| (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 | 59.4 | 95.9 | 67.4 | 80.3 | 185.1 | 119.2 | 33.1 | 46.7 | 39.6 | 61.5 | 47.9 | 31.3 | 43.8 | 36.1 | 58.7 | 72.4 | 27.7 | 64.3 |
| Restricted Cash | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 222.3 | - | - | - | - | - | - | 0.8 | - | - |
| Short Term Investments | 3.8 | 4.7 | 13.2 | 44.5 | - | 28.0 | 91.7 | 132.4 | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 63.2 | 100.6 | 80.6 | 124.9 | 185.1 | 147.2 | 124.8 | 179.2 | 39.6 | 61.5 | 47.9 | 31.3 | 43.8 | 36.1 | 58.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 94.9 | 68.3 | 70.1 | 224.7 | 201.7 | 142.0 | 71.4 | 79.3 | 84.3 | 65.1 | 66.4 | 65.0 | 57.0 | 48.0 | 44.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 20.0 | 16.2 | 8.9 | 75.2 | 58.8 | 49.7 | 11.5 | 14.7 | 23.7 | 6.1 | 6.6 | 6.0 | 4.9 | 6.9 | 5.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 147.1 | 187.0 | 197.9 | 207.3 | 207.4 | 210.5 | 213.0 | 240.5 | 292.5 | 286.7 | 309.6 | 336.6 | 360.3 | 340.7 | 379.7 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 167.1 | 187.0 | 206.6 | 212.5 | 212.3 | 213.5 | 216.0 | 243.5 | 295.5 | 290.4 | 313.3 | 340.3 | 364.1 | 340.8 | 379.7 | 396.1 | ||
| (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 | 68.2 | 59.4 | 61.8 | 64.5 | 73.6 | 95.9 | 90.3 | 85.1 | 98.4 | 67.4 | 110.6 | 99.6 | 141.5 | 110.7 | 121.6 | |||||||||||||||||||||||||
| - |
| 72.4 |
| 27.7 |
| 64.3 |
| 41.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 19.0 | 16.6 | 16.9 | 27.2 | 18.9 | 18.0 | 11.6 | 10.7 | 6.3 | 4.9 | 5.7 | 5.3 | 4.1 | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | 4.1 | 3.8 | 5.9 | 6.9 | - | - |
| Assets Held For Sale | 5.6 | - | 0.3 | - | 2.0 | 2.1 | 1.0 | 1.2 | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 183.5 | 186.3 | 385.9 | 407.9 | 408.5 | 310.1 | 209.4 | 271.0 | 352.5 | 131.5 | 120.0 | 101.5 | 111.1 | 88.4 | 108.9 | 121.6 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 144.4 | 154.9 | 189.7 | 194.4 | 183.9 | 191.2 | 188.6 | 187.4 | 179.9 | 204.3 | 198.3 | 193.5 | 184.1 | 173.4 | 169.2 | - | - | - |
| Property,Plant & Equipment Net | 44.8 | 60.6 | 66.9 | 61.4 | 62.5 | 72.0 | 79.6 | 64.9 | 60.3 | 55.4 | 57.9 | 56.8 | 58.8 | 61.4 | 65.2 | 71.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 7.4 | 7.4 | 50.7 | 47.2 | 71.7 | 58.0 | 46.5 | 74.3 | 70.7 | 50.1 | 50.1 | 50.1 | 36.6 | 36.6 | 36.6 | 35.9 | - | - |
| Intangible Assets | 125.9 | 181.7 | 202.3 | 269.3 | 273.1 | 266.1 | 269.3 | 277.2 | 277.9 | 233.8 | 237.4 | 240.9 | 240.5 | 22.3 | 24.6 | 26.6 | - | - |
