| (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 | 28.7 | 23.1 | 22.6 | 30.6 | 47.5 | 43.7 | 18.2 | 18.6 | 28.4 | 34.5 | 17.8 | 27.7 | 35.1 | 23.5 | 24.5 | 40.3 | 42.8 | 61.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 28.7 | 23.1 | 22.6 | 30.6 | 47.5 | 43.7 | 18.2 | 18.6 | 28.4 | 34.5 | 17.8 | 27.7 | 35.1 | 23.5 | 24.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | 47.6 | 45.5 | 45.5 | 48.4 | 52.9 | 53.4 | 51.3 | 49.5 | 41.1 | 38.7 | 40.9 | 42.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 10.1 | 9.2 | 11.3 | 15.9 | 16.2 | 11.2 | 8.9 | 8.5 | 7.2 | 9.7 | 6.7 | 7.3 | 6.0 | 6.1 | 4.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 59.2 | 59.2 | 79.2 | 74.4 | 69.5 | 73.6 | 74.8 | 89.2 | 98.8 | 116.5 | 47.9 | 49.4 | 53.4 | 53.1 | 63.1 | 69.8 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 59.2 | 59.2 | 79.2 | 78.7 | 73.8 | 77.9 | 85.8 | 97.5 | 114.3 | 122.0 | 50.2 | 53.4 | 56.7 | 63.1 | 70.1 | 69.8 | ||
| (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 | 22.7 | 28.7 | 28.7 | 25.2 | 20.1 | 23.1 | 9.7 | 11.8 | 14.0 | 22.6 | 18.7 | 19.6 | 23.7 | 30.6 | 19.7 | |||||||||||||||||||||||||
| - |
| 40.3 |
| 42.8 |
| 61.1 |
| 26.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 6.0 | 9.4 | 8.1 | 4.7 | 4.2 | 3.4 | 4.6 | 3.6 | 4.5 | 5.4 | 2.1 | 2.1 | 2.1 | 1.8 | 2.1 | 1.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 0.8 | 0.8 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 94.1 | 91.3 | 112.8 | 115.5 | 116.1 | 114.6 | 99.8 | 98.2 | 103.7 | 106.3 | 71.5 | 72.1 | 76.7 | 67.4 | 70.5 | 71.0 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 13.4 | 11.9 | 11.7 | 10.7 | 8.6 | 7.2 | 6.1 | 4.6 | 6.1 | 4.7 | 4.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 5.0 | 6.0 | 6.6 | 5.2 | 4.8 | 3.0 | 3.5 | 3.2 | 3.1 | 3.0 | 2.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 89.4 | 87.3 | 97.2 | 95.0 | 90.8 | 91.0 | 85.3 | 85.4 | 85.6 | 85.9 | 37.3 | 36.4 | 34.7 | 34.7 | 34.7 | 48.5 | - | - |
| Intangible Assets | 3.3 | 3.6 | 12.6 | 14.4 | 12.4 | 15.1 | 16.6 | 20.6 | 25.7 | 35.1 | 13.9 | 18.3 | 22.1 | 27.9 | 35.1 | 55.7 | - | - |
| Operating Lease Right Of Use Assets | 10.8 | 5.4 | 7.5 | 6.8 | 5.3 | 5.9 | 6.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 5.0 | 7.0 | 4.8 | 2.8 | 2.2 | 2.3 | 3.6 | 2.9 | 6.5 | 7.6 | 6.4 | 5.4 | 4.2 | 3.4 | 3.0 | - | - | - |
