| (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 | 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 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 77.7 | 101.8 | 74.6 | 71.1 | 85.2 | 99.7 | 79.8 | 90.8 | 271.0 | 281.3 | 133.0 | 139.6 | 105.8 | 95.6 | 75.4 | |||||||||||||||||||||||||
| (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 | 101.8 | 99.7 | 281.3 | 95.6 | 178.6 | 44.9 | 22.2 | 45.3 | 16.9 | 15.3 | 19.1 | 15.3 | 6.9 | 4.6 | 12.9 | 15.5 | 6.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 204.3 | 271.2 | 49.8 | 48.9 | 33.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.7 | 9.4 | 2.9 | 3.4 | 9.9 | 11.2 | - | - |
| Cash And Short Term Investments | 306.1 | 370.9 | 331.1 | 144.6 | 211.6 | 44.9 | 22.2 | 45.3 | 16.9 | 29.0 | 28.5 | 18.3 | 10.3 | 14.6 | 24.1 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Current Assets | |||||||||||||||||
| Inventory | 1.8 | 2.3 | 3.9 | 2.9 | 3.6 | 5.3 | 2.1 | 0.3 | 0.0 | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 15.0 | 12.2 | 7.8 | 3.5 | 1.7 | 1.7 | 1.2 | 1.0 | 0.8 | 2.0 | 2.1 | 2.2 | 2.2 | 2.3 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 10.5 | 11.7 | 6.5 | 5.9 | 7.4 | 4.8 | 4.2 | 2.6 | 1.0 | 1.4 | 0.7 | 0.5 | 0.7 | 0.4 | 0.3 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | 29.3 | 36.6 | 38.0 | 47.2 | 17.6 | 0.0 | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | 0.0 | 39.8 | 36.6 | 38.0 | 47.2 | 17.6 | 0.0 | - | - | - | - | - | - | - | |
| 101.5 |
| 178.6 |
| 119.7 |
| 127.6 |
| 138.6 |
| 44.9 |
| 28.7 |
| 22.8 |
| 26.3 |
| 22.2 |
| 31.8 |
| 44.2 |
| 43.4 |
| 45.3 |
| 55.8 |
| 16.3 |
| 16.9 |
| 11.8 |
| 12.9 |
| 11.7 |
| 14.3 |
| 24.9 |
| 19.1 |
| 14.1 |
| 23.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 144.8 | 204.3 | 129.4 | 184.6 | 233.0 | 271.2 | 174.0 | 189.5 | 28.3 | 49.8 | 3.0 | 2.9 | 16.7 | 48.9 | 81.9 | 89.2 | 33.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 2.5 | 5.8 | 8.2 | 8.4 | 9.4 | 9.9 | 8.7 |
| Cash And Short Term Investments | 222.5 | 306.1 | 204.0 | 255.7 | 318.2 | 370.9 | 253.8 | 280.2 | 299.3 | 331.1 | 136.0 | 142.5 | 122.5 | 144.6 | 157.3 | 190.8 | 211.6 | 119.7 | 127.6 | 138.6 | 44.9 | 28.7 | 22.8 | 26.3 | 22.2 | 31.8 | 44.2 | 43.4 | 45.3 | 55.8 | 16.3 | 16.9 | 11.8 | 15.4 | 17.5 | 22.5 | 33.3 | 28.5 | 24.0 | 31.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1.3 | 1.8 | 2.1 | 2.7 | 2.1 | 2.3 | 2.8 | 3.7 | 4.3 | 3.9 | 4.6 | 4.3 | 4.1 | 2.9 | 3.5 | 3.3 | 3.6 | 4.6 | 5.4 | 5.6 | 5.3 | 3.6 | 3.8 | 3.4 | 2.1 | 2.6 | 1.7 | 0.9 | 0.3 | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 24.6 | 20.1 | 8.9 | 6.2 | 6.2 | 9.5 | 11.6 | 9.6 | 11.1 | 9.0 | 9.1 | 9.4 | 9.1 | 9.9 | 10.4 | 5.9 | 4.2 | 3.9 | ||||||||||||||||||||||
