| (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 | 1.3 | 2.4 | - | - | - | - | 6.5 | 9.8 | - | 19.0 | 33.3 | - | - | - | - | |||||||||||||||||||||||||
| (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 | 2.4 | 4.8 | - | - | 50.3 | 9.4 | 0.5 | 0.0 | 4.6 | 1.1 | - | 25.1 | 66.9 | 77.6 | 61.2 | 49.4 | 14.4 |
| Restricted Cash | 5.1 | 4.8 | - | 3.6 | - | - | - | - | - | - | - | 6.5 | 7.2 | - | 0.3 | 0.5 | - |
| Short Term Investments | 0.0 | 0.0 | 1.0 | 1.0 | 2.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2.4 | 4.8 | - | - | 52.5 | 9.4 | 0.5 | 0.0 | 4.6 | 1.1 | - | 25.1 | 66.9 | 77.6 | 61.2 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 0.6 | 2.1 | 4.4 | 7.8 | 9.1 | - | 0.0 | 0.1 | 17.2 | 7.3 | - | 66.6 | 34.2 | 49.4 | 36.0 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | 0.5 | 0.1 | - | 0.0 | 0.1 | 2.1 | 3.0 | - | 4.1 | 4.4 | 7.3 | 6.1 | 5.4 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 0.5 | 0.5 | 1.1 | 1.3 | 0.8 | - | 0.0 | 88.3 | 158.0 | 115.9 | - | 124.6 | 85.0 | 69.7 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 3.3 | 2.2 | 3.3 | 3.6 | 0.0 | 0.0 | 0.2 | 11.1 | 11.3 | 16.6 | - | 18.4 | 3.6 | 14.4 | 3.0 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | 0.2 | - | - | 32.5 | 22.3 | - | 4.4 | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 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 | 0.0 | 0.0 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | - | - | 1.2 | - | - | 32.5 | 22.3 | - | 4.4 | - | 10.8 | - | - | - | |
| - |
| - |
| - |
| 53.0 |
| 72.0 |
| 42.1 |
| 9.4 |
| 1.0 |
| 0.6 |
| 0.2 |
| 0.5 |
| 0.1 |
| 0.3 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 4.6 |
| 4.5 |
| 4.4 |
| 2.5 |
| - |
| 2.5 |
| 60.1 |
| Restricted Cash | 3.7 | 2.7 | - | - | 4.4 | - | - | - | - | - | 0.7 | 3.5 | 3.6 | 3.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.0 |
| Short Term Investments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | 1.0 | 1.0 | 1.1 | 1.2 | 1.0 | 1.0 | 1.3 | 1.8 | 2.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.3 | 2.4 | - | - | - | - | 6.5 | 9.8 | - | 20.0 | 34.3 | - | - | - | - | - | - | - | 53.0 | 72.0 | 42.1 | 9.4 | 1.0 | 0.6 | 0.2 | 0.5 | 0.1 | 0.3 | 0.5 | 0.3 | 0.3 | 0.4 | 0.3 | 4.6 | 4.5 | 4.4 | 2.5 | - | 2.5 | 60.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 0.7 | 0.6 | 1.4 | 1.6 | 1.7 | 2.1 | 3.4 | 5.3 | 4.6 | 5.7 | 3.2 | 2.7 | 4.3 | 7.8 | 1.5 | 1.4 | 7.8 | 9.1 | 9.4 | 2.2 | - | - | 0.0 | 0.0 | - | 0.0 | 0.3 | 0.2 | 0.1 | 0.1 | 1.1 | 10.7 | 17.0 | 17.2 | 0.5 | 0.4 | 5.9 | - | 4.2 | 27.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.5 | 0.5 | 0.7 | 0.6 | 0.6 | 0.1 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.3 | 0.2 | 0.1 | 2.1 | 2.1 | 2.2 | 2.1 | 4.2 | 3.7 | 2.8 | - | 4.7 | 3.6 |