| Operating Lease Right Of Use Assets | 18.8 | 40.8 | 42.9 | 44.4 | 25.6 | 33.5 | 43.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 3.8 | 2.7 | 0.3 | 2.6 | 1.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.4 | 7.9 | 21.2 | 8.3 | 8.5 | 7.6 | 7.5 | 2.9 | 4.7 | 2.5 | 1.7 | 6.0 | 7.4 | 8.5 | 11.2 | 14.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 387.5 | 487.3 | 865.9 | 880.8 | 851.3 | 747.3 | 656.2 | 690.4 | 766.1 | 517.9 | 525.0 | 527.8 | 538.2 | 438.1 | 467.3 | 490.8 | - | - |
| - |
| - |
| - |
| Short Term Debt | 20.0 | - | 8.8 | 5.3 | 4.9 | 3.0 | 3.0 | 3.0 | 3.0 | 3.8 | 3.8 | 3.8 | 3.8 | 0.2 | - | 1.0 | - | - |
| Deferred Revenue Current | 2.6 | 1.8 | 2.0 | 7.2 | 5.9 | 3.1 | 2.4 | 2.8 | 3.0 | 3.2 | 3.1 | 4.6 | 2.6 | 2.3 | 2.4 | - | - | - |
| Operating Lease Liabilities Current | 9.7 | 7.7 | 6.7 | 5.6 | 7.3 | 7.3 | 9.1 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 7.5 | 5.6 | 5.3 | 15.6 | 12.3 | 7.4 | 4.5 | 5.2 | 6.7 | 6.3 | 6.4 | 6.7 | 8.5 | 5.3 | 4.7 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 121.5 | 61.6 | 272.1 | 248.2 | 224.9 | 137.1 | 66.0 | 54.0 | 64.8 | 34.6 | 33.5 | 36.1 | 35.1 | 39.4 | 39.9 | 39.7 | - | - |
| 395.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 36.8 | 42.1 | 45.2 | 42.2 | 21.0 | 31.8 | 41.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 14.5 | 38.4 | 46.8 | 67.6 | 68.2 | 55.0 | 44.3 | 46.7 | 40.6 | - | - | - | - | 45.2 | 40.0 | 35.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 12.2 | 12.2 | 4.6 | 30.2 | 72.9 | 3.7 | 3.4 | 16.4 | 19.9 | 13.2 | 14.6 | 9.6 | 6.8 | 7.4 | 8.3 | 10.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 332.1 | 341.3 | 599.7 | 595.5 | 594.4 | 438.1 | 368.0 | 357.7 | 417.9 | 334.5 | 357.7 | 382.2 | 402.2 | 432.7 | 467.9 | 480.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 927.4 | 930.8 | 938.5 | 941.2 | - | - |
| Retained Earnings | (747.9) | (668.7) | (519.8) | (504.4) | (522.5) | (551.8) | (547.9) | (528.2) | (540.3) | (718.4) | (738.8) | (764.5) | (791.6) | (925.4) | (939.0) | (930.8) | - | - |
| Accumulated Other Comprehensive Income | (0.8) | (0.8) | (0.9) | (1.5) | (1.0) | (1.1) | (0.1) | (1.4) | (0.1) | (3.0) | (4.2) | (2.2) | 0.2 | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | 14.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 55.4 | 146.0 | 222.5 | 270.4 | 256.9 | 276.0 | 288.2 | 332.7 | 348.3 | 183.5 | 167.3 | 145.6 | 136.0 | 5.4 | (0.6) | 10.4 | 25.2 | 72.1 |
| Total Equity | 55.4 | 146.0 | 222.5 | 285.4 | 256.9 | 276.0 | 288.2 | 332.7 | 348.3 | 183.5 | 167.3 | 145.6 | 136.0 | 5.4 | (0.6) | 10.4 | 25.2 | 72.1 |
