| (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 | 63.3 | 56.1 | 72.9 | 103.6 | 115.8 | 90.3 | 67.9 | 140.3 | 79.8 | 77.0 | 53.3 | 49.7 | 74.1 | 98.8 | 81.0 | 86.9 | 97.8 | 129.5 |
| Restricted Cash | - | - | - | - | 0.0 | 0.4 | 1.3 | - | - | - | - | - | - | - | 0.0 | 11.6 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 47.8 | 54.9 | 81.0 | 134.9 | 137.0 | 120.0 | - | |
| Cash And Short Term Investments | 63.3 | 56.1 | 72.9 | 103.6 | 115.8 | 90.3 | 67.9 | 140.3 | 79.8 | 77.0 | 101.1 | 104.5 | 155.1 | 233.7 | 218.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 50.9 | 55.5 | 59.0 | 73.3 | 87.0 | 84.7 | 84.6 | 67.3 | 70.0 | 58.8 | 67.4 | 67.4 | 77.5 | 74.6 | 81.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 68.1 | 73.6 | 83.5 | 89.2 | 98.2 | 94.7 | 92.4 | 85.0 | 84.2 | 77.5 | 76.2 | 74.6 | 75.7 | 74.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 0.8 | 1.0 | 1.8 | 0.4 | 0.8 | 0.7 | 0.5 | 0.6 | 0.2 | 1.8 | 0.5 | 0.9 | 1.0 | 0.8 | 1.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 0.0 | 35.0 | 35.0 | 50.0 | 75.0 | 95.3 | 121.2 | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 35.0 | 35.0 | 35.0 | 50.0 | 75.0 | 107.8 | 130.5 | - | - | - | - | - | - | - | - | - | ||
| (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 | 73.9 | 63.3 | 65.1 | 67.8 | 75.6 | 56.1 | 62.8 | 58.9 | 61.4 | 72.9 | 101.7 | 110.0 | 104.2 | 103.6 | 98.7 | |||||||||||||||||||||||||
| - |
| 206.9 |
| 97.8 |
| 129.5 |
| 73.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 12.1 | 18.3 | 9.3 | 14.1 | 18.6 | 18.6 | 19.2 | 12.8 | 18.9 | 14.5 | 15.7 | 22.3 | 20.8 | 18.9 | 25.9 | 24.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 212.7 | 201.4 | 216.0 | 235.3 | 269.5 | 217.2 | 192.0 | 236.1 | 236.8 | 223.4 | 197.7 | 208.0 | 266.4 | 336.6 | 337.4 | 317.8 | - | - |
| 74.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 56.9 | 61.9 | 64.1 | 66.0 | 70.0 | 67.6 | 62.5 | 63.0 | 59.0 | 53.6 | 48.6 | 42.5 | 35.8 | 27.8 | 24.0 | - | - | - |
| Property,Plant & Equipment Net | 11.2 | 11.7 | 19.4 | 23.2 | 28.2 | 27.0 | 29.9 | 22.0 | 25.2 | 23.9 | 27.6 | 32.2 | 39.9 | 46.3 | 50.4 | 19.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 120.4 | 228.0 | 244.3 | 242.1 | 245.0 | 247.2 | 243.8 | 85.2 | 76.2 | 73.2 | 74.1 | 76.7 | 80.0 | 79.0 | 71.5 | 68.0 | - | - |
| Intangible Assets | 18.7 | 27.5 | 37.6 | 49.5 | 62.7 | 78.0 | 97.4 | 5.0 | 0.7 | 1.5 | 2.3 | 3.4 | 5.8 | 7.9 | 10.3 | 8.5 | - | - |
| Operating Lease Right Of Use Assets | 30.7 | 27.0 | 39.7 | 50.0 | 65.0 | 69.3 | 69.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 10.4 | 8.3 | 7.2 | 8.3 | 9.7 | 5.5 | 6.8 | 5.3 | 6.2 | 13.8 | 17.3 | 12.5 | 10.2 | 9.2 | 8.3 | 15.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 404.0 | 503.9 | 564.2 | 608.4 | 680.1 | 644.2 | 639.2 | 353.5 | 345.2 | 335.8 | 319.0 | 332.7 | 402.2 | 488.0 | 487.6 | 450.5 | - | - |
