| 226.7 |
| 236.0 |
| 265.0 |
| 57.3 |
| 76.0 |
| 90.4 |
| 54.9 |
| 69.7 |
| 73.9 |