| - |
| - |
| Net debt | 103.9 | 86.4 | 126.1 | 87.7 | 27.2 | 66.3 | 91.2 | 64.4 | 255.9 | 228.9 | 265.4 | 309.1 | 320.2 | 304.7 | 320.9 | 323.7 | - | - |
| Working Capital | 62.0 | 124.7 | 113.8 | 159.7 | 183.6 | 172.9 | 143.4 | 217.0 | 287.6 | 96.9 | 86.5 | 65.4 | 75.9 | 49.0 | 69.1 | 82.0 | - | - |
| Book Value | 55.4 | 146.0 | 222.5 | 270.4 | 256.9 | 276.0 | 288.2 | 332.7 | 348.3 | 183.5 | 167.3 | 145.6 | 136.0 | 5.4 | (0.6) | 10.4 | 25.2 | 72.1 |
| Tangible Book Value | (77.8) | (43.0) | (30.4) | (46.0) | (87.9) | (48.1) | (27.7) | (18.8) | (0.4) | (100.4) | (120.2) | (145.4) | (141.1) | (53.6) | (61.8) | (52.2) | - | - |
| 110.0 |
| 126.6 |
| 185.1 |
| 182.9 |
| 171.9 |
| 150.0 |
| 119.2 |
| 83.3 |
| 69.3 |
| 53.5 |
| 33.1 |
| 48.7 |
| 52.6 |
| 52.0 |
| 46.7 |
| 101.8 |
| 108.9 |
| 89.2 |
| 39.6 |
| 56.0 |
| 60.6 |
| 69.0 |
| 61.5 |
| 70.3 |
| 31.4 |
| Restricted Cash | 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 | 0.8 | 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 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 222.3 | 231.1 | - | - | - | - | - |
| Short Term Investments | 3.0 | 3.8 | 4.7 | 4.8 | 4.5 | 4.7 | 2.8 | 3.2 | 4.3 | 13.2 | 18.1 | 26.9 | 38.4 | 44.5 | 43.2 | 74.3 | 85.0 | - | - | 10.0 | 15.7 | 28.0 | 53.2 | 65.1 | 74.7 | 91.7 | 107.5 | 113.3 | 122.6 | 132.4 | 132.4 | 132.4 | 157.8 | - | - | - | - | - | - | 30.0 |
| Cash And Short Term Investments | 71.1 | 63.2 | 66.4 | 69.3 | 78.1 | 100.6 | 93.1 | 88.3 | 102.8 | 80.6 | 128.7 | 126.5 | 179.8 | 155.2 | 164.8 | 184.2 | 211.6 | 185.1 | 182.9 | 181.9 | 165.7 | 147.2 | 136.5 | 134.4 | 128.2 | 124.8 | 156.2 | 166.0 | 174.6 | 179.2 | 234.2 | 241.3 | 247.0 | 39.6 | 56.0 | 60.6 | 69.0 | 61.5 | 70.3 | 61.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 128.1 | 94.9 | 89.0 | 78.4 | 78.9 | 68.3 | 69.8 | 68.8 | 206.1 | 70.1 | 211.2 | 210.0 | 191.5 | 224.7 | 194.3 | 184.9 | 173.4 | 201.7 | 168.2 | 141.7 | 132.1 | 142.0 | 58.9 | 51.7 | 63.9 | 71.4 | 68.8 | 69.8 | 65.7 | 79.3 | 78.1 | 76.4 | 73.7 | 84.3 | 72.7 | 70.8 | 54.5 | 65.1 | 62.3 | 61.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 24.9 | 19.0 | 22.7 | 22.3 | 28.5 | 16.6 | 31.8 | 46.7 | 40.1 | 16.9 | 43.4 | 36.7 | 30.1 | 27.2 | 42.5 | 37.0 | 36.3 | 18.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | 5.4 | 5.6 | 5.6 | 7.2 | 1.7 | - | - | - | 0.3 | 0.3 | 1.2 | 0.3 | 0.3 | - | - | - | 2.0 | |||||||||||||||||||||||