| 3.6 |
| - |
| - |
| Short Term Debt | 35.0 | 0.0 | - | - | 0.0 | 12.5 | 9.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 145.2 | 134.3 | 140.7 | 144.6 | 152.9 | 150.5 | 147.9 | 131.5 | - | - |
| Operating Lease Liabilities Current | 7.4 | 12.8 | 14.2 | 13.6 | 13.0 | 12.0 | 12.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 62.4 | 57.6 | 81.5 | 91.0 | 97.8 | 76.6 | 79.9 | 54.1 | 49.6 | 41.4 | 41.3 | 36.2 | 33.5 | 30.1 | 30.2 | 36.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 240.1 | 204.0 | 240.1 | 269.4 | 312.3 | 269.7 | 268.9 | 190.0 | 195.1 | 177.5 | 182.5 | 181.7 | 187.4 | 181.3 | 179.3 | 171.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 29.5 | 24.8 | 37.7 | 50.8 | 65.0 | 70.3 | 67.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 22.9 | 1.0 | 0.4 | 0.1 | 0.2 | 0.1 | 0.9 | 0.2 | 8.6 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.9 | 10.5 | 11.2 | 16.6 | 23.8 | 23.1 | 23.9 | 11.9 | - | - | 2.6 | 2.8 | 2.6 | 2.3 | 2.3 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | 11.9 | 9.0 | 8.3 | 9.2 | 9.4 | 10.1 | 9.5 | 17.6 | 6.9 | - | - |
| Total Liabilities | 277.5 | 274.3 | 323.9 | 386.8 | 476.2 | 458.5 | 481.1 | 201.9 | 204.0 | 185.7 | 191.7 | 191.1 | 197.5 | 190.8 | 196.8 | 178.6 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 52.6 | 171.9 | 177.7 | 174.6 | 152.8 | 128.0 | 118.1 | 127.7 | 123.0 | 121.8 | 117.1 | 117.3 | 118.4 | 117.8 | 104.7 | 81.7 | - | - |
| Accumulated Other Comprehensive Income | (1.1) | (7.7) | (4.6) | (7.9) | (3.2) | (0.7) | (4.9) | (5.2) | (2.0) | (7.6) | (4.8) | (1.6) | 2.5 | 0.6 | (6.8) | (5.5) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | 122.0 | 120.2 | 99.3 | 26.1 | 210.8 | 181.0 | 162.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 126.5 | 229.5 | 240.3 | 221.7 | 203.9 | 185.8 | 158.1 | 151.6 | 141.2 | 150.0 | 127.3 | 141.6 | 204.7 | 297.2 | 290.2 | 272.3 | 311.9 | 303.5 |
| Total Equity | 126.5 | 229.5 | 240.3 | 221.7 | 203.9 | 185.8 | 158.1 | 151.6 | 141.2 | 150.0 | 127.3 | 141.6 | 204.7 | 297.2 | 290.2 | 272.3 | 311.9 | 303.5 |
| - |
| - |
| Net debt | (28.3) | (21.1) | (37.9) | (53.6) | (40.8) | 17.5 | 62.6 | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | (27.4) | (2.6) | (24.1) | (34.1) | (42.8) | (52.6) | (76.9) | 46.1 | 41.8 | 46.0 | 15.3 | 26.3 | 79.0 | 155.3 | 158.1 | 146.1 | - | - |
| Book Value | 126.5 | 229.5 | 240.3 | 221.7 | 203.9 | 185.8 | 158.1 | 151.6 | 141.2 | 150.0 | 127.3 | 141.6 | 204.7 | 297.2 | 290.2 | 272.3 | 311.9 | 303.5 |
| Tangible Book Value | (12.6) | (25.9) | (41.6) | (70.0) | (103.8) | (139.4) | (183.1) | 61.5 | 64.3 | 75.4 | 50.9 | 61.5 | 118.9 | 210.3 | 208.3 | 195.9 | - | - |
