| (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 | 136.2 | 125.2 | 124.4 | 82.8 | 64.3 | 56.8 | 27.1 | 26.4 | 29.3 | 54.3 | - | 28.7 | 16.2 | - | - | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 125.2 | 56.8 | 54.3 | 26.3 | - | - | 27.3 | 26.0 | 9.6 | 23.9 | 33.2 | 75.3 | 64.2 | 68.9 | 38.6 | 39.7 | 31.3 | ||
| Restricted Cash | 5.6 | 3.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 42.8 | 50.5 | 93.1 | 95.2 | 114.4 | 125.0 | 90.7 | 76.4 | 73.2 | 67.7 | 69.5 | 11.8 | 11.4 | 21.3 | 31.3 | 43.4 | 52.6 | ||
| Cash And Short Term Investments | 168.0 | 107.3 | 147.5 | 121.5 | - | - | 118.0 | 102.4 | 82.8 | 91.6 | 102.7 | 87.1 | 75.6 | 90.3 | 70.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 281.3 | 330.9 | 344.9 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 35.6 | 36.0 | 34.0 | 31.1 | 36.4 | 32.0 | 28.7 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 77.4 | 81.1 | 83.2 | 68.3 | 64.4 | 52.2 | 54.4 | 61.5 | 74.5 | 42.9 | 41.5 | 43.6 | 43.7 | 22.8 | 10.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 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 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| 13.2 |
| 10.5 |
| 9.6 |
| 11.0 |
| 7.1 |
| 48.2 |
| 23.9 |
| 24.3 |
| 21.7 |
| Restricted Cash | 0.1 | 5.6 | 0.0 | 0.3 | 0.1 | 3.4 | 1.1 | 3.1 | 24.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 42.4 | 42.8 | 53.1 | 51.7 | 50.5 | 50.5 | 76.8 | 79.1 | 75.6 | 93.1 | 90.0 | 93.2 | 96.0 | 95.2 | 93.7 | 97.5 | 107.2 | 114.4 | 125.6 | 125.8 | 125.8 | 125.0 | 94.0 | 92.3 | 90.5 | 90.7 | 79.7 | 79.5 | 78.5 | 76.4 | 74.7 | 74.9 | 74.4 | 73.2 | 70.4 | 70.1 | 68.3 | 67.7 | 80.6 | 78.9 |
| Cash And Short Term Investments | 178.6 | 168.0 | 177.5 | 134.5 | 114.8 | 107.3 | 103.8 | 105.6 | 104.9 | 147.5 | - | 121.8 | 112.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 89.9 | 88.1 | 84.9 | 82.8 | 81.4 | 77.1 | 116.5 | 91.6 | 105.0 | 100.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 299.4 | 281.3 | 288.5 | 292.2 | 337.9 | 330.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 28.0 | 20.9 | 26.4 | 27.0 | 26.7 | 21.8 | 24.6 | 25.8 | 25.6 | 22.2 | 23.9 | 26.3 | 25.2 | 22.6 | 23.7 | 33.8 | 35.8 | 33.0 | ||||||||||||||||||||||
| Other Current Assets | 11.0 | 10.4 | 12.9 | 10.9 | - | 9.9 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 601.2 | 576.4 | 580.6 | 532.3 | 575.0 | 556.7 | 578.1 | 573.2 | 580.4 | 571.7 | 533.4 | 549.1 | 510.1 | 508.6 | 512.7 | 521.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 58.8 | 57.0 | 55.2 | 35.6 | 35.1 | 36.3 | 36.3 | 36.0 | 35.4 | 35.2 | 34.5 | 34.0 | 33.1 | 32.7 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 79.8 | 79.8 | 80.1 | 80.0 | 80.0 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 74.8 | ||||||||||||||||||||||