| Prepaid Expenses | 3.7 | 3.8 | 4.5 | 4.9 | 5.1 | 4.9 | 19.2 | 20.5 | 18.4 | 3.8 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | 0.0 | - | 0.0 | - | - | - | - | - | 19.9 | 15.2 | 4.7 | 8.4 | 5.8 | 2.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 49.5 | 50.8 | 50.3 | 20.3 | 19.1 | 20.7 | 45.1 | 51.2 | 53.6 | 54.5 | 50.7 | 71.2 | 65.2 | 65.1 | 66.4 | 66.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 3.0 | 1.3 | 1.5 | 1.5 | 1.4 | 1.5 | 1.4 | 1.3 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.8 | 0.7 | 0.8 | 0.7 | 0.5 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.1 | 0.1 | 2.4 | 2.4 | 2.4 | 2.5 | 4.5 | 4.6 | 4.6 | 4.6 | 4.6 | 4.4 | 4.4 | 4.4 | 3.4 | 3.0 | 3.1 | |||||||||||||||||||||||
| Long Term Investments | 0.7 | 0.7 | 0.8 | 1.1 | 1.5 | 1.5 | 1.8 | 0.7 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | 14.0 | 14.0 | 14.0 | 14.0 | 15.7 | 15.7 | 15.6 | 15.6 | 16.7 | |||||||||||||||||||||
| Intangible Assets | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 0.6 | 0.6 | 0.1 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 1.4 | 1.2 | 1.1 | 1.3 | 0.8 | 0.9 | 1.0 | 1.1 | 0.3 | 0.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | 2.2 | 19.9 | - | 4.7 | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | 2.4 | 2.5 | - | - | 4.6 | 5.2 | 8.3 | 7.1 | 6.3 | 6.5 | 19.9 | 19.7 | 19.9 | 20.0 | 20.0 | 19.3 | 19.4 | |||||||||||||||||||||||
| Total Assets | 51.9 | 53.3 | 54.3 | 24.6 | 23.6 | 25.9 | 53.4 | 58.3 | 59.9 | 60.9 | 70.5 | 90.9 | 85.1 | 85.0 | 86.4 | 85.7 | 92.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2.4 | 3.3 | 3.6 | 4.5 | 2.4 | 2.2 | 1.8 | 2.9 | 2.2 | 3.3 | 0.4 | 0.4 | 1.6 | 3.6 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 1.1 | 0.2 | 0.0 | 0.3 | 0.3 | 0.3 | 0.2 | 12.2 | 12.3 | 11.2 | 11.1 | 35.1 | 3.5 | 10.9 | 11.3 | 22.1 | 12.3 | 17.4 | - | 25.4 | 19.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.6 | 1.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 0.3 | 0.2 | 1.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.3 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.6 | 0.4 | 0.4 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.5 | 1.3 | 0.9 | 1.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 14.7 | 5.6 | 1.2 | 3.2 | 1.6 | 0.0 | |||||||||||||||||||||||
| Total Current Liabilities | 7.3 | 8.2 | 9.8 | 8.8 | 12.6 | 13.1 | 16.8 | 17.7 | 17.5 | 17.7 | 11.5 | 29.4 | 20.4 | 18.6 | 11.8 | 7.0 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - | 0.2 | - | - | - | - | - | 12.3 | - | - | 31.4 | 32.4 | 33.0 | 32.5 | 21.1 | 22.0 | 23.1 | 22.3 | - | - | - | 3.5 | - | - |