| Total Current Assets | 230.3 | 183.5 | 184.5 | 178.1 | 191.0 | 186.3 | 195.4 | 204.6 | 380.0 | 385.9 | 385.3 | 374.2 | 402.5 | 407.9 | 402.4 | 406.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 142.9 | 144.4 | 144.8 | 148.5 | 148.8 | 154.9 | 162.9 | 160.1 | 180.5 | 189.7 | 199.3 | 195.8 | 197.0 | 194.4 | 190.5 | 190.3 | 187.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 46.3 | 44.8 | 45.9 | 47.7 | 50.6 | 60.6 | 61.3 | 63.4 | 69.3 | 66.9 | 67.8 | 68.7 | 65.9 | 61.4 | 61.6 | 58.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 50.7 | 50.7 | 55.3 | 50.7 | 90.7 | 90.7 | 87.0 | 87.0 | 86.7 | 73.3 | 71.7 | 71.7 | ||||||||||||||||||||||
| Intangible Assets | 2.1 | 2.6 | 3.1 | 3.5 | 4.0 | 4.4 | 4.9 | 5.4 | 34.7 | 7.1 | 55.7 | 60.1 | 58.9 | 61.8 | 64.7 | 58.9 | 61.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 20.0 | 18.8 | 18.0 | 21.7 | 22.9 | 40.8 | 41.7 | 42.8 | 43.5 | 42.9 | 45.2 | 45.2 | 45.9 | 44.4 | 42.0 | 24.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 3.8 | 3.8 | 2.9 | 2.9 | 2.9 | 2.7 | 0.1 | 0.1 | 5.2 | 0.3 | 2.6 | 2.6 | 2.6 | 2.6 | 1.5 | 1.5 | 1.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 3.2 | 3.4 | 3.6 | 7.5 | 7.7 | 7.9 | 8.0 | 7.5 | 21.9 | 21.2 | 21.6 | 16.3 | 8.1 | 8.3 | 8.5 | 8.0 | 8.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 436.4 | 387.5 | 414.6 | 418.0 | 435.8 | 487.3 | 557.3 | 569.6 | 805.0 | 865.9 | 876.1 | 865.2 | 878.3 | 880.8 | 876.5 | 840.2 | 861.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 20.0 | 20.0 | 20.0 | 5.0 | 2.5 | - | - | - | 3.4 | 8.8 | 8.6 | 6.8 | 5.8 | 5.3 | 5.1 | 4.8 | 4.9 | 4.9 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.5 | 9.7 | 7.5 | 7.6 | 7.6 | 7.7 | 7.7 | 7.7 | 7.5 | 6.7 | 7.2 | 6.4 | 6.0 | 5.6 | 5.4 | 6.1 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 164.0 | 121.5 | 106.1 | 71.7 | 65.3 | 61.6 | 72.3 | 67.3 | 274.4 | 272.1 | 256.2 | 249.5 | 245.6 | 248.2 | 251.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 142.2 | 147.1 | 152.0 | 172.1 | 184.5 | 187.0 | 186.9 | 186.8 | 195.8 | 197.9 | 201.3 | 204.6 | 207.0 | 207.3 | 207.8 | 206.2 | 206.8 | 207.4 | 208.0 | 208.6 | 209.8 | 210.5 | 211.1 | 211.7 | 212.4 | 213.0 | 238.4 | 239.0 | 239.9 | 240.5 | 290.6 | 291.2 | 291.9 | 292.5 | 284.0 | 285.2 | 285.9 | 286.7 | 307.3 | 308.1 |