| Intangible Assets | 6.3 | 7.0 | 7.6 | 8.3 | 10.0 | 9.4 | 10.1 | 10.8 | 11.5 | 12.1 | 12.8 | 13.5 | 14.7 | 15.9 | 17.2 | 18.4 | 19.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 18.0 | 18.5 | 21.8 | 53.1 | 39.5 | 38.2 | 36.5 | 38.9 | 35.4 | 35.2 | 32.9 | 28.2 | 28.0 | 28.3 | 34.1 | 33.5 | 32.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 8.9 | 3.9 | 3.5 | 3.6 | 6.1 | 4.1 | 5.6 | 4.5 | 4.3 | 1.7 | 1.8 | 0.7 | 0.8 | 0.8 | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 814.8 | 794.3 | 804.3 | 802.2 | 823.0 | 802.8 | 805.8 | 799.7 | 803.9 | 790.7 | 750.7 | 761.8 | 719.1 | 718.3 | 722.2 | 740.1 | 746.5 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 83.1 | 77.4 | 81.7 | 77.9 | 78.8 | 81.1 | 76.6 | 72.2 | 72.9 | 83.2 | 70.6 | 65.6 | 64.4 | 68.3 | 67.5 | 66.5 | 64.0 | 64.4 | 50.5 | 51.3 | 47.8 | 52.2 | 53.9 | 59.4 | 60.8 | 54.4 | 59.4 | 59.3 | 60.3 | 61.5 | 75.5 | 69.3 | 70.6 | 74.5 | 62.3 | 69.2 | 48.0 | 42.9 | 39.5 | 44.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 8.0 | 8.9 | 5.2 | 1.4 | - | 4.5 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.3 | 5.4 | 7.6 | 8.3 | - | 8.4 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 50.0 | 31.4 | 50.4 | 66.2 | 46.0 | 51.6 | 42.3 | 57.0 | 38.3 | 56.1 | 24.2 | 39.2 | 20.4 | 42.7 | 45.9 | 61.6 | 42.2 | 68.7 | ||||||||||||||||||||||
| Other Current Liabilities | 1.2 | 1.4 | 1.1 | 3.0 | - | 3.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 193.4 | 170.4 | 195.6 | 213.9 | 198.7 | 192.5 | 197.2 | 209.5 | 209.4 | 216.9 | 187.8 | 189.7 | 162.2 | 178.6 | 181.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 9.4 | 9.7 | 6.2 | 7.0 | 7.9 | 8.0 | 9.0 | 10.7 | 10.6 | 11.2 | 11.6 | 11.6 | 8.6 | 8.1 | 8.7 | 9.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.6 | 1.6 | 1.7 | 1.7 | 2.0 | 0.4 | 0.4 | 0.7 | 2.3 | 3.0 | 3.1 | 3.9 | 6.4 | 6.1 | 8.0 | 6.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 301.1 | 284.0 | 308.3 | 325.2 | 308.8 | 302.8 | 317.1 | 328.3 | 329.3 | 334.0 | 317.8 | 320.4 | 287.5 | 300.1 | 300.1 | 302.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.8 | 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 309.7 | 283.7 | 252.4 | 209.5 | 241.8 | 224.6 | 212.6 | 198.6 | 200.4 | 185.0 | 170.3 | 175.8 | 167.2 | 154.5 | 154.5 | 170.3 | 179.