| Other Current Assets | 1.3 | 2.0 | 0.9 | 1.6 | 1.4 | 1.4 | 1.3 | 1.1 | 1.5 | 1.0 | 0.5 | 0.0 | 0.0 | 0.8 | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 249.5 | 328.7 | 216.1 | 265.3 | 327.0 | 383.3 | 268.5 | 294.9 | 317.7 | 344.8 | 150.2 | 167.1 | 146.1 | 172.8 | 192.1 | 219.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | - | - | - | - | - | 2.1 | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 9.5 | 9.0 | 8.9 | 8.8 | 8.0 | 8.2 | 8.4 | 6.9 | 6.7 | 5.3 | 4.5 | 2.9 | 2.6 | 1.4 | 1.0 | 0.5 | 0.5 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 20.9 | 22.1 | 22.7 | 23.4 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 19.8 | 20.2 | 20.7 | 21.1 | 21.5 | 21.0 | 21.4 | 22.3 | 4.7 | 5.0 | 5.3 | 5.5 | 5.8 | 6.0 | 6.3 | 2.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 9.3 | 5.9 | 5.9 | 5.9 | 5.9 | 5.8 | 2.4 | - | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 288.2 | 364.0 | 251.7 | 301.1 | 362.6 | 418.5 | 300.9 | 324.2 | 329.2 | 355.2 | 160.0 | 175.7 | 154.6 | 180.4 | 220.5 | 244.6 | 263.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 18.8 | 10.5 | 10.1 | 19.7 | 16.4 | 11.7 | 7.3 | 14.3 | 7.1 | 6.5 | 9.6 | 10.7 | 9.5 | 5.9 | 6.1 | 7.3 | 7.4 | 6.6 | 5.4 | 5.9 | 4.8 | 5.2 | 3.9 | 5.2 | 4.2 | 5.5 | 6.1 | 6.3 | 2.6 | 4.1 | 2.8 | 1.0 | 1.8 | 0.7 | 1.1 | 1.0 | 0.6 | 0.7 | 0.9 | 0.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 5.3 | 10.5 | 10.5 | 10.5 | 0.0 | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | 0.0 | 5.1 | 17.8 | 26.0 | 33.3 | 38.4 | 38.6 | 39.8 | 42.1 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.1 | 2.0 | 2.0 | 1.9 | 1.8 | 1.2 | 1.2 | 1.1 | 1.1 | 0.6 | 1.1 | 1.0 | 0.8 | 0.5 | 0.4 | 0.6 | ||||||||||||||||||||||||
| Accrued Expenses | 16.4 | 24.4 | 17.9 | 11.5 | 18.2 | 18.1 | 14.2 | 13.3 | 15.9 | 17.5 | 13.4 | 15.1 | 10.5 | 16.4 | 16.0 | 12.3 | 14.4 | 11.5 | ||||||||||||||||||||||
| Other Current Liabilities | 2.2 | 2.1 | 2.1 | 2.0 | 2.0 | 1.4 | 1.3 | 1.1 | 1.2 | 0.6 | 1.1 | 1.0 | 0.8 | 0.6 | 0.5 | 0.8 | 0.8 | |||||||||||||||||||||||
| Total Current Liabilities | 37.5 | 37.0 | 30.1 | 33.2 | 41.7 | 49.0 | 48.8 | 62.1 | 62.6 | 63.3 | 63.9 | 68.9 | 27.2 | 34.5 | 34.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 29.4 | 29.3 | 29.3 | 29.1 | 36.6 | 36.4 | 36.2 | 38.1 | 38.0 | 50.8 | 50.3 | 47.7 | 47.2 | 46.7 | 46.3 | 32.0 | 17.6 | 17.5 | 12.9 | 0.0 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 20.2 | 20.8 | 21.3 | 21.8 | 22.3 | 21.9 | 21.9 | 22.2 | 4.6 | 4.9 | 5.2 | 5.5 | 5.7 | 6.0 | 6.2 | 1.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | 0.0 | 0.0 | 0.0 | 10.9 | 11.2 | 11.7 | 12.1 | 20.7 | 32.3 | 44.0 | 13.3 | 13.6 | 13.8 | 14.3 | 14.6 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | - | - | 0.0 | 0.0 | 0.0 | 0.6 | 0.6 | 0.6 | 0.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 57.7 | 57.9 | 51.5 | 55.1 | 64.2 | 82.0 | 82.2 | 95.9 | 79.3 | 88.9 | 101.4 | 118.4 | 76.2 | 84.0 | 84.1 | 77.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,189.8) | (1,105.0) | (1,037.4) | (977.6) | (918.2) | (873.0) | (831.6) | (802.3) | (771.4) | (742.1) | (728.0) | (715.4) | (692.5) | (671.4) | (627.9) | (590.1) | (569.