| Operating Lease Liabilities Non-Current | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.8 | 0.9 | 0.7 | 0.8 | 0.5 | 0.6 | 0.7 | 0.8 | 0.2 | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.1 | 1.1 | 1.1 | 1.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 1.1 | 1.1 | 1.2 | 1.2 | 0.2 | 0.2 | 0.8 | 0.9 | 0.7 | 0.8 | 0.5 | 0.6 | 0.7 | 0.8 | 3.8 | 3.7 | ||||||||||||||||||||||||
| Total Liabilities | 8.4 | 9.3 | 11.0 | 10.0 | 12.7 | 13.3 | 17.7 | 18.6 | 18.3 | 18.5 | 12.0 | 30.0 | 21.0 | 19.3 | 15.6 | 10.7 | ||||||||||||||||||||||||
| 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 | 0.1 | 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 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | 222.8 | 222.8 | 222.8 | 222.8 | 222.7 | 221.4 | 221.4 | |||||||||||||||||||||||
| Retained Earnings | (224.8) | (223.5) | (223.6) | (221.6) | (223.5) | (218.9) | (195.9) | (191.0) | (189.3) | (185.9) | (158.3) | (155.9) | (154.5) | (152.3) | (146.8) | (143.2) | (141.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.9) | (3.7) | (4.2) | (4.4) | (4.4) | (4.2) | - | - | - | - | - | - | - | - | (4.1) | (2.3) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | (1.9) | (1.7) | (1.6) | (1.6) | (1.6) | (1.5) | (1.4) | (1.4) | (1.3) | (1.1) | (1.0) | (0.8) | |||||||||||||||||||||||
| Total Stockholders Equity | 43.5 | 44.0 | 43.4 | 14.5 | 10.9 | 14.5 | 37.4 | 41.3 | 43.2 | 44.0 | 60.0 | 62.3 | 65.4 | 67.0 | 71.9 | 76.0 | 79.6 | |||||||||||||||||||||||
| Total Equity | 43.5 | 44.0 | 43.4 | 14.5 | 10.9 | 12.6 | 35.7 | 39.7 | 41.6 | 42.4 | 58.5 | 60.9 | 64.0 | 65.7 | 70.8 | 75.0 | 78.9 | 80.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 4.6 | 1.2 | - | - | - | - | - | 12.3 | - | - | 31.4 | 32.4 | 33.0 | 32.5 | 21.1 | 22.0 | 23.1 | 22.3 | - | - | - | 3.5 | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 42.2 | 42.6 | 40.5 | 11.5 | 6.5 | 7.6 | 28.3 | 33.5 | 36.1 | 36.8 | 39.1 | 41.8 | 44.8 | 46.5 | 54.6 | 59.5 | 63.1 | 65.5 | ||||||||||||||||||||||
| Book Value | 43.5 | 44.0 | 43.4 | 14.5 | 10.9 | 14.5 | 37.4 | 41.3 | 43.2 | 44.0 | 60.0 | 62.3 | 65.4 | 67.0 | 71.9 | 76.0 | 79.6 | 81.4 | ||||||||||||||||||||||
| Tangible Book Value | 43.1 | 43.5 | 42.9 | 14.0 | 10.4 | 13.9 | 36.9 | 40.8 | 42.6 | 43.4 | 45.5 | 47.9 | 50.9 | 52.5 | 55.5 | 59.7 | 63.4 | |||||||||||||||||||||||
| 49.4 |
| 14.4 |
| 46.0 |
| - |
| - |
| Prepaid Expenses | 3.8 | 4.4 | 3.4 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | 4.7 | 2.9 | 0.0 | 1.6 | - | 1.4 | 58.1 | - | 0.5 | 1.3 | 0.1 | 0.1 | 0.0 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 50.8 | 30.3 | 54.5 | 65.3 | 72.7 | 15.6 | 100.3 | 24.2 | 62.0 | 101.6 | - | 104.6 | 115.1 | 134.6 | 104.0 | 102.6 | - |