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.8) | (0.4) | (0.7) | (1.4) | (1.8) | (2.3) | (0.5) | (2.6) | (2.2) | (1.8) | (4.8) | (3.1) | (2.3) | (3.5) | (5.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.9 | 28.4 | 28.6 | 30.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 513.8 | 510.2 | 496.0 | 477.0 | 514.2 | 499.9 | 488.7 | 471.4 | 474.6 | 456.6 | 432.9 | 441.3 | 431.7 | 418.3 | 422.1 | 437.8 | 446.6 | |||||||||||||||||||||||
| Total Equity | 513.8 | 510.2 | 496.0 | 477.0 | 514.2 | 499.9 | 488.7 | 471.4 | 474.6 | 456.6 | 432.9 | 441.3 | 431.7 | 418.3 | 422.1 | 437.8 | 446.6 | 452.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 407.9 | 406.0 | 385.0 | 318.4 | 376.2 | 364.1 | 380.9 | 363.7 | 371.0 | 354.8 | 345.6 | 359.4 | 347.9 | 330.0 | 330.9 | 337.9 | 350.5 | 355.3 | ||||||||||||||||||||||
| Book Value | 513.8 | 510.2 | 496.0 | 477.0 | 514.2 | 499.9 | 488.7 | 471.4 | 474.6 | 456.6 | 432.9 | 441.3 | 431.7 | 418.3 | 422.1 | 437.8 | 446.6 | 452.7 | ||||||||||||||||||||||
| Tangible Book Value | 427.7 | 423.4 | 408.3 | 388.7 | 424.1 | 415.0 | 403.1 | 385.1 | 387.6 | 369.0 | 344.6 | 352.3 | 341.4 | 326.8 | 329.4 | 343.9 | 351.5 | |||||||||||||||||||||||
| 37.5 |
| 92.5 |
| - |
| - |
| - |
| 83.1 |
| 83.9 |
| 37.5 |
| 92.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 20.9 | 21.8 | 22.2 | 22.6 | 33.0 | 20.6 | 20.2 | 22.5 | 23.5 | 14.0 | 11.5 | 9.8 | 9.7 | 8.7 | 5.9 | 5.6 | 6.8 | - | - |
| Other Current Assets | 10.4 | 8.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 576.4 | 556.7 | 571.7 | 508.6 | 546.4 | 572.4 | 515.7 | 508.1 | 527.4 | 414.6 | 365.3 | 334.8 | 309.2 | 267.8 | 232.1 | 221.8 | 212.2 | - | - |
| 26.7 |
| 22.3 |
| 18.9 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 22.7 | 22.5 | 20.6 | 18.0 | 23.6 | 20.7 | 18.5 | 16.9 | 15.6 | 14.5 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 12.9 | 13.5 | 13.5 | 13.1 | 12.8 | 11.3 | 10.3 | 9.8 | 6.7 | 4.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 79.8 | 75.5 | 75.5 | 75.5 | 74.8 | 51.1 | 51.1 | 51.1 | 51.1 | 44.4 | 44.4 | 44.4 | 40.2 | 17.0 | 17.0 | 17.0 | 17.1 | - | - |
| Intangible Assets | 7.0 | 9.4 | 12.1 | 15.9 | 20.8 | 18.2 | 22.4 | 26.5 | 30.9 | 14.4 | 17.1 | 20.3 | 23.4 | 5.2 | 7.4 | 7.3 | 8.9 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | 33.2 | 26.1 | 21.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 18.5 | 38.2 | 35.2 | 30.8 | 31.5 | 35.6 | 20.4 | 20.6 | 7.5 | 9.8 | 12.6 | 27.2 | 13.3 | 11.2 | 8.2 | 8.1 | 7.9 | - | - |