| Operating Lease Liabilities Non-Current | 37.4 | 36.8 | 38.9 | 39.7 | 40.6 | 42.1 | 43.2 | 44.1 | 44.9 | 45.2 | 46.8 | 46.9 | 44.6 | 42.2 | 39.4 | 20.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 14.7 | 14.5 | 26.4 | 31.8 | 37.2 | 38.4 | 43.1 | 46.6 | 55.2 | 46.8 | 68.5 | 68.5 | 67.4 | 67.6 | 70.1 | 67.9 | 68.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 13.0 | 12.2 | 12.9 | 12.6 | 12.6 | 12.2 | 4.4 | 4.4 | 21.4 | 4.6 | 17.3 | 14.5 | 27.2 | 30.2 | 29.3 | 49.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 371.4 | 332.1 | 336.4 | 328.0 | 340.2 | 341.3 | 349.9 | 349.2 | 591.6 | 599.7 | 590.1 | 583.9 | 591.7 | 595.5 | 598.0 | 584.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (735.5) | (747.9) | (729.7) | (720.0) | (716.7) | (668.7) | (612.4) | (600.4) | (568.7) | (519.8) | (501.6) | (504.3) | (502.3) | (504.4) | (502.7) | (512.1) | (520.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.8) | (0.8) | (0.8) | (0.8) | (0.8) | (0.8) | (0.8) | (0.8) | (1.1) | (0.9) | (1.7) | (1.3) | (1.4) | (1.5) | (2.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | 14.1 | 14.9 | 12.6 | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 65.0 | 55.4 | 78.2 | 90.0 | 95.6 | 146.0 | 207.4 | 220.4 | 173.5 | 222.5 | 238.7 | 233.9 | 272.5 | 270.4 | 265.9 | 255.3 | 251.8 | |||||||||||||||||||||||
| Total Equity | 65.0 | 55.4 | 78.2 | 90.0 | 95.6 | 146.0 | 207.4 | 220.4 | 173.5 | 222.5 | 238.7 | 233.9 | 286.6 | 285.4 | 278.5 | 255.3 | 251.8 | 256.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 162.2 | 167.1 | 172.0 | 177.1 | 187.0 | 187.0 | 186.9 | 186.8 | 199.1 | 206.6 | 209.9 | 211.4 | 212.8 | 212.5 | 212.9 | 211.0 | 211.8 | 212.3 | 212.7 | 211.6 | 212.8 | 213.5 | 214.1 | 214.7 | 215.4 | 216.0 | 241.4 | 242.0 | 242.9 | 243.5 | 293.6 | 294.2 | 294.9 | 295.5 | 287.7 | 288.9 | 289.7 | 290.4 | 311.0 | 311.8 |
| Net debt | 91.1 | 103.9 | 105.6 | 107.8 | 108.9 | 86.4 | 93.8 | 98.6 | 96.4 | 126.1 | 81.3 | 84.9 | 33.0 | 57.3 | 48.1 | 26.8 | 0.2 | 27.2 | ||||||||||||||||||||||
| Working Capital | 66.3 | 62.0 | 78.3 | 106.4 | 125.7 | 124.7 | 123.1 | 137.3 | 105.6 | 113.8 | 129.0 | 124.7 | 156.9 | 159.7 | 150.9 | 166.0 | 189.7 | 183.6 | ||||||||||||||||||||||
| Book Value | 65.0 | 55.4 | 78.2 | 90.0 | 95.6 | 146.0 | 207.4 | 220.4 | 173.5 | 222.5 | 238.7 | 233.9 | 272.5 | 270.4 | 265.9 | 255.3 | 251.8 | 256.9 | ||||||||||||||||||||||
| Tangible Book Value | 55.5 | 45.5 | 67.8 | 79.2 | 84.3 | 134.3 | 151.8 | 164.4 | 83.6 | 164.8 | 92.3 | 83.1 | 126.6 | 121.6 | 114.5 | 123.1 | 118.6 | |||||||||||||||||||||||
| 24.8 |
| 23.3 |
| 18.4 |
| 18.0 |
| 13.9 |
| 16.6 |
| 15.1 |
| 11.6 |
| 13.6 |
| 12.6 |
| 12.0 |
| 10.7 |
| 13.2 |
| 12.0 |
| 9.7 |
| 6.3 |
| 6.6 |
| 6.2 |
| 5.7 |
| 4.9 |
| 6.6 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.9 |
| 7.2 |
| 6.1 |
| 2.1 |
| 2.1 |
| 3.1 |
| 6.9 |
| 1.0 |