| 57.3 |
| - |
| - |
| Accumulated Depreciation | 0.4 | 0.3 | 0.6 | 0.3 | 0.1 | - | 0.0 | 41.4 | (40.2) | 34.4 | - | 28.3 | 23.0 | 17.4 | (13.0) | - | - |
| Property,Plant & Equipment Net | 0.1 | 0.2 | 2.8 | 4.2 | 3.2 | 0.0 | 0.0 | 2.3 | 28.1 | 81.5 | - | 96.3 | 61.9 | 52.3 | 44.3 | 36.3 | - |
| Long Term Investments | 0.7 | 1.5 | - | - | - | - | 12.3 | 15.0 | 67.5 | 2.8 | - | 3.2 | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | 14.0 | 15.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 0.5 | 0.5 | 0.6 | 0.5 | 0.1 | 0.0 | 0.0 | 21.4 | 33.1 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.2 | 0.4 | 0.4 | 1.1 | 0.1 | 0.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | 49.6 | 1.8 | 5.3 | 1.7 | - |
| Total Non-Current Assets | - | 5.2 | 6.5 | 19.8 | 18.9 | 0.3 | - | - | 0.0 | 3.0 | - | 3.2 | - | - | - | - | - |
| Total Assets | 53.3 | 35.5 | 60.9 | 85.0 | 91.7 | 15.9 | 116.0 | 62.9 | 190.7 | 261.7 | - | 279.4 | 233.1 | 195.2 | 160.3 | 147.2 | - |
| 3.4 |
| - |
| Short Term Debt | - | - | - | - | 1.0 | - | - | - | - | - | - | - | 10.8 | - | - | - | - |
| Deferred Revenue Current | 0.2 | 0.0 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.2 | 0.2 | 0.4 | 0.3 | 0.1 | 0.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | 2.2 | 1.3 | 1.8 | 1.1 | 99.1 | 99.9 | 27.4 | - | 10.1 | 4.0 | 2.1 | 4.7 | 4.9 | - |
| Other Current Liabilities | - | - | - | 1.2 | 0.0 | 0.0 | 0.5 | - | - | - | - | 0.5 | 0.4 | 0.5 | 0.2 | 0.6 | - |
| Total Current Liabilities | 8.2 | 22.7 | 17.7 | 18.6 | 7.2 | 6.9 | 203.2 | 117.2 | 118.0 | 77.0 | - | 69.8 | 43.2 | 31.8 | 16.5 | 24.0 | - |
| - |
| Operating Lease Liabilities Non-Current | 0.0 | 0.2 | 0.1 | 0.8 | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | 3.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 1.1 | 0.2 | 0.8 | 0.8 | 3.6 | 0.3 | 0.9 | 32.5 | 39.8 | 14.5 | - | 23.6 | 8.0 | - | - | - | - |
| Total Liabilities | 9.3 | 22.9 | 18.5 | 19.3 | 10.8 | 7.2 | 204.1 | 149.6 | 157.7 | 91.5 | - | 93.3 | 51.2 | 31.8 | 16.5 | 24.0 | - |
| - |
| Additional Paid In Capital | - | - | - | 222.8 | 220.6 | 133.5 | 107.9 | 105.7 | 109.1 | 105.4 | - | 59.2 | 59.2 | 59.2 | 59.2 | 59.2 | - |
| Retained Earnings | (223.5) | (218.9) | (185.9) | (152.3) | (138.6) | (124.4) | (213.3) | (188.1) | (2.3) | 100.2 | - | 102.8 | 95.0 | 82.8 | 64.6 | 51.4 | - |
| Accumulated Other Comprehensive Income | (3.7) | (4.2) | (4.1) | - | (0.6) | (0.4) | 13.0 | (9.0) | (94.1) | (70.6) | - | 19.4 | 19.4 | 14.5 | 14.1 | 7.8 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | (1.9) | (1.6) | (1.3) | (0.6) | (0.0) | 4.4 | 4.6 | 20.3 | 35.2 | - | - | - | - | - | - | - |