| Other Non-Current Assets | 3.9 | 4.1 | 1.7 | 0.8 | 0.0 | - | 0.0 | 1.3 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 794.3 | 802.8 | 790.7 | 720.8 | 779.9 | 785.0 | 722.6 | 692.6 | 676.0 | 528.4 | 480.9 | 469.6 | 425.3 | 331.2 | 289.7 | 277.9 | 265.9 | - | - |
| 11.4 |
| 9.1 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 8.9 | 4.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.4 | 8.4 | 7.4 | 5.3 | 6.5 | 5.3 | 5.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 31.4 | 51.6 | 56.1 | 53.1 | 68.7 | 70.6 | 36.4 | 35.2 | 32.1 | 22.3 | 18.1 | 47.7 | 37.2 | 32.0 | 26.8 | 21.4 | 17.6 | - | - |
| Other Current Liabilities | 1.4 | 3.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 170.4 | 192.5 | 216.9 | 189.0 | 191.1 | 162.3 | 148.7 | 163.4 | 184.2 | 100.9 | 96.1 | 118.0 | 99.1 | 67.7 | 45.4 | 40.5 | 34.7 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 9.7 | 8.0 | 11.2 | 8.1 | 11.3 | 11.4 | 11.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.6 | 0.4 | 3.0 | 6.1 | 10.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 284.0 | 302.8 | 334.0 | 302.6 | 334.7 | 314.8 | 262.3 | 251.8 | 276.1 | 189.6 | 184.5 | 193.7 | 140.2 | 101.6 | 72.0 | 64.9 | 57.1 | - | - |
| 0.7 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 283.7 | 224.6 | 185.0 | 146.6 | 184.0 | 200.9 | 195.5 | 190.1 | 163.9 | 130.9 | 106.9 | 100.2 | 127.5 | 127.0 | 126.9 | 131.0 | 135.8 | - | - |
| Accumulated Other Comprehensive Income | (0.4) | (2.3) | (1.8) | (3.5) | 4.0 | 5.6 | 2.9 | 0.2 | 0.8 | (0.3) | 0.5 | 0.0 | 0.0 | 0.1 | 0.3 | (0.1) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | 30.2 | 9.0 | 9.4 | 9.7 | 9.9 | 10.2 | 11.0 | 11.2 | 11.4 | 11.8 | 16.0 | 18.7 | 19.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 510.2 | 499.9 | 456.6 | 418.3 | 445.2 | 470.3 | 460.3 | 440.8 | 400.0 | 338.8 | 296.5 | 275.8 | 285.1 | 229.6 | 217.7 | 213.1 | 208.8 | 201.7 | 194.7 |
| Total Equity | 510.2 | 499.9 | 456.6 | 418.3 | 445.2 | 470.3 | 460.3 | 440.8 | 400.0 | 338.8 | 296.5 | 275.8 | 285.1 | 229.6 | 217.7 | 213.1 | 208.8 | 201.7 | 194.7 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 406.0 | 364.1 | 354.8 | 319.6 | 355.3 | 410.1 | 367.1 | 344.7 | 343.2 | 313.8 | 269.3 | 216.9 | 210.1 | 200.2 | 186.7 | 181.2 | 177.5 | - | - |
| Book Value | 510.2 | 499.9 | 456.6 | 418.3 | 445.2 | 470.3 | 460.3 | 440.8 | 400.0 | 338.8 | 296.5 | 275.8 | 285.1 | 229.6 | 217.7 | 213.1 | 208.8 | 201.7 | 194.7 |