| 103.2 |
| 112.5 |
| 115.8 |
| 129.3 |
| 146.4 |
| 125.6 |
| 90.3 |
| 73.0 |
| 68.4 |
| 69.8 |
| 67.9 |
| 67.6 |
| 69.8 |
| 75.0 |
| 140.3 |
| 92.1 |
| 93.0 |
| 82.1 |
| 79.8 |
| 80.0 |
| 67.1 |
| 74.2 |
| 77.0 |
| 70.1 |
| 68.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 0.2 | 0.2 | 0.4 | - | 0.3 | 0.8 | 0.8 | - | 0.7 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 73.9 | 63.3 | 65.1 | 67.8 | 75.6 | 56.1 | 62.8 | 58.9 | 61.4 | 72.9 | 101.7 | 110.0 | 104.2 | 103.6 | 98.7 | 103.2 | 112.5 | 115.8 | 129.3 | 146.4 | 125.6 | 90.3 | 73.0 | 68.4 | 69.8 | 67.9 | 67.6 | 69.8 | 75.0 | 140.3 | 92.1 | 93.0 | 82.1 | 79.8 | 80.0 | 67.1 | 74.2 | 77.0 | 70.1 | 68.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 40.9 | 50.9 | 33.6 | 40.2 | 43.3 | 55.5 | 39.2 | 47.7 | 54.7 | 59.0 | 41.0 | 46.3 | 58.9 | 73.3 | 50.6 | 59.0 | 70.3 | 87.0 | 52.3 | 63.4 | 68.8 | 84.7 | 54.1 | 54.1 | 59.5 | 84.6 | 54.6 | 65.8 | 69.1 | 67.3 | 38.6 | 49.5 | 62.2 | 70.0 | 39.5 | 51.0 | 55.0 | 58.8 | 36.0 | 42.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 11.8 | 12.1 | 11.7 | 21.3 | 19.9 | 18.3 | 23.6 | 16.8 | 23.9 | 9.3 | 15.9 | 22.1 | 23.4 | 14.1 | 16.1 | 18.4 | 20.3 | 18.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 218.4 | 212.7 | 193.6 | 214.2 | 218.5 | 201.4 | 193.9 | 193.4 | 218.6 | 216.0 | 184.9 | 210.2 | 225.8 | 235.3 | 204.3 | 222.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 19.8 | 11.2 | 9.7 | 10.1 | 11.0 | 11.7 | 12.7 | 16.6 | 17.8 | 19.4 | 19.7 | 20.7 | 22.4 | 23.2 | 25.1 | 26.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 109.1 | 120.4 | 147.2 | 147.4 | 145.3 | 228.0 | 230.2 | 242.9 | 243.0 | 244.3 | 242.1 | 243.3 | 242.9 | 242.1 | 238.9 | 241.5 | 244.1 | 245.0 | ||||||||||||||||||||||
| Intangible Assets | 16.6 | 18.7 | 20.8 | 23.0 | 25.3 | 27.5 | 29.7 | 32.6 | 35.1 | 37.6 | 40.3 | 43.4 | 46.5 | 49.5 | 52.5 | 55.9 | 59.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 29.1 | 30.7 | 31.9 | 33.2 | 24.8 | 27.0 | 29.7 | 32.1 | 34.4 | 39.7 | 42.0 | 44.6 | 48.6 | 50.0 | 55.6 | 59.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 16.0 | 10.4 | 10.9 | 8.1 | 15.0 | 8.3 | 9.1 | 6.6 | 6.8 | 7.2 | 7.1 | 8.4 | 7.8 | 8.3 | 8.8 | 9.9 | 10.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 409.1 | 404.0 | 414.2 | 436.0 | 439.8 | 503.9 | 505.3 | 524.2 | 555.7 | 564.2 | 536.1 | 570.7 | 593.9 | 608.4 | 585.2 | 614.9 | 651.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1.1 | 0.8 | 1.8 | 1.8 | 0.4 | 1.0 | 1.6 | 2.3 | 2.7 | 1.8 | 0.8 | 1.1 | 0.4 | 0.4 | 1.1 | 0.1 | 0.9 | 0.8 | 0.7 | 1.0 | 0.4 | 0.7 | 1.7 | 1.2 | 0.4 | 0.5 | 1.1 | 3.5 | 1.2 | 0.6 | 0.5 | 0.6 | 0.4 | 0.2 | 0.6 | 1.1 | 0.3 | 1.8 | 0.6 | 0.7 |