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.8 | 1.0 | 0.9 | 0.8 | 0.9 | 1.0 | 1.2 | 0.8 | 0.8 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.8 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 230.5 | 306.1 | 200.2 | 246.0 | 298.4 | 336.5 | 218.7 | 228.3 | 249.9 | 266.3 | 58.6 | 57.3 | 78.4 | 96.4 | 136.4 | 166.8 | 184.4 | |||||||||||||||||||||||
| Total Equity | 230.5 | 306.1 | 200.2 | 246.0 | 298.4 | 336.5 | 218.7 | 228.3 | 249.9 | 266.3 | 58.6 | 57.3 | 78.4 | 96.4 | 136.4 | 166.8 | 184.4 | 92.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 34.7 | 39.8 | 39.7 | 39.6 | 36.6 | 36.4 | 36.2 | 38.1 | 38.0 | 50.8 | 50.3 | 47.7 | 47.2 | 46.7 | 46.3 | 32.0 | 17.6 | 17.5 | 12.9 | 0.0 | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | (136.0) | (142.5) | (87.8) | (104.8) | (117.5) | (151.2) | (175.0) | (83.3) | (91.4) | |||||||||||||||||||||
| Working Capital | 212.0 | 291.6 | 186.0 | 232.1 | 285.3 | 334.3 | 219.8 | 232.8 | 255.1 | 281.5 | 86.3 | 98.2 | 118.8 | 138.3 | 157.8 | 187.7 | 214.1 | 121.8 | ||||||||||||||||||||||
| Book Value | 230.5 | 306.1 | 200.2 | 246.0 | 298.4 | 336.5 | 218.7 | 228.3 | 249.9 | 266.3 | 58.6 | 57.3 | 78.4 | 96.4 | 136.4 | 166.8 | 184.4 | 92.7 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 115.4 | 144.7 | 161.6 | 69.4 | ||||||||||||||||||||||
| 15.5 |
| 6.9 |
| - |
| - |
| - |
| Prepaid Expenses | 20.1 | 9.5 | 9.0 | 9.9 | 4.2 | 3.4 | 6.0 | 1.4 | 0.6 | 0.5 | 0.7 | 0.5 | 1.6 | 0.4 | 0.4 | - | - |
| Other Current Assets | 2.0 | 1.4 | 1.0 | 0.8 | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 328.7 | 383.3 | 344.8 | 172.8 | 237.7 | 63.1 | 41.7 | 47.6 | 17.7 | 30.0 | 29.8 | 19.3 | 12.5 | 16.0 | 25.4 | - | - |
| 3.9 |
| - |
| - |
| Accumulated Depreciation | 6.0 | 4.1 | 2.6 | 2.1 | 1.3 | 1.0 | 0.8 | 0.7 | 0.5 | 1.7 | 1.8 | 1.9 | 2.0 | 1.9 | 3.8 | - | - |
| Property,Plant & Equipment Net | 9.0 | 8.2 | 5.3 | 1.4 | 0.5 | 0.6 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | 0.0 | 22.7 | 25.2 | 27.7 | 30.1 | 0.4 | 1.1 | 1.9 | 2.8 | 3.4 | 4.2 | 21.6 | - | - |
| Operating Lease Right Of Use Assets | 20.2 | 21.0 | 5.0 | 6.0 | 2.3 | 2.6 | 3.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 5.9 | 5.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 364.0 | 418.5 | 355.2 | 180.4 | 263.4 | 91.7 | 73.0 | 78.2 | 18.7 | 31.6 | 32.4 | 22.7 | 16.2 | 20.6 | 47.1 | - | - |
| - |
| - |
| Short Term Debt | - | - | 0.0 | 10.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 0.0 | 17.8 | 38.6 | 1.2 | 1.1 | 0.9 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.7 | 2.2 | 3.2 | - | - |
| Operating Lease Liabilities Current | 2.0 | 1.2 | 0.6 | 0.5 | 0.6 | 0.6 | 0.5 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 24.4 | 18.1 | 17.5 | 16.4 | 14.4 | 8.4 | 6.8 | 3.8 | 4.2 | 3.6 | 2.6 | 1.5 | 1.9 | 0.6 | 1.3 | - | - |