| 1.0 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 424.1 |
| 408.5 |
| 379.5 |
| 354.9 |
| 323.2 |
| 310.1 |
| 212.1 |
| 206.5 |
| 214.8 |
| 209.4 |
| 240.3 |
| 250.3 |
| 254.2 |
| 271.0 |
| 327.5 |
| 331.6 |
| 331.2 |
| 352.5 |
| 366.3 |
| 137.6 |
| 129.1 |
| 131.5 |
| 139.2 |
| 128.2 |
| 183.9 |
| 190.2 |
| 190.1 |
| 192.2 |
| 191.2 |
| 191.3 |
| 188.7 |
| 190.4 |
| 188.6 |
| 185.7 |
| 187.2 |
| 185.1 |
| 187.4 |
| 185.2 |
| 184.1 |
| 182.3 |
| 179.9 |
| 178.2 |
| 178.7 |
| 203.3 |
| 204.3 |
| 203.0 |
| 200.3 |
| 60.2 |
| 62.5 |
| 64.6 |
| 66.4 |
| 69.7 |
| 72.0 |
| 73.2 |
| 74.8 |
| 76.3 |
| 79.6 |
| 79.4 |
| 74.5 |
| 69.5 |
| 64.9 |
| 63.2 |
| 58.6 |
| 60.1 |
| 60.3 |
| 56.6 |
| 56.8 |
| 53.9 |
| 55.4 |
| 55.7 |
| 56.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.7 |
| 58.0 |
| 58.0 |
| 58.0 |
| 45.7 |
| 45.7 |
| 45.7 |
| 46.5 |
| 46.5 |
| 51.9 |
| 74.2 |
| 74.3 |
| 74.1 |
| 73.6 |
| 70.6 |
| 70.6 |
| 69.0 |
| 69.3 |
| 50.1 |
| 50.1 |
| 50.1 |
| 50.1 |
| 64.0 |
| 65.9 |
| 45.8 |
| 47.6 |
| 49.4 |
| 9.3 |
| 9.8 |
| 10.2 |
| 16.8 |
| 18.0 |
| 19.4 |
| 20.9 |
| 22.6 |
| 24.2 |
| 25.8 |
| 25.3 |
| 26.8 |
| 25.7 |
| 27.4 |
| 12.3 |
| 13.1 |
| 14.0 |
| 14.9 |
| 25.6 |
| 25.6 |
| 32.1 |
| 33.7 |
| 34.3 |
| 33.5 |
| 34.4 |
| 35.1 |
| 41.8 |
| 43.8 |
| 45.1 |
| 46.2 |
| 44.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 8.5 |
| 7.4 |
| 7.6 |
| 7.6 |
| 7.8 |
| 7.4 |
| 7.5 |
| 7.5 |
| 7.5 |
| 2.7 |
| 2.7 |
| 2.9 |
| 5.1 |
| 4.4 |
| 4.3 |
| 4.7 |
| 5.5 |
| 4.6 |
| 2.9 |
| 2.5 |
| 2.3 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 851.3 |
| 828.4 |
| 778.0 |
| 752.2 |
| 747.3 |
| 599.4 |
| 596.2 |
| 747.3 |
| 656.2 |
| 687.8 |
| 699.6 |
| 656.2 |
| 690.4 |
| 748.6 |
| 748.5 |
| 690.4 |
| 766.0 |
| 766.0 |
| 553.0 |
| 766.0 |
| 517.9 |
| 531.1 |
| 525.3 |
| 4.7 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 3.4 |
| 1.5 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.8 |
| 7.3 |
| 7.4 |
| 7.5 |
| 7.5 |
| 7.3 |
| 7.6 |
| 7.8 |
| 8.8 |
| 9.1 |
| 8.8 |
| 11.4 |
| 10.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 240.8 |
| 234.4 |
| 224.9 |
| 192.0 |
| 152.3 |
| 134.9 |
| 137.1 |
| 51.3 |
| 59.4 |
| 67.4 |
| 66.0 |
| 58.6 |
| 60.6 |
| 58.5 |
| 54.0 |
| 60.1 |
| 59.2 |
| 50.9 |
| 62.5 |
| 52.9 |
| 50.9 |
| 28.6 |
| 34.6 |
| 32.2 |
| 29.6 |
| 21.5 |
| 21.0 |
| 29.9 |
| 31.4 |
| 32.0 |
| 31.8 |
| 32.4 |
| 32.8 |
| 39.5 |
| 41.4 |
| 42.7 |
| 41.1 |
| 40.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.2 |
| 64.4 |
| 57.7 |
| 56.3 |
| 55.0 |
| 43.2 |
| 38.6 |
| 42.1 |
| 44.3 |
| 54.7 |