| Short Term Debt | 0.0 | 35.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | 7.5 | 6.6 | 12.6 | - | 13.2 | 13.6 | 14.1 | - | 14.1 | 14.1 | 14.0 | - | 13.5 | 13.6 | ||||||||||||||||||||||||
| Accrued Expenses | 63.6 | 62.4 | 39.0 | 40.9 | 42.7 | 57.6 | 43.3 | 45.1 | 44.7 | 81.5 | 56.5 | 62.8 | 53.8 | 91.0 | 65.2 | 66.3 | 56.5 | 97.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 237.9 | 240.1 | 182.1 | 197.2 | 223.7 | 204.0 | 198.0 | 211.6 | 241.1 | 240.1 | 215.6 | 243.5 | 269.3 | 269.4 | 247.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 35.0 | 0.0 | 35.0 | 35.0 | 35.0 | 35.0 | 35.0 | 35.0 | 35.0 | 35.0 | 35.0 | 35.0 | 35.0 | 50.0 | 50.0 | 50.0 | 60.0 | 75.0 | 86.4 | 89.3 | 92.3 | 95.3 | 98.3 | 101.2 | 104.2 | 121.2 | 123.4 | 131.5 | 143.7 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 27.3 | 29.5 | 31.8 | 35.1 | 22.0 | 24.8 | 28.4 | 31.3 | 34.5 | 37.7 | 40.8 | 44.8 | 48.5 | 50.8 | 53.5 | 57.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.8 | 7.9 | 7.6 | 9.2 | 11.7 | 10.5 | 9.5 | 9.2 | 14.2 | 11.2 | 11.7 | 15.7 | 18.3 | 16.6 | 20.7 | 20.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 303.0 | 277.5 | 256.5 | 276.5 | 292.4 | 274.3 | 270.9 | 287.1 | 324.7 | 323.9 | 303.2 | 339.0 | 371.1 | 386.8 | 371.4 | 404.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 30.7 | 52.6 | 86.4 | 88.6 | 84.7 | 171.9 | 171.5 | 177.3 | 171.0 | 177.7 | 178.3 | 175.9 | 170.6 | 174.6 | 176.3 | 170.8 | 157.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.6) | (1.1) | (1.2) | (0.3) | (5.3) | (7.7) | (2.5) | (6.7) | (6.5) | (4.6) | (8.3) | (5.9) | (6.7) | (7.9) | (13.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 106.1 | 126.5 | 157.7 | 159.5 | 147.4 | 229.5 | 234.3 | 237.1 | 230.9 | 240.3 | 232.9 | 231.6 | 222.7 | 221.7 | 213.9 | 210.1 | 202.4 | |||||||||||||||||||||||
| Total Equity | 106.1 | 126.5 | 157.7 | 159.5 | 147.4 | 229.5 | 234.3 | 237.1 | 230.9 | 240.3 | 232.9 | 231.6 | 222.7 | 221.7 | 213.9 | 210.1 | 202.4 | 203.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 35.0 | 35.0 | 35.0 | 35.0 | 35.0 | 35.0 | 35.0 | 35.0 | 35.0 | 35.0 | 35.0 | 35.0 | 35.0 | 50.0 | 50.0 | 50.0 | 60.0 | 75.0 | 98.9 | 101.8 | 104.8 | 107.8 | 110.0 | 112.2 | 114.4 | 130.5 | 131.9 | 139.4 | 150.8 | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (38.9) | (28.3) | (30.1) | (32.8) | (40.6) | (21.1) | (27.8) | (23.9) | (26.4) | (37.9) | (66.7) | (75.0) | (69.2) | (53.6) | (48.7) | (53.2) | (52.5) | (40.8) | ||||||||||||||||||||||
| Working Capital | (19.5) | (27.4) | 11.5 | 17.0 | (5.2) | (2.6) | (4.1) | (18.2) | (22.5) | (24.1) | (30.8) | (33.3) | (43.5) | (34.1) | (42.8) | (54.5) | (56.1) | |||||||||||||||||||||||
| Book Value | 106.1 | 126.5 | 157.7 | 159.5 | 147.4 | 229.5 | 234.3 | 237.1 | 230.9 | 240.3 | 232.9 | 231.6 | 222.7 | 221.7 | 213.9 | 210.1 | 202.4 | 203.9 | ||||||||||||||||||||||