| Other Current Liabilities | 2.1 | 1.4 | 0.6 | 0.6 | 0.8 | 0.7 | 0.5 | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 37.0 | 49.0 | 63.3 | 34.5 | 23.7 | 14.9 | 11.5 | 21.5 | 5.3 | 5.1 | 3.3 | 2.1 | 3.3 | 3.2 | 5.0 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 20.8 | 21.9 | 4.9 | 6.0 | 1.9 | 2.3 | 2.9 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.0 | 10.9 | 20.7 | 13.6 | 14.6 | 15.6 | - | - | 0.0 | 5.6 | 5.6 | 5.6 | 5.2 | 3.8 | 4.6 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.1 | 0.2 | 0.0 | 0.6 | 2.4 | 2.4 | 3.0 | 1.5 | 0.1 | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 57.9 | 82.0 | 88.9 | 84.0 | 79.0 | 73.2 | 64.6 | 40.5 | 5.3 | 10.7 | 9.0 | 7.7 | 8.5 | 7.0 | 9.7 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 290.9 | 270.4 | 264.4 | 262.9 | - | - |
| Retained Earnings | (1,105.0) | (873.0) | (742.1) | (671.4) | (569.1) | (510.7) | (465.3) | (408.5) | (310.8) | (292.2) | (270.7) | (277.0) | (263.7) | (251.8) | (226.9) | - | - |
| Accumulated Other Comprehensive Income | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 1.0 | 0.9 | 0.9 | 1.4 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 306.1 | 336.5 | 266.3 | 96.4 | 184.4 | 18.5 | 8.3 | 37.6 | 13.3 | 20.9 | 23.4 | 14.9 | 7.7 | 13.6 | 37.4 | 33.0 | 23.5 |
| Total Equity | 306.1 | 336.5 | 266.3 | 96.4 | 184.4 | 18.5 | 8.3 | 37.6 | 13.3 | 20.9 | 23.4 | 14.9 | 7.7 | 13.6 | 37.4 | 33.0 | 23.5 |
| - |
| Net debt | - | - | (331.1) | (104.8) | (175.0) | (6.9) | 25.0 | (27.6) | (16.9) | - | - | - | - | - | - | - | - |
| Working Capital | 291.6 | 334.3 | 281.5 | 138.3 | 214.1 | 48.2 | 30.2 | 26.1 | 12.5 | 24.9 | 26.5 | 17.2 | 9.2 | 12.8 | 20.3 | - | - |
| Book Value | 306.1 | 336.5 | 266.3 | 96.4 | 184.4 | 18.5 | 8.3 | 37.6 | 13.3 | 20.9 | 23.4 | 14.9 | 7.7 | 13.6 | 37.4 | 33.0 | 23.5 |
| Tangible Book Value | - | - | - | 96.4 | 161.6 | (6.7) | (19.3) | 7.5 | 13.0 | 19.8 | 21.4 | 12.2 | 4.3 | 9.4 | 15.9 | - | - |
| 3.7 |
| 2.9 |
| 3.4 |
| 5.8 |
| 5.9 |
| 5.6 |
| 6.0 |
| 3.9 |
| 3.1 |
| 1.8 |
| 1.4 |
| 1.4 |
| 0.9 |
| 0.6 |
| 0.4 |
| 0.8 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.7 |
| 0.6 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 237.7 |
| 141.8 |
| 151.8 |
| 159.4 |
| 63.1 |
| 47.6 |
| 39.8 |
| 49.7 |
| 41.7 |
| 47.1 |
| 58.6 |
| 48.4 |
| 47.6 |
| 57.6 |
| 17.7 |
| 17.7 |
| 12.5 |
| 16.5 |
| 18.5 |
| 23.5 |
| 34.3 |
| 29.8 |
| 25.2 |
| 33.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.0 |
| 24.6 |
| 25.2 |
| 25.8 |
| 26.4 |
| 27.1 |
| 27.7 |
| 28.3 |
| 28.9 |
| 29.5 |
| 30.1 |
| 30.7 |
| 32.0 |
| 0.4 |
| 0.2 |
| 0.5 |
| 0.7 |
| 0.9 |
| 1.3 |
| 1.9 |
| 1.7 |
| 2.1 |
| 2.3 |
| 2.4 |
| 2.4 |
| 2.5 |
| 2.6 |
| 2.7 |
| 2.9 |
| 3.0 |
| 3.1 |
| 3.2 |
| 3.3 |
| 3.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.3 |
| 178.8 |
| 187.1 |
| 91.7 |
| 76.8 |
| 69.7 |
| 80.3 |
| 73.0 |
| 79.1 |
| 91.3 |
| 81.9 |
| 78.2 |
| 88.9 |
| 50.2 |