| Total Stockholders Equity | 44.0 | 14.5 | 44.0 | 67.0 | 81.4 | 8.8 | (92.4) | (91.3) | 12.6 | 135.0 | - | 181.4 | 182.0 | 163.4 | 137.9 | 118.5 | 64.2 |
| Total Equity | 44.0 | 12.6 | 42.4 | 65.7 | 80.9 | 8.7 | (88.1) | (86.7) | 32.9 | 170.2 | - | 186.1 | 182.0 | 163.4 | 143.8 | 123.2 | 64.2 |
| - |
| Net debt | - | - | - | - | (51.3) | - | - | 32.4 | 17.7 | - | - | - | (56.1) | - | - | - | - |
| Working Capital | 42.6 | 7.6 | 36.8 | 46.7 | 65.5 | 8.7 | (102.9) | (93.0) | (56.0) | 24.7 | - | 34.8 | 71.9 | 102.9 | 87.6 | 78.6 | - |
| Book Value | 44.0 | 14.5 | 44.0 | 67.0 | 81.4 | 8.8 | (92.4) | (91.3) | 12.6 | 135.0 | - | 181.4 | 182.0 | 163.4 | 137.9 | 118.5 | 64.2 |
| Tangible Book Value | 43.5 | 13.9 | 43.4 | 52.5 | 65.8 | 8.7 | (92.5) | (112.7) | (20.5) | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 5.7 |
| 0.3 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 1.7 |
| 1.7 |
| 0.2 |
| 0.3 |
| 0.1 |
| - |
| 5.8 |
| 4.4 |
| 1.6 |
| 1.4 |
| 54.2 |
| 56.8 |
| 57.2 |
| - |
| 18.5 |
| 14.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.3 |
| 72.7 |
| 76.6 |
| 80.3 |
| 47.9 |
| 15.6 |
| 11.6 |
| 1.0 |
| 2.1 |
| 100.3 |
| 20.3 |
| 20.4 |
| 20.0 |
| 24.2 |
| 41.2 |
| 56.0 |
| 61.1 |
| 62.1 |
| 98.6 |
| 98.8 |
| 101.7 |
| - |
| 35.1 |
| 97.8 |
| 0.1 |
| 0.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 0.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.3 |
| 1.6 |
| 1.9 |
| 2.3 |
| 24.2 |
| 26.1 |
| 28.3 |
| 28.1 |
| 85.4 |
| 83.1 |
| 82.3 |
| - |
| 78.6 |
| 80.2 |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| 12.3 |
| 12.3 |
| 12.3 |
| 15.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| - |
| - |
| - |
| - |
| 2.9 |
| 2.9 |
| 2.8 |
| - |
| 2.9 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.9 |
| 7.0 |
| 5.2 |
| 0.0 |
| 27.9 |
| 29.2 |
| 30.4 |
| 21.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.8 |
| 64.7 |
| - |
| 67.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.9 |
| 17.6 |
| 0.6 |
| 0.5 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.7 |
| 94.1 |
| 80.9 |
| 48.4 |
| 15.9 |
| 29.2 |
| 23.3 |
| 22.7 |
| 116.0 |
| 64.6 |
| 66.3 |
| 67.3 |
| 62.9 |
| 157.3 |
| 179.2 |
| 192.6 |
| 190.8 |
| 264.7 |
| 262.3 |
| 262.9 |
| - |
| 277.6 |
| 282.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 1.6 |
| 1.8 |
| 1.8 |
| 1.4 |
| 2.7 |
| 0.9 |
| 1.3 |
| 88.7 |
| 90.2 |
| 95.2 |
| 99.1 |
| 66.8 |
| 100.2 |
| 99.9 |
| 99.9 |
| 30.0 |
| 34.3 |
| 27.4 |
| - |
| 20.4 |
| 17.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| 0.5 |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.4 |
| 10.2 |
| 7.2 |
| 3.4 |
| 3.3 |
| 3.1 |
| 7.1 |
| 7.6 |
| 7.0 |
| 6.5 |
| 202.8 |
| 108.9 |
| 110.1 |
| 113.9 |
| 117.2 |