| Tangible Book Value | (19.7) | (12.6) | (10.3) | (10.9) | (23.1) | (25.9) | (25.6) | (38.4) | (47.2) | (41.6) | (49.5) | (55.0) | (66.6) | (70.0) | (77.6) | (87.3) | (101.0) | |||||||||||||||||||||||
| 21.4 |
| 15.9 |
| 19.9 |
| 18.6 |
| 16.0 |
| 21.4 |
| 25.0 |
| 19.2 |
| 15.0 |
| 16.2 |
| 16.3 |
| 12.8 |
| 13.3 |
| 12.8 |
| 18.6 |
| 18.9 |
| 15.8 |
| 13.2 |
| 14.3 |
| 14.5 |
| 12.6 |
| 14.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 249.4 |
| 269.5 |
| 238.1 |
| 245.0 |
| 236.3 |
| 217.2 |
| 157.6 |
| 158.9 |
| 172.9 |
| 192.0 |
| 150.9 |
| 166.7 |
| 177.7 |
| 236.1 |
| 207.2 |
| 217.9 |
| 231.8 |
| 236.8 |
| 198.4 |
| 200.0 |
| 216.2 |
| 223.4 |
| 191.5 |
| 195.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.1 |
| 28.2 |
| 29.7 |
| 28.6 |
| 26.5 |
| 27.0 |
| 28.5 |
| 29.0 |
| 28.7 |
| 29.9 |
| 27.6 |
| 26.0 |
| 26.4 |
| 22.0 |
| 22.4 |
| 23.3 |
| 24.5 |
| 25.2 |
| 26.1 |
| 24.4 |
| 23.4 |
| 23.9 |
| 24.8 |
| 25.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 245.2 |
| 246.2 |
| 245.7 |
| 247.2 |
| 245.0 |
| 243.2 |
| 242.7 |
| 243.9 |
| 238.8 |
| 242.3 |
| 242.5 |
| 85.2 |
| 85.1 |
| 76.6 |
| 76.9 |
| 76.2 |
| 75.8 |
| 75.0 |
| 73.6 |
| 73.2 |
| 74.6 |
| 74.4 |
| 62.7 |
| 66.3 |
| 70.0 |
| 73.9 |
| 78.0 |
| 83.4 |
| 88.0 |
| 92.7 |
| 97.4 |
| 102.9 |
| 108.7 |
| 114.7 |
| 5.0 |
| 5.4 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.9 |
| 1.1 |
| 1.3 |
| 1.5 |
| 1.7 |
| 1.9 |
| 62.1 |
| 65.0 |
| 67.6 |
| 70.8 |
| 73.8 |
| 69.3 |
| 73.2 |
| 63.8 |
| 64.2 |
| 69.1 |
| 71.1 |
| 73.2 |
| 71.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.7 |
| 7.8 |
| 7.9 |
| 7.5 |
| 5.5 |
| 5.0 |
| 5.6 |
| 7.1 |
| 6.8 |
| 7.0 |
| 7.8 |
| 7.6 |
| 5.3 |
| 8.4 |
| 7.8 |
| 6.9 |
| 6.2 |
| 13.1 |
| 13.6 |
| 13.3 |
| 13.8 |
| 17.0 |
| 18.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 680.1 |
| 654.8 |
| 668.5 |
| 663.7 |
| 644.2 |
| 592.8 |
| 588.6 |
| 608.3 |
| 639.2 |
| 598.3 |
| 624.5 |
| 640.4 |
| 353.5 |
| 328.5 |
| 326.1 |
| 340.7 |
| 345.2 |
| 314.4 |
| 314.2 |
| 327.8 |
| 335.8 |
| 309.6 |
| 316.1 |
| 12.5 |
| 12.5 |
| 12.5 |
| 12.5 |
| 11.7 |
| 10.9 |
| 10.2 |
| 9.4 |
| 8.6 |
| 7.8 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 132.9 |
| 145.4 |
| 156.3 |
| 134.3 |
| 126.2 |
| 138.6 |
| 13.4 |
| - |
| 12.4 |
| 12.1 |
| 12.2 |
| - |
| 11.9 |
| 11.7 |
| 12.1 |
| - |
| 16.2 |
| 17.3 |
| 16.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.5 |
| 63.7 |
| 54.7 |
| 76.6 |
| 54.8 |
| 44.3 |
| 51.5 |
| 79.9 |
| 70.9 |
| 67.3 |
| 69.9 |
| 54.1 |
| 41.4 |
| 34.3 |
| 35.3 |
| 49.6 |
| 36.8 |
| 32.3 |
| 29.8 |
| 41.4 |
| 29.7 |
| 30.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 277.0 |
| 305.5 |
| 312.3 |
| 276.8 |
| 287.6 |
| 284.1 |
| 269.7 |
| 223.6 |