| 18.7 |
| 13.3 |
| 17.5 |
| 19.7 |
| 24.9 |
| 36.2 |
| 32.4 |
| 27.5 |
| 35.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.3 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.1 |
| 5.9 |
| 8.4 |
| 6.8 |
| 5.1 |
| 4.6 |
| 6.8 |
| 4.4 |
| 4.2 |
| 2.9 |
| 3.8 |
| 3.3 |
| 3.2 |
| 4.2 |
| 2.5 |
| 3.9 |
| 3.7 |
| 3.7 |
| 3.4 |
| 2.6 |
| 2.1 |
| 1.4 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.0 |
| 23.7 |
| 19.9 |
| 16.3 |
| 13.4 |
| 14.9 |
| 12.9 |
| 9.6 |
| 10.3 |
| 11.5 |
| 10.4 |
| 10.7 |
| 24.7 |
| 21.5 |
| 22.4 |
| 21.2 |
| 5.3 |
| 4.3 |
| 4.9 |
| 4.9 |
| 4.8 |
| 4.0 |
| 3.3 |
| 3.0 |
| 2.2 |
| 1.9 |
| 2.0 |
| 2.0 |
| 2.2 |
| 2.3 |
| 2.5 |
| 2.6 |
| 2.8 |
| 2.9 |
| 3.0 |
| 3.1 |
| 3.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.8 |
| 15.1 |
| 15.3 |
| 15.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 5.6 |
| 5.6 |
| 5.6 |
| 5.6 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.4 |
| 2.3 |
| 2.3 |
| 2.4 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 2.1 |
| 1.5 |
| 1.3 |
| 0.9 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.0 |
| 75.5 |
| 72.0 |
| 71.4 |
| 73.2 |
| 69.2 |
| 65.5 |
| 63.8 |
| 64.6 |
| 63.1 |
| 63.1 |
| 62.0 |
| 40.5 |
| 41.2 |
| 42.0 |
| 5.3 |
| 4.3 |
| 5.0 |
| 5.0 |
| 10.5 |
| 9.6 |
| 9.0 |
| 8.6 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 292.4 |
| (549.7) |
| (533.0) |
| (523.0) |
| (510.7) |
| (495.2) |
| (491.4) |
| (478.5) |
| (465.3) |
| (454.9) |
| (439.2) |
| (427.7) |
| (408.5) |
| (396.9) |
| (329.6) |
| (310.8) |
| (316.8) |
| (304.6) |
| (299.4) |
| (299.4) |
| (285.8) |
| (270.7) |
| (275.6) |
| (265.5) |
| 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 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.7 |
| 106.9 |
| 115.7 |
| 18.5 |
| 7.6 |
| 4.2 |
| 16.5 |
| 8.3 |
| 15.9 |
| 28.2 |
| 19.9 |
| 37.6 |
| 47.7 |
| 8.2 |
| 13.3 |
| 9.0 |
| 12.5 |
| 14.8 |
| 14.3 |
| 26.6 |
| 23.4 |
| 18.8 |
| 27.8 |
| 106.9 |
| 115.7 |
| 18.5 |
| 7.6 |
| 4.2 |
| 16.5 |
| 8.3 |
| 15.9 |
| 28.2 |
| 19.9 |
| 37.6 |
| 47.7 |
| 8.2 |
| 13.3 |
| 9.0 |
| 12.5 |
| 14.8 |
| 14.3 |
| 26.6 |
| 23.4 |
| 18.8 |
| 27.8 |
| (100.5) |
| (6.9) |
| 22.0 |
| 27.4 |
| 21.4 |
| 25.0 |
| 15.0 |
| 2.1 |
| (11.4) |
| (27.6) |
| (38.3) |
| (3.5) |
| (16.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.6 |
| 145.9 |
| 48.2 |
| 34.7 |
| 30.2 |
| 39.4 |
| 30.2 |
| 36.7 |
| 47.9 |
| 23.7 |
| 26.1 |
| 35.2 |
| (3.5) |
| 12.5 |
| 8.3 |
| 11.5 |
| 13.6 |
| 18.7 |
| 30.3 |
| 26.5 |
| 22.2 |
| 30.9 |
| 106.9 |
| 115.7 |
| 18.5 |
| 7.6 |
| 4.2 |
| 16.5 |
| 8.3 |
| 15.9 |
| 28.2 |
| 19.9 |
| 37.6 |
| 47.7 |
| 8.2 |
| 13.3 |
| 9.0 |
| 12.5 |
| 14.8 |
| 14.3 |
| 26.6 |
| 23.4 |
| 18.8 |
| 27.8 |
| 82.9 |
| 91.1 |
| (6.7) |
| (18.2) |
| (22.2) |
| (10.6) |
| (19.3) |
| (12.3) |
| (0.7) |
| (9.6) |
| 7.5 |
| 17.0 |
| (23.8) |
| 13.0 |
| 8.8 |
| 12.0 |
| 14.0 |
| 13.4 |
| 25.2 |
| 21.4 |
| 17.1 |
| 25.8 |