| Tangible Book Value | 423.4 | 415.0 | 369.0 | 326.8 | 349.6 | 401.0 | 386.9 | 363.2 | 318.0 | 280.0 | 234.9 | 211.0 | 221.6 | 207.4 | 193.4 | 188.9 | 182.8 | - | - |
| 44.5 |
| 41.0 |
| 40.8 |
| 21.0 |
| 23.8 |
| 24.2 |
| 24.8 |
| 20.2 |
| 23.1 |
| 26.6 |
| 24.0 |
| 22.5 |
| 23.2 |
| 27.6 |
| 27.0 |
| 23.5 |
| 25.6 |
| 20.1 |
| 16.8 |
| 14.0 |
| 16.4 |
| 16.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 524.8 |
| 546.4 |
| 566.1 |
| 590.5 |
| 572.2 |
| 572.4 |
| 537.5 |
| 523.5 |
| 520.6 |
| 515.7 |
| 531.9 |
| 509.0 |
| 525.0 |
| 508.1 |
| 508.2 |
| 500.8 |
| 489.2 |
| 527.4 |
| 515.5 |
| 476.2 |
| 451.7 |
| 414.6 |
| 424.5 |
| 410.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.8 |
| 27.4 |
| 25.1 |
| 22.7 |
| 22.0 |
| 23.1 |
| 22.8 |
| 22.5 |
| 21.9 |
| 21.8 |
| 21.1 |
| 20.6 |
| 19.8 |
| 19.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.0 |
| 28.8 |
| 29.0 |
| 29.6 |
| 30.1 |
| 12.9 |
| 13.1 |
| 13.3 |
| 13.5 |
| 13.5 |
| 13.5 |
| 13.4 |
| 13.4 |
| 13.5 |
| 13.3 |
| 13.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.5 |
| 61.7 |
| 51.1 |
| 51.1 |
| 51.1 |
| 51.1 |
| 51.1 |
| 51.1 |
| 51.1 |
| 51.1 |
| 51.1 |
| 51.1 |
| 51.1 |
| 51.1 |
| 51.1 |
| 51.1 |
| 51.1 |
| 50.5 |
| 44.4 |
| 44.4 |
| 44.4 |
| 44.4 |
| 20.8 |
| 17.0 |
| 17.2 |
| 17.1 |
| 18.2 |
| 19.2 |
| 20.3 |
| 21.3 |
| 22.4 |
| 23.4 |
| 24.4 |
| 25.5 |
| 26.5 |
| 27.6 |
| 28.7 |
| 29.8 |
| 30.9 |
| 32.1 |
| 31.3 |
| 13.8 |
| 14.4 |
| 15.0 |
| 15.6 |
| - |
| - |
| 32.0 |
| 30.1 |
| 29.2 |
| 26.1 |
| 25.2 |
| 24.4 |
| 23.2 |
| 21.2 |
| 19.9 |
| 19.0 |
| 18.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.5 |
| 35.8 |
| 36.1 |
| 35.9 |
| 35.6 |
| 38.3 |
| 34.2 |
| 30.6 |
| 20.4 |
| 19.7 |
| 20.0 |
| 20.2 |
| 20.6 |
| 8.0 |
| 7.8 |
| 7.8 |
| 7.5 |
| 9.2 |
| 9.2 |
| 9.6 |
| 9.8 |
| 9.2 |
| 9.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 777.5 |
| 793.6 |
| 818.0 |
| 782.8 |
| 785.0 |
| 754.3 |
| 736.7 |
| 732.1 |
| 722.6 |
| 726.4 |
| 710.1 |
| 722.9 |
| 692.6 |
| 688.0 |
| 670.9 |
| 660.8 |
| 676.0 |
| 661.5 |
| 615.7 |
| 565.1 |
| 528.4 |
| 536.8 |
| 522.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.4 |
| 58.3 |
| 37.7 |
| 70.6 |
| 16.4 |
| 50.5 |
| 29.8 |
| 36.4 |
| 54.1 |
| 30.2 |
| 51.4 |
| 35.2 |
| 52.6 |
| 27.4 |
| 48.0 |
| 32.1 |
| 48.8 |
| 21.8 |
| 34.3 |
| 22.3 |
| 37.9 |
| 25.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 183.9 |
| 174.3 |
| 191.1 |
| 153.9 |
| 176.6 |
| 146.9 |
| 162.3 |
| 134.3 |
| 169.5 |
| 186.3 |
| 148.7 |
| 160.0 |
| 151.4 |
| 175.5 |
| 163.4 |
| 166.4 |
| 164.4 |
| 171.6 |
| 184.2 |
| 175.4 |
| 146.9 |
| 117.7 |
| 100.9 |
| 115.7 |
| 108.9 |
| 10.6 |
| 11.3 |
| 11.8 |
| 11.7 |
| 12.3 |
| 11.4 |
| 11.6 |
| 12.1 |
| 12.2 |
| 11.6 |
| 11.6 |
| 12.1 |
| 12.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| 10.5 |
| 10.6 |
| 5.7 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 299.9 |
| 324.9 |
| 313.4 |
| 329.7 |
| 289.7 |
| 304.6 |
| 289.6 |
| 287.0 |
| 293.9 |
| 262.3 |
| 271.1 |
| 260.5 |
| 280.4 |
| 251.8 |
| 268.4 |
| 262.7 |
| 266.5 |
| 276.1 |
| 271.1 |
| 239.7 |
| 208.6 |
| 189.6 |
| 205.7 |
| 199.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 184.0 |
| 197.6 |
| 203.8 |
| 210.0 |
| 200.9 |
| 188.6 |
| 176.3 |
| 168.4 |
| 195.5 |
| 191.5 |
| 188.0 |
| 184.6 |
| 190.1 |
| 173.0 |
| 161.3 |
| 149.7 |
| 163.9 |
| 157.7 |
| 148.1 |
| 139.3 |
| 130.9 |
| 124.1 |
| 117.8 |
| (3.2) |
| (1.3) |
| 4.0 |
| 4.0 |
| 5.0 |
| 4.3 |
| 5.6 |
| 4.9 |
| 4.0 |
| 2.4 |
| 2.9 |
| 2.8 |
| 2.4 |
| 1.6 |
| 0.2 |
| (0.7) |
| (0.2) |
| (0.3) |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.2 |
| (0.3) |
| 1.3 |
| 1.7 |
| 14.0 |
| 10.4 |
| 8.5 |
| 9.0 |
| 8.9 |
| 8.9 |
| 8.8 |
| 9.4 |
| 9.4 |
| 9.4 |
| 9.3 |
| 9.7 |
| 9.6 |
| 9.6 |
| 9.5 |
| 9.9 |
| 9.8 |
| 9.8 |
| 9.8 |
| 10.2 |
| 10.6 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 452.7 |
| 480.2 |
| 488.3 |
| 493.1 |
| 480.5 |
| 464.8 |
| 449.7 |
| 438.2 |
| 460.3 |
| 455.3 |
| 449.6 |
| 442.5 |
| 440.8 |
| 419.6 |
| 408.1 |
| 394.3 |
| 400.0 |
| 390.5 |
| 376.1 |
| 356.5 |
| 338.8 |
| 331.1 |
| 322.7 |
| 480.2 |
| 488.3 |
| 493.1 |
| 480.5 |
| 464.8 |
| 449.7 |
| 438.2 |
| 460.3 |
| 455.3 |
| 449.6 |
| 442.5 |
| 440.8 |
| 419.6 |
| 408.1 |
| 394.3 |
| 400.0 |
| 390.5 |
| 376.1 |
| 356.5 |
| 338.8 |
| 331.1 |
| 322.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 412.2 |
| 413.9 |
| 425.3 |
| 410.1 |
| 403.2 |
| 354.0 |
| 334.3 |
| 367.1 |
| 371.9 |
| 357.6 |
| 349.5 |
| 344.7 |
| 341.8 |
| 336.4 |
| 317.5 |
| 343.2 |
| 340.2 |
| 329.2 |
| 334.1 |
| 313.8 |
| 308.8 |
| 301.4 |
| 480.2 |
| 488.3 |
| 493.1 |
| 480.5 |
| 464.8 |
| 449.7 |
| 438.2 |
| 460.3 |
| 455.3 |
| 449.6 |
| 442.5 |
| 440.8 |
| 419.6 |
| 408.1 |
| 394.3 |
| 400.0 |
| 390.5 |
| 376.1 |
| 356.5 |
| 338.8 |
| 331.1 |
| 322.7 |
| 357.1 |
| 397.6 |
| 409.4 |
| 424.9 |
| 411.2 |
| 394.4 |
| 378.3 |
| 365.8 |
| 386.9 |
| 380.8 |
| 374.1 |
| 366.0 |
| 363.2 |
| 340.9 |
| 328.4 |
| 313.5 |
| 318.0 |
| 307.3 |
| 294.3 |
| 298.2 |
| 280.0 |
| 271.7 |
| 262.7 |