| Other Non-Current Assets | 1.8 | 3.7 | 5.8 | 2.6 | 4.6 | 5.6 | 0.7 | 0.9 | 1.9 | 2.5 | 4.7 | 3.5 | 3.1 | 2.8 | 1.8 | 1.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 211.0 | 204.5 | 247.3 | 243.0 | 236.8 | 239.5 | 218.8 | 214.7 | 224.8 | 235.1 | 130.8 | 134.2 | 139.9 | 136.0 | 145.0 | 184.6 | - | - |
| 1.7 |
| - |
| - |
| Short Term Debt | - | - | - | 4.3 | 4.3 | 4.3 | 11.0 | 8.3 | 15.5 | 5.5 | 2.3 | 3.9 | 3.4 | 10.0 | 7.0 | - | - | - |
| Deferred Revenue Current | 9.8 | 10.1 | 9.5 | 7.1 | 7.0 | 5.1 | 4.9 | 6.2 | 8.9 | 9.1 | 5.2 | 4.9 | 3.9 | 3.7 | 4.6 | 1.2 | - | - |
| Operating Lease Liabilities Current | 2.1 | 2.3 | 2.6 | 2.4 | 2.5 | 2.6 | 3.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 6.8 | 4.5 | 3.6 | 7.1 | 7.1 | 11.6 | 3.4 | 17.8 | 21.5 | 28.0 | 17.1 | 21.1 | 21.2 | 13.2 | 14.5 | 10.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 40.2 | 38.4 | 46.3 | 51.2 | 56.8 | 50.7 | 41.3 | 40.6 | 53.1 | 52.4 | 31.2 | 37.3 | 34.5 | 32.9 | 30.2 | 13.5 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 9.0 | 3.4 | 5.3 | 4.9 | 3.5 | 4.3 | 5.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1.5 | 1.8 | 2.4 | 2.4 | 2.8 | 3.8 | 3.5 | 1.8 | 1.6 | 0.4 | - | (0.6) | 2.4 | 5.7 | 8.9 | 19.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6.5 | 5.5 | 12.1 | 9.7 | 5.8 | 8.0 | 4.5 | 4.5 | 7.7 | 7.5 | 4.5 | 6.0 | 6.3 | 5.9 | 7.1 | 0.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 116.3 | 108.2 | 145.3 | 142.6 | 138.4 | 140.4 | 129.1 | 136.1 | 161.2 | 176.7 | 83.6 | 92.7 | 96.6 | 97.7 | 109.2 | 102.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (90.5) | (99.9) | (102.7) | (108.7) | (128.5) | (144.0) | (146.8) | (150.1) | (157.8) | (155.7) | (149.2) | (154.0) | (160.2) | (164.9) | (165.5) | (109.6) | - | - |
| Accumulated Other Comprehensive Income | (8.2) | (10.1) | (9.0) | (9.7) | (6.9) | (4.7) | (7.1) | (7.2) | (5.7) | (7.8) | (6.5) | (4.6) | (2.4) | (2.0) | (2.2) | (1.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 3.1 | 5.2 | 2.8 | 0.3 | 0.5 | 0.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | 0.7 | - | - | - | - | - | - |
| Total Stockholders Equity | 94.7 | 96.3 | 102.1 | 100.4 | 98.4 | 99.1 | 89.7 | 78.6 | 63.5 | 57.0 | 46.2 | 40.7 | 43.2 | 38.3 | 35.9 | 81.8 | 131.6 | 130.6 |
| Total Equity | 94.7 | 96.3 | 102.1 | 100.4 | 98.4 | 99.1 | 89.7 | 78.6 | 63.5 | 57.0 | 46.2 | 40.7 | 43.2 | 38.3 | 35.9 | 81.8 | 131.6 | 130.6 |
| - |
| - |
| Net debt | 30.5 | 36.1 | 56.5 | 48.1 | 26.3 | 34.1 | 67.7 | 78.8 | 85.9 | 87.5 | 32.4 | 25.7 | 21.7 | 39.6 | 45.6 | 29.5 | - | - |
| Working Capital | 53.9 | 52.9 | 66.6 | 64.3 | 59.3 | 64.0 | 58.6 | 57.5 | 50.6 | 53.9 | 40.3 | 34.8 | 42.2 | 34.5 | 40.3 | 57.5 | - | - |
| Book Value | 94.7 | 96.3 | 102.1 | 100.4 | 98.4 | 99.1 | 89.7 | 78.6 | 63.5 | 57.0 | 46.2 | 40.7 | 43.2 | 38.3 | 35.9 | 81.8 | 131.6 | 130.6 |
| Tangible Book Value | 2.0 | 5.4 | (7.8) | (8.9) | (4.8) | (6.9) | (12.3) | (27.4) | (47.8) | (64.0) | (5.0) | (14.0) | (13.5) | (24.3) | (33.9) | (22.4) | - | - |
| 31.5 |
| 43.7 |
| 47.5 |
| 54.5 |
| 43.8 |
| 48.6 |
| 43.7 |
| 38.1 |
| 31.6 |
| 17.4 |
| 18.2 |
| 14.2 |
| 10.4 |
| 13.6 |
| 18.6 |
| 13.5 |
| 19.4 |
| 31.1 |
| 28.4 |
| 22.2 |
| 25.5 |
| 33.2 |
| 34.5 |
| 19.1 |
| 16.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 22.7 | 28.7 | 28.7 | 25.2 | 20.1 | 23.1 | 9.7 | 11.8 | 14.0 | 22.6 | 18.7 | 19.6 | 23.7 | 30.6 | 19.7 | 31.5 | 43.7 | 47.5 | 54.5 | 43.8 | 48.6 | 43.7 | 38.1 | 31.6 | 17.4 | 18.2 | 14.2 | 10.4 | 13.6 | 18.6 | 13.5 | 19.4 | 31.1 | 28.4 | 22.2 | 25.5 | 33.2 | 34.5 | 19.1 | 16.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 66.4 | 70.8 | 74.8 | 70.0 | 61.2 | 64.7 | 50.0 | 52.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 4.9 | 6.0 | 5.6 | 6.5 | 7.3 | 9.4 | 10.4 | 9.6 | 7.8 | 8.1 | 7.3 | 6.0 | 5.6 | 4.7 | 6.2 | 3.7 | 3.7 | 4.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 87.1 | 94.1 | 94.2 | 90.9 | 90.1 | 91.3 | 96.9 | 102.3 | 99.9 | 112.8 | 118.4 | 112.9 | 116.4 | 115.5 | 97.9 | 103.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.7 | 6.0 | 6.3 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 89.3 | 89.4 | 89.3 | 87.5 | 87.4 | 87.3 | 87.5 | 97.2 | 97.1 | 97.2 | 94.9 | 95.0 | 95.0 | 95.0 | 90.4 | 90.6 | 90.8 | 90.8 | ||||||||||||||||||||||