| 227.2 |
| 257.4 |
| 268.9 |
| 248.6 |
| 259.5 |
| 269.8 |
| 190.0 |
| 170.3 |
| 177.9 |
| 191.0 |
| 195.1 |
| 170.4 |
| 178.8 |
| 186.4 |
| 177.5 |
| 156.5 |
| 169.9 |
| 61.5 |
| 65.0 |
| 68.4 |
| 71.6 |
| 74.6 |
| 70.3 |
| 72.9 |
| 63.5 |
| 63.8 |
| 67.1 |
| 63.8 |
| 64.8 |
| 63.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.5 |
| 23.8 |
| 22.0 |
| 18.5 |
| 20.4 |
| 23.1 |
| 23.2 |
| 23.2 |
| 24.7 |
| 23.9 |
| 14.9 |
| 18.9 |
| 19.2 |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.4 |
| 8.1 |
| 8.4 |
| 9.0 |
| 8.8 |
| 8.0 |
| 8.2 |
| 8.3 |
| 10.3 |
| 9.4 |
| 449.5 |
| 476.2 |
| 453.6 |
| 466.9 |
| 471.5 |
| 458.5 |
| 418.1 |
| 415.2 |
| 450.1 |
| 481.1 |
| 450.7 |
| 474.8 |
| 496.6 |
| 201.9 |
| 181.7 |
| 186.0 |
| 199.4 |
| 204.0 |
| 179.2 |
| 186.8 |
| 194.6 |
| 185.7 |
| 166.7 |
| 179.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 152.8 |
| 144.8 |
| 140.3 |
| 131.9 |
| 128.0 |
| 125.6 |
| 129.3 |
| 117.5 |
| 118.1 |
| 113.3 |
| 116.0 |
| 114.4 |
| 127.7 |
| 126.0 |
| 125.7 |
| 121.5 |
| 123.0 |
| 124.3 |
| 123.8 |
| 121.1 |
| 121.8 |
| 119.3 |
| 119.5 |
| (8.9) |
| (4.4) |
| (3.2) |
| (3.3) |
| (1.9) |
| (2.8) |
| (0.7) |
| (4.2) |
| (7.0) |
| (8.0) |
| (4.9) |
| (6.6) |
| (5.0) |
| (5.6) |
| (5.2) |
| (4.3) |
| (3.8) |
| (0.5) |
| (2.0) |
| (2.6) |
| (4.2) |
| (6.8) |
| (7.6) |
| (4.8) |
| (4.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 120.2 |
| 120.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 203.9 |
| 201.2 |
| 201.5 |
| 192.2 |
| 185.8 |
| 174.7 |
| 173.4 |
| 158.2 |
| 158.1 |
| 147.7 |
| 149.7 |
| 143.8 |
| 151.6 |
| 146.8 |
| 140.1 |
| 141.3 |
| 141.2 |
| 135.2 |
| 127.4 |
| 133.3 |
| 150.0 |
| 142.9 |
| 136.7 |
| 201.2 |
| 201.5 |
| 192.2 |
| 185.8 |
| 174.7 |
| 173.4 |
| 158.2 |
| 158.1 |
| 147.7 |
| 149.7 |
| 143.8 |
| 151.6 |
| 146.8 |
| 140.1 |
| 141.3 |
| 141.2 |
| 135.2 |
| 127.4 |
| 133.3 |
| 150.0 |
| 142.9 |
| 136.7 |
| (30.5) |
| (44.5) |
| (20.8) |
| 17.5 |
| 37.0 |
| 43.8 |
| 44.5 |
| 62.6 |
| 64.3 |
| 69.6 |
| 75.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (42.8) |
| (38.7) |
| (42.6) |
| (47.9) |
| (52.6) |
| (66.0) |
| (68.3) |
| (84.5) |
| (76.9) |
| (97.7) |
| (92.9) |
| (92.1) |
| 46.1 |
| 36.9 |
| 39.9 |
| 40.8 |
| 41.8 |
| 28.0 |
| 21.2 |
| 29.9 |
| 46.0 |
| 35.0 |
| 25.1 |
| 201.2 |
| 201.5 |
| 192.2 |
| 185.8 |
| 174.7 |
| 173.4 |
| 158.2 |
| 158.1 |
| 147.7 |
| 149.7 |
| 143.8 |
| 151.6 |
| 146.8 |
| 140.1 |
| 141.3 |
| 141.2 |
| 135.2 |
| 127.4 |
| 133.3 |
| 150.0 |
| 142.9 |
| 136.7 |
| (103.8) |
| (110.3) |
| (114.7) |
| (127.4) |
| (139.4) |
| (153.7) |
| (157.8) |
| (177.2) |
| (183.2) |
| (194.1) |
| (201.2) |
| (213.4) |
| 61.5 |
| 56.3 |
| 62.9 |
| 63.8 |
| 64.3 |
| 58.5 |
| 51.2 |
| 58.4 |
| 75.4 |
| 66.6 |
| 60.3 |