| 48.4 |
| 47.6 |
| 46.7 |
| 43.2 |
| 42.3 |
| 39.3 |
| 40.6 |
| 59.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.1 |
| 72.9 |
| 80.9 |
| 3.5 |
| 3.6 |
| 3.7 |
| 3.9 |
| 3.4 |
| 3.6 |
| 3.4 |
| 7.5 |
| 7.5 |
| 10.4 |
| 16.4 |
| 19.2 |
| 19.6 |
| 23.4 |
| 21.4 |
| 26.1 |
| 27.1 |
| 12.2 |
| 13.2 |
| 14.7 |
| 15.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 609.9 |
| 594.4 |
| 575.1 |
| 453.6 |
| 436.6 |
| 438.1 |
| 341.8 |
| 345.9 |
| 364.9 |
| 368.0 |
| 401.9 |
| 396.7 |
| 396.5 |
| 357.7 |
| 413.2 |
| 412.3 |
| 405.5 |
| 417.1 |
| 422.7 |
| 363.2 |
| 326.8 |
| 334.5 |
| 354.2 |
| 353.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (522.5) |
| (526.4) |
| (538.5) |
| (546.4) |
| (551.8) |
| (572.1) |
| (581.1) |
| (583.5) |
| (547.9) |
| (555.2) |
| (543.0) |
| (526.7) |
| (528.2) |
| (534.5) |
| (536.7) |
| (541.5) |
| (539.7) |
| (552.7) |
| (709.9) |
| (713.4) |
| (718.4) |
| (725.5) |
| (730.9) |
| (2.6) |
| (1.3) |
| (1.0) |
| (0.8) |
| (1.0) |
| (0.7) |
| (1.1) |
| 0.0 |
| 0.5 |
| (0.5) |
| (0.1) |
| (0.4) |
| (0.4) |
| (0.6) |
| (1.4) |
| (1.4) |
| (1.6) |
| (1.0) |
| (0.1) |
| (1.6) |
| (2.1) |
| (2.4) |
| (3.0) |
| (4.0) |
| (4.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 256.9 |
| 253.3 |
| 287.0 |
| 280.7 |
| 276.0 |
| 257.5 |
| 250.3 |
| 248.2 |
| 288.2 |
| 286.0 |
| 302.9 |
| 323.7 |
| 332.7 |
| 334.8 |
| 335.7 |
| 339.8 |
| 348.3 |
| 341.8 |
| 189.8 |
| 187.5 |
| 183.5 |
| 176.9 |
| 172.3 |
| 253.3 |
| 287.0 |
| 280.7 |
| 276.0 |
| 257.5 |
| 250.3 |
| 248.2 |
| 288.2 |
| 286.0 |
| 302.9 |
| 323.7 |
| 332.7 |
| 334.8 |
| 335.7 |
| 339.8 |
| 348.3 |
| 341.8 |
| 189.8 |
| 187.5 |
| 183.5 |
| 176.9 |
| 172.3 |
| 29.8 |
| 29.7 |
| 47.1 |
| 66.3 |
| 77.6 |
| 80.4 |
| 87.2 |
| 91.2 |
| 85.2 |
| 76.1 |
| 68.3 |
| 64.4 |
| 59.4 |
| 52.9 |
| 47.9 |
| 255.9 |
| 231.8 |
| 228.3 |
| 220.7 |
| 228.9 |
| 240.7 |
| 250.4 |
| 187.6 |
| 202.6 |
| 188.3 |
| 172.9 |
| 160.8 |
| 147.1 |
| 147.4 |
| 143.4 |
| 181.7 |
| 189.7 |
| 195.8 |
| 217.0 |
| 267.3 |
| 272.5 |
| 280.3 |
| 289.9 |
| 313.4 |
| 86.7 |
| 100.5 |
| 96.9 |
| 107.0 |
| 98.6 |
| 253.3 |
| 287.0 |
| 280.7 |
| 276.0 |
| 257.5 |
| 250.3 |
| 248.2 |
| 288.2 |
| 286.0 |
| 302.9 |
| 323.7 |
| 332.7 |
| 334.8 |
| 335.7 |
| 339.8 |
| 348.3 |
| 341.8 |
| 189.8 |
| 187.5 |
| 183.5 |
| 176.9 |
| 172.3 |
| 121.2 |
| 118.7 |
| 183.2 |
| 175.1 |
| 168.5 |
| 202.5 |
| 194.8 |
| 192.3 |
| 224.9 |
| 221.4 |
| 231.6 |
| 228.6 |
| 235.8 |
| 236.5 |
| 236.3 |
| 243.9 |
| 251.0 |
| 247.0 |
| 93.1 |
| 125.2 |
| 120.3 |
| 112.8 |
| 107.3 |