| Intangible Assets | 3.0 | 3.3 | 3.6 | 2.9 | 3.2 | 3.6 | 3.9 | 11.1 | 11.9 | 12.6 | 12.0 | 12.8 | 13.6 | 14.4 | 10.8 | 11.4 | 11.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 9.8 | 10.8 | 11.4 | 4.9 | 5.1 | 5.4 | 6.2 | 6.4 | 6.8 | 7.5 | 5.4 | 5.9 | 6.4 | 6.8 | 3.4 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 5.1 | 5.0 | 5.4 | 5.3 | 6.9 | 7.0 | 5.5 | 6.8 | 6.4 | 4.8 | 3.2 | 2.9 | 2.9 | 2.8 | 3.6 | 3.0 | 2.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 1.4 | 1.8 | 2.2 | 2.7 | 3.2 | 3.7 | 4.6 | 4.9 | 5.3 | 5.8 | 4.1 | 3.9 | 3.7 | 2.6 | 2.0 | 2.4 | 4.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 202.8 | 211.0 | 213.3 | 200.7 | 202.4 | 204.5 | 227.1 | 235.3 | 234.2 | 247.3 | 243.6 | 238.7 | 243.7 | 243.0 | 214.0 | 221.3 | 234.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 8.6 | 10.1 | 9.5 | 7.7 | 8.4 | 9.2 | 8.8 | 8.6 | 11.1 | 11.3 | 11.8 | 8.9 | 13.5 | 15.9 | 9.7 | 12.0 | 13.1 | 16.2 | 15.7 | 16.3 | 17.7 | 11.2 | 9.4 | 10.6 | 10.2 | 8.9 | 8.9 | 8.2 | 10.3 | 8.5 | 8.0 | 7.2 | 8.8 | 7.2 | 8.3 | 8.1 | 9.0 | 9.7 | 7.3 | 8.2 |
| Short Term Debt | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | ||||||||||||||||||||||
| Deferred Revenue Current | 7.3 | 9.8 | 10.7 | 9.7 | 10.0 | 10.1 | 9.9 | 8.9 | 8.0 | 9.5 | 6.7 | 6.9 | 6.1 | 7.1 | 7.1 | 7.4 | 7.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 32.8 | 40.2 | 42.5 | 37.5 | 37.2 | 38.4 | 49.2 | 47.9 | 44.8 | 46.3 | 40.9 | 39.5 | 43.0 | 51.2 | 43.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 59.2 | 59.2 | 59.2 | 59.2 | 59.2 | 59.2 | 66.2 | 74.2 | 74.2 | 79.2 | 79.2 | 79.2 | 79.2 | 74.4 | 66.4 | 67.5 | 68.5 | 69.5 | 70.5 | 71.5 | 72.5 | 73.6 | 74.6 | 75.6 | 81.4 | 74.8 | 84.9 | 86.0 | 85.1 | 89.2 | 91.1 | 93.0 | 97.0 | 98.8 | 100.7 | 112.6 | 114.4 | 116.5 | 56.5 | 57.0 |
| Operating Lease Liabilities Non-Current | 8.6 | 9.0 | 9.3 | 3.0 | 3.2 | 3.4 | 3.9 | 4.3 | 4.7 | 5.3 | 3.6 | 4.1 | 4.5 | 4.9 | 2.4 | 2.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1.6 | 1.5 | 1.4 | 1.4 | 1.7 | 1.8 | 2.5 | 2.5 | 2.5 | 2.4 | 2.6 | 2.6 | 2.4 | 2.4 | 2.9 | 2.8 | 2.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 6.4 | 6.5 | 6.1 | 5.5 | 6.0 | 5.5 | 5.8 | 10.9 | 12.4 | 12.1 | 11.6 | 9.9 | 10.9 | 9.7 | 5.1 | 5.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 108.6 | 116.3 | 118.6 | 106.6 | 107.3 | 108.2 | 130.6 | 139.8 | 138.6 | 145.3 | 137.9 | 135.3 | 139.9 | 142.6 | 120.4 | 127.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (87.8) | (90.5) | (93.1) | (96.2) | (98.4) | (99.9) | (102.9) | (104.1) | (106.1) | (102.7) | (99.8) | (103.0) | (105.4) | (108.7) | (113.0) | (118.6) | (123.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (8.7) | (8.2) | (8.4) | (8.6) | (9.7) | (10.1) | (8.9) | (9.6) | (9.6) | (9.0) | (9.9) | (9.5) | (9.4) | (9.7) | (11.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 94.2 | 94.7 | 94.7 | 94.1 | 95.0 | 96.3 | 96.6 | 95.5 | 95.6 | 102.1 | 105.7 | 103.5 | 103.8 | 100.4 | 93.6 | 94.2 | 97.4 | |||||||||||||||||||||||
| Total Equity | 94.2 | 94.7 | 94.7 | 94.1 | 95.0 | 96.3 | 96.6 | 95.5 | 95.6 | 102.1 | 105.7 | 103.5 | 103.8 | 100.4 | 93.6 | 94.2 | 97.4 | 98.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 59.2 | 59.2 | 59.2 | 59.2 | 59.2 | 59.2 | 66.2 | 74.2 | 74.2 | 79.2 | 79.2 | 79.2 | 79.2 | 78.7 | 70.7 | 71.8 | 72.8 | 73.8 | 74.8 | 75.8 | 76.8 | 77.9 | 78.9 | 79.9 | 85.7 | 85.8 | 95.2 | 95.6 | 94.1 | 97.5 | 99.4 | 108.2 | 112.2 | 114.3 | 115.5 | 119.7 | 120.9 | 122.0 | 58.8 | 59.3 |
| Net debt | 36.5 | 30.5 | 30.5 | 34.0 | 39.1 | 36.1 | 56.5 | 62.4 | 60.1 | 56.5 | 60.5 | 59.6 | 55.5 | 48.1 | 51.0 | 40.3 | 29.1 | 26.3 | ||||||||||||||||||||||
| Working Capital | 54.2 | 53.9 | 51.7 | 53.4 | 52.9 | 52.9 | 47.7 | 54.4 | 55.1 | 66.6 | 77.5 | 73.4 | 73.5 | 64.3 | 54.3 | 54.6 | 57.7 | 59.3 | ||||||||||||||||||||||
| Book Value | 94.2 | 94.7 | 94.7 | 94.1 | 95.0 | 96.3 | 96.6 | 95.5 | 95.6 | 102.1 | 105.7 | 103.5 | 103.8 | 100.4 | 93.6 | 94.2 | 97.4 | 98.4 | ||||||||||||||||||||||
| Tangible Book Value | 1.8 | 2.0 | 1.7 | 3.6 | 4.4 | 5.4 | 5.1 | (12.8) | (13.4) | (7.8) | (1.2) | (4.3) | (4.8) | (8.9) | (7.6) | (7.8) | (5.3) | |||||||||||||||||||||||
| 3.6 |
| 4.2 |
| 3.1 |
| 3.4 |
| 4.6 |
| 3.9 |
| 5.2 |
| 4.6 |
| 4.2 |
| 3.6 |
| 3.4 |
| 3.6 |
| 4.3 |
| 4.0 |
| 3.6 |
| 4.5 |
| 4.5 |
| 4.6 |
| 5.9 |
| 5.4 |
| 2.7 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.5 |
| 116.1 |
| 123.4 |
| 117.9 |
| 117.7 |
| 114.6 |
| 108.9 |
| 102.8 |
| 94.3 |
| 99.8 |
| 101.0 |
| 96.6 |
| 92.8 |
| 98.2 |
| 94.2 |
| 97.0 |
| 101.1 |
| 103.7 |
| 101.5 |
| 100.1 |
| 100.3 |
| 106.3 |
| 73.7 |
| 73.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 5.2 |
| 4.9 |
| 4.9 |
| 5.0 |
| 5.0 |
| 5.4 |
| 5.7 |
| 6.0 |
| 5.9 |
| 6.2 |
| 6.5 |
| 6.6 |
| 6.9 |
| 7.3 |
| 7.5 |
| 5.2 |
| 4.6 |
| 4.4 |
| 5.3 |
| 4.8 |
| 3.5 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.8 |
| 90.9 |
| 90.9 |
| 91.0 |
| 90.8 |
| 85.3 |
| 85.1 |
| 85.3 |
| 85.3 |
| 85.4 |
| 85.4 |
| 85.4 |
| 85.4 |
| 85.5 |
| 85.6 |
| 85.6 |
| 85.6 |
| 86.2 |
| 86.1 |
| 85.9 |
| 42.2 |
| 42.1 |
| 12.4 |
| 13.1 |
| 13.7 |
| 14.3 |
| 15.1 |
| 16.0 |
| 14.9 |
| 15.7 |
| 16.6 |
| 17.6 |
| 18.6 |
| 19.6 |
| 20.6 |
| 21.9 |
| 23.1 |
| 24.4 |
| 25.7 |
| 28.1 |
| 30.3 |
| 32.7 |
| 35.1 |
| 11.9 |
| 13.0 |
| - |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| 7.5 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.2 |
| 2.5 |
| 2.4 |
| 2.3 |
| 3.3 |
| 2.7 |
| 3.3 |
| 3.6 |
| - |
| - |
| - |
| - |
| 3.0 |
| 2.5 |
| 2.4 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 4.1 |
| 3.6 |
| 4.6 |
| 5.6 |
| 1.0 |
| 1.1 |
| 1.2 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 1.1 |
| 1.7 |
| 1.7 |
| 1.9 |
| 4.9 |
| 4.5 |
| 4.6 |
| 2.5 |
| 5.8 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 236.8 |
| 243.5 |
| 238.7 |
| 240.4 |
| 239.5 |
| 230.1 |
| 217.8 |
| 211.5 |
| 218.8 |
| 220.7 |
| 217.4 |
| 216.0 |
| 214.7 |
| 212.6 |
| 217.2 |
| 222.9 |
| 224.8 |
| 224.8 |
| 225.6 |
| 229.3 |
| 235.1 |
| 137.4 |
| 137.4 |
| 4.3 |
| 4.3 |
| 4.3 |
| 4.3 |
| 4.3 |
| 4.3 |
| 4.3 |
| 11.0 |
| 10.3 |
| 9.6 |
| 8.9 |
| 8.3 |
| 8.3 |
| 15.3 |
| 15.3 |
| 15.5 |
| 14.8 |
| 7.1 |
| 6.4 |
| 5.5 |
| 2.3 |
| 2.3 |
| 7.0 |
| 7.0 |
| 7.5 |
| 5.9 |
| 5.1 |
| 4.5 |
| 3.2 |
| 2.9 |
| 4.9 |
| 4.0 |
| 3.6 |
| 3.4 |
| 6.2 |
| 4.8 |
| 4.8 |
| 5.8 |
| 8.9 |
| 8.2 |
| 9.2 |
| 8.8 |
| 9.1 |
| 4.3 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 3.1 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.6 |
| 17.7 |
| 18.2 |
| 21.5 |
| 22.5 |
| 22.1 |
| 23.4 |
| 28.0 |
| 17.4 |
| 18.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.9 |
| 56.8 |
| 56.8 |
| 61.9 |
| 57.7 |
| 54.1 |
| 50.7 |
| 43.9 |
| 41.1 |
| 31.2 |
| 41.3 |
| 39.9 |
| 39.6 |
| 41.2 |
| 40.6 |
| 38.7 |
| 45.0 |
| 48.1 |
| 53.1 |
| 53.8 |
| 46.5 |
| 47.7 |
| 52.4 |
| 31.2 |
| 33.4 |
| 3.1 |
| 3.5 |
| 3.2 |
| 3.6 |
| 4.0 |
| 4.3 |
| 3.8 |
| 4.1 |
| 4.4 |
| 5.0 |
| 5.5 |
| 6.0 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 3.9 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.5 |
| 3.6 |
| 3.5 |
| 3.5 |
| - |
| - |
| - |
| - |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.6 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 5.8 |
| 5.8 |
| 5.2 |
| 5.2 |
| 8.0 |
| 10.8 |
| 5.2 |
| 4.9 |
| 4.5 |
| 4.2 |
| 3.0 |
| 3.0 |
| 4.5 |
| 4.4 |
| 6.6 |
| 8.4 |
| 7.7 |
| 6.5 |
| 6.8 |
| 7.8 |
| 7.5 |
| 6.6 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 137.1 |
| 138.4 |
| 145.2 |
| 141.8 |
| 139.6 |
| 140.4 |
| 136.5 |
| 129.6 |
| 125.4 |
| 129.1 |
| 136.3 |
| 136.3 |
| 137.3 |
| 136.1 |
| 136.0 |
| 146.4 |
| 155.4 |
| 161.2 |
| 161.0 |
| 165.9 |
| 169.9 |
| 176.7 |
| 94.3 |
| 96.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (128.5) |
| (132.1) |
| (136.5) |
| (140.6) |
| (144.0) |
| (145.5) |
| (147.5) |
| (148.1) |
| (146.8) |
| (148.9) |
| (150.6) |
| (151.0) |
| (150.1) |
| (149.2) |
| (153.2) |
| (155.6) |
| (157.8) |
| (155.2) |
| (156.6) |
| (156.3) |
| (155.7) |
| (147.5) |
| (148.3) |
| (9.7) |
| (7.5) |
| (6.9) |
| (6.5) |
| (5.5) |
| (5.7) |
| (4.7) |
| (6.4) |
| (7.7) |
| (8.6) |
| (7.1) |
| (8.1) |
| (7.2) |
| (7.3) |
| (7.2) |
| (7.5) |
| (6.7) |
| (5.2) |
| (5.7) |
| (5.9) |
| (6.5) |
| (7.1) |
| (7.8) |
| (6.5) |
| (6.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.4 |
| 98.3 |
| 96.9 |
| 100.8 |
| 99.1 |
| 93.6 |
| 88.3 |
| 86.0 |
| 89.7 |
| 84.5 |
| 81.1 |
| 78.7 |
| 78.6 |
| 76.5 |
| 70.9 |
| 67.5 |
| 63.5 |
| 63.8 |
| 59.7 |
| 58.1 |
| 57.0 |
| 41.9 |
| 39.6 |
| 98.3 |
| 96.9 |
| 100.8 |
| 99.1 |
| 93.6 |
| 88.3 |
| 86.0 |
| 89.7 |
| 84.5 |
| 81.1 |
| 78.7 |
| 78.6 |
| 76.5 |
| 70.9 |
| 67.5 |
| 63.5 |
| 63.8 |
| 59.7 |
| 58.1 |
| 57.0 |
| 41.9 |
| 39.6 |
| 20.3 |
| 32.0 |
| 28.3 |
| 34.1 |
| 40.7 |
| 48.3 |
| 68.4 |
| 67.7 |
| 81.0 |
| 85.2 |
| 80.5 |
| 78.8 |
| 85.9 |
| 88.8 |
| 81.1 |
| 85.9 |
| 93.3 |
| 94.2 |
| 87.7 |
| 87.5 |
| 39.6 |
| 43.2 |
| 61.5 |
| 60.2 |
| 63.6 |
| 64.0 |
| 65.1 |
| 61.7 |
| 63.2 |
| 58.6 |
| 61.1 |
| 57.0 |
| 51.6 |
| 57.5 |
| 55.5 |
| 52.0 |
| 53.1 |
| 50.6 |
| 47.7 |
| 53.6 |
| 52.7 |
| 53.9 |
| 42.5 |
| 39.9 |
| 98.3 |
| 96.9 |
| 100.8 |
| 99.1 |
| 93.6 |
| 88.3 |
| 86.0 |
| 89.7 |
| 84.5 |
| 81.1 |
| 78.7 |
| 78.6 |
| 76.5 |
| 70.9 |
| 67.5 |
| 63.5 |
| 63.8 |
| 59.7 |
| 58.1 |
| 57.0 |
| 41.9 |
| 39.6 |
| (4.8) |
| (5.6) |
| (7.7) |
| (4.4) |
| (6.9) |
| (13.1) |
| (11.9) |
| (14.8) |
| (12.3) |
| (18.4) |
| (22.9) |
| (26.3) |
| (27.4) |
| (30.8) |
| (37.8) |
| (42.5) |
| (47.8) |
| (49.9) |
| (56.8) |
| (60.7) |
| (64.0) |
| (12.1) |
| (15.6) |