| 112.1 |
| 114.0 |
| 118.0 |
| 118.0 |
| 83.4 |
| 76.7 |
| 78.0 |
| - |
| 79.0 |
| 71.9 |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 3.6 |
| 7.0 |
| 1.2 |
| 0.9 |
| 0.1 |
| 1.7 |
| - |
| 1.1 |
| 1.3 |
| 31.4 |
| 32.4 |
| 33.0 |
| 32.5 |
| 37.8 |
| 39.3 |
| 41.3 |
| 39.8 |
| 17.3 |
| 16.9 |
| 16.6 |
| - |
| 15.1 |
| 15.2 |
| 13.9 |
| 10.8 |
| 10.4 |
| 4.6 |
| 4.0 |
| 7.2 |
| 9.3 |
| 8.6 |
| 7.6 |
| 204.1 |
| 140.4 |
| 142.5 |
| 146.9 |
| 149.6 |
| 149.9 |
| 153.3 |
| 159.4 |
| 157.8 |
| 100.7 |
| 93.6 |
| 94.6 |
| - |
| 94.0 |
| 87.0 |
| 220.5 |
| 220.5 |
| 202.3 |
| 169.9 |
| 133.5 |
| 117.6 |
| 109.7 |
| 109.5 |
| 107.9 |
| 115.3 |
| 115.3 |
| 115.3 |
| 105.7 |
| 109.2 |
| 109.2 |
| 109.1 |
| 109.1 |
| 108.0 |
| 111.4 |
| 108.7 |
| - |
| 108.7 |
| 108.7 |
| (138.6) |
| (135.9) |
| (125.6) |
| (125.2) |
| (124.4) |
| (99.1) |
| (96.6) |
| (96.1) |
| (213.3) |
| (193.1) |
| (191.7) |
| (189.8) |
| (188.1) |
| (26.2) |
| (8.6) |
| (5.1) |
| (2.3) |
| 85.8 |
| 95.1 |
| 97.6 |
| - |
| 104.7 |
| 105.1 |
| (0.8) |
| (0.6) |
| (0.8) |
| (0.4) |
| (0.3) |
| (0.4) |
| 3.4 |
| 3.7 |
| 3.8 |
| 13.0 |
| (1.6) |
| (3.8) |
| (9.5) |
| (9.0) |
| (96.3) |
| (93.9) |
| (91.4) |
| (94.1) |
| (64.2) |
| (74.1) |
| (73.3) |
| - |
| (21.5) |
| (20.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| (0.2) |
| (0.0) |
| (0.0) |
| (0.0) |
| (2.0) |
| (2.1) |
| (2.1) |
| 4.4 |
| 3.6 |
| 3.9 |
| 4.3 |
| 4.6 |
| 20.7 |
| 19.2 |
| 20.6 |
| 20.3 |
| 34.5 |
| - |
| - |
| - |
| - |
| - |
| 81.4 |
| 83.9 |
| 76.4 |
| 44.4 |
| 8.8 |
| 22.0 |
| 16.8 |
| 17.2 |
| (92.4) |
| (79.4) |
| (80.1) |
| (83.9) |
| (91.3) |
| (13.3) |
| 6.7 |
| 12.6 |
| 12.6 |
| 129.6 |
| 132.3 |
| 133.0 |
| - |
| 191.9 |
| 193.7 |
| 83.7 |
| 76.3 |
| 44.4 |
| 8.7 |
| 20.0 |
| 14.7 |
| 15.1 |
| (88.1) |
| (74.8) |
| (75.5) |
| (79.7) |
| (86.7) |
| 7.4 |
| 25.9 |
| 33.2 |
| 32.9 |
| 164.0 |
| 168.7 |
| 168.3 |
| - |
| 183.6 |
| 195.5 |
| - |
| - |
| - |
| - |
| 11.7 |
| - |
| - |
| 31.3 |
| 32.1 |
| 32.5 |
| 32.2 |
| 20.8 |
| 21.6 |
| 22.9 |
| 17.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.1 |
| 76.9 |
| 44.8 |
| 8.5 |
| 4.0 |
| (6.0) |
| (4.5) |
| (102.4) |
| (88.6) |
| (89.7) |
| (93.9) |
| (93.0) |
| (70.9) |
| (58.1) |
| (56.9) |
| (56.0) |
| 15.2 |
| 22.1 |
| 23.7 |
| - |
| (43.8) |
| 25.9 |
| 83.9 |
| 76.4 |
| 44.4 |
| 8.8 |
| 22.0 |
| 16.8 |
| 17.2 |
| (92.4) |
| (79.4) |
| (80.1) |
| (83.9) |
| (91.3) |
| (13.3) |
| 6.7 |
| 12.6 |
| 12.6 |
| 129.6 |
| 132.3 |
| 133.0 |
| - |
| 191.9 |
| 193.7 |
| 65.8 |
| 67.1 |
| 76.3 |
| 44.4 |
| 8.7 |
| 20.1 |
| 9.8 |
| 11.9 |
| (92.5) |
| (107.3) |
| (109.3) |
| (114.3) |
| (112.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |