| (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 | 107.6 | 77.4 | 53.4 | 27.9 | 50.3 | 72.2 | 54.0 | 51.4 | 36.9 | 31.1 | 27.0 | 38.4 | 41.7 | 29.5 | 35.3 | 46.7 | 60.8 | 12.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.0 | 0.0 | 0.1 | 0.3 | 4.4 | 6.7 | 0.4 | 1.9 | 3.6 | 0.4 | 2.0 | 2.4 | - | - | 0.1 | 1.5 | - | |
| Cash And Short Term Investments | 107.6 | 77.4 | 53.6 | 28.2 | 54.7 | 78.8 | 54.3 | 53.3 | 40.5 | 31.5 | 29.1 | 40.8 | 41.7 | 29.5 | 35.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 58.5 | 47.7 | 45.4 | 45.8 | 43.9 | 39.3 | 45.1 | 54.3 | 41.0 | 33.9 | 27.4 | 28.0 | 29.2 | 26.2 | 25.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 23.2 | 23.4 | 26.9 | 28.5 | 27.1 | 22.6 | 25.5 | 28.4 | 14.2 | 14.4 | 12.8 | 12.2 | 14.5 | 14.7 | 10.9 | 8.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 160.9 | 131.0 | 140.7 | 131.7 | 122.8 | 125.7 | 129.8 | 125.4 | 101.8 | 87.6 | 78.8 | 80.2 | 81.7 | 82.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 19.1 | 18.8 | 20.8 | 21.9 | 21.3 | 19.7 | 22.7 | 24.0 | 23.3 | 18.6 | 10.5 | 11.7 | 11.4 | 9.5 | 9.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | 0.6 | 12.2 | 31.4 | 54.5 | 67.9 | 71.0 | - | - | - | - | - | 0.2 | 0.2 | 0.2 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 0.0 | 0.1 | 0.9 | 23.8 | 49.0 | 73.9 | 86.0 | 79.3 | 0.0 | - | - | - | - | 0.4 | 0.2 | 0.2 | ||
| (in millions of USD) | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q2 FY 18 | Q4 FY 17 | Q2 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 | Q4 FY 12 | Q4 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 107.6 | 77.4 | 53.4 | 27.9 | 50.3 | 72.2 | 54.0 | 51.4 | 36.1 | 36.9 | 27.1 | 31.1 | 27.0 | 38.4 | 41.7 | 29.5 | 35.3 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 0.0 | 0.0 | 0.1 | 0.3 | 4.4 | 6.7 | 0.4 | 1.9 | 1.3 | 3.6 | - | - | 2.0 | 2.4 | - | - | 0.1 | |||
| Cash And Short Term Investments | 107.6 | 77.4 | 53.6 | 28.2 | 54.7 | 78.8 | 54.3 | 53.3 | 37.4 | 40.5 | 27.1 | 31.1 | 29.1 | 40.8 | 41.7 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 58.5 | 47.7 | 45.4 | 45.8 | 43.9 | 39.3 | 45.1 | 54.3 | 43.1 | 41.0 | - | - | 27.4 | 28.0 | 29.2 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 23.2 | 23.4 | 26.9 | 28.5 | 27.1 | 22.6 | 25.5 | 28.4 | 13.5 | 14.2 | - | - | 12.8 | 12.2 | 14.5 | 14.7 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 160.9 | 131.0 | 140.7 | 131.7 | 122.8 | 125.7 | 129.8 | 125.4 | - | - | - | - | 78.8 | 80.2 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 19.1 | 18.8 | 20.8 | 21.9 | 21.3 | 19.7 | 22.7 | 24.0 | 19.1 | 23.3 | - | - | 10.5 | 11.7 | 11.4 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | 0.6 | 12.2 | 31.4 | 54.5 | 67.9 | 71.0 | - | - | - | - | - | - | - | 0.2 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | - | - | - | - | 2.0 | 2.0 | 2.0 | 2.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 0.0 | 0.1 | 0.9 | 23.8 | 49.0 | 73.9 | 86.0 | 79.3 | - | - | - | - | - | - | - | 0.4 | ||||
| - |
| 48.2 |
| 60.8 |
| 12.5 |
| 31.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 29.2 | 27.8 | 35.9 | 30.2 | 20.9 | 23.0 | 32.7 | 32.9 | 27.8 | 22.4 | 11.0 | 9.8 | 9.3 | 6.1 | 3.2 | - | - | - |
| Other Current Assets | 48.4 | 46.1 | 52.7 | 48.2 | 37.0 | 38.6 | 49.2 | 53.0 | 41.4 | 31.5 | 22.4 | 22.3 | 18.4 | 15.4 | 15.2 | 12.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 237.6 | 194.6 | 178.5 | 150.7 | 162.7 | 179.4 | 174.2 | 188.9 | 137.1 | 111.2 | 91.7 | 103.2 | 108.9 | 85.8 | 87.0 | 105.9 | - | - |
| 97.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 121.6 | 97.9 | 98.7 | 86.1 | 87.2 | 88.1 | 83.9 | 75.0 | 62.8 | 52.0 | 47.3 | 48.3 | 49.1 | 48.4 | 56.8 | - | - | - |
| Property,Plant & Equipment Net | 39.4 | 33.1 | 42.0 | 45.6 | 35.7 | 37.7 | 45.9 | 50.5 | 39.0 | 35.6 | 31.5 | 31.9 | 32.5 | 34.2 | 40.9 | 46.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 3.3 | 2.8 | 1.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Goodwill | 39.8 | 39.3 | 39.4 | 39.5 | 40.0 | 39.9 | 50.1 | 62.9 | 3.8 | 3.4 | 3.4 | 4.0 | 5.4 | 8.0 | 8.5 | 10.1 | - | - |
| Intangible Assets | 8.8 | 9.0 | 10.8 | 12.6 | 16.8 | 19.9 | 26.3 | 39.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.7 | 2.6 | 3.4 | 4.4 | - | - |
| Operating Lease Right Of Use Assets | 8.9 | 8.9 | 8.1 | 9.9 | 4.7 | 5.5 | 12.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 15.7 | 12.3 | 14.5 | 11.4 | 11.1 | 11.4 | 10.4 | 5.7 | 8.4 | 6.3 | 2.3 | 2.9 | 3.8 | 4.2 | 5.6 | 4.9 | - | - |
| Other Non-Current Assets | 5.4 | 5.9 | 4.0 | 3.1 | 3.1 | 3.0 | 3.4 | 3.2 | 0.9 | 1.5 | 1.2 | 2.1 | 1.0 | 1.9 | 2.2 | 3.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | 30.2 | 32.5 | 35.2 | 27.8 | 15.4 | 12.7 | 13.0 | 16.8 | 17.7 | 21.9 | - | - |
| Total Assets | 386.2 | 326.9 | 318.7 | 290.9 | 293.0 | 312.5 | 339.2 | 373.8 | 215.2 | 178.0 | 142.0 | 152.3 | 160.5 | 147.3 | 157.5 | 188.3 | - | - |
| 10.5 |
| - |
| - |
| Short Term Debt | 0.0 | 0.1 | 0.4 | 11.6 | 17.6 | 19.5 | 18.1 | 8.4 | 0.0 | - | - | - | - | 0.2 | 0.0 | - | - | - |
| Deferred Revenue Current | 27.2 | 22.9 | 27.1 | 21.8 | 24.3 | 24.4 | 29.1 | 37.7 | 12.8 | 10.8 | 9.2 | 9.4 | 9.9 | 9.5 | 7.9 | 6.7 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | 1.8 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 19.4 | 14.8 | 15.7 | 11.9 | 15.0 | 16.0 | 7.7 | 10.3 | 12.8 | 11.0 | 7.4 | 7.9 | 13.6 | 10.1 | 11.8 | - | - | - |
| Other Current Liabilities | 57.8 | 45.9 | 44.2 | 37.4 | 40.8 | 37.7 | 31.2 | 32.5 | 29.6 | 26.7 | 21.8 | 25.3 | 30.3 | 22.4 | 21.0 | 18.1 | - | - |
| Total Current Liabilities | 104.1 | 87.7 | 92.5 | 93.0 | 104.1 | 112.7 | 101.1 | 104.7 | 65.8 | 56.1 | 41.6 | 46.3 | 51.6 | 41.6 | 38.5 | 57.3 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 4.7 | 5.6 | 4.8 | 6.9 | 1.8 | 2.7 | 10.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 14.9 | 12.2 | 13.3 | 13.0 | 8.9 | 8.5 | 9.8 | 8.2 | 1.2 | 1.0 | 1.0 | 1.1 | 1.0 | 0.8 | 0.7 | 0.9 | - | - |
| Deferred Tax Liabilities | 0.5 | 0.4 | 1.1 | 1.5 | 2.0 | 2.5 | 2.9 | 6.5 | - | - | - | - | - | - | 0.8 | 1.0 | - | - |
| Pension Obligations | 35.1 | 27.6 | 24.6 | 21.2 | 22.5 | 19.7 | 17.0 | 14.8 | 14.1 | 11.8 | 10.6 | 10.2 | 9.6 | 7.9 | 6.9 | 6.5 | - | - |
| Other Non-Current Liabilities | 2.4 | 2.1 | 2.0 | 2.1 | 2.3 | 2.3 | 0.2 | 0.5 | 0.5 | 0.5 | 0.4 | - | - | 0.5 | 0.8 | 2.0 | - | - |
| Total Non-Current Liabilities | 57.6 | 47.9 | 46.0 | 45.1 | 51.1 | 69.8 | 102.3 | 108.9 | 16.2 | 13.7 | 12.6 | 11.4 | 13.5 | 13.7 | 13.6 | 15.9 | - | - |
| Total Liabilities | 161.7 | 135.6 | 138.4 | 138.1 | 155.2 | 182.6 | 203.3 | 213.6 | 81.9 | 69.8 | 54.2 | 57.8 | 65.1 | 55.3 | 52.1 | 73.2 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 244.4 | 226.2 | 203.6 | 169.0 | 143.3 | 127.7 | 116.5 | 129.6 | 92.1 | 71.7 | 57.7 | 49.1 | 38.8 | 32.2 | 43.2 | 43.7 | - | - |
| Accumulated Other Comprehensive Income | (39.8) | (57.0) | (45.2) | (45.8) | (41.9) | (38.8) | (25.9) | (20.6) | (9.8) | (13.0) | (17.5) | (1.9) | 8.6 | 12.0 | 14.2 | 23.2 | - | - |
| Treasury Stock | 67.4 | 64.3 | 64.3 | 57.7 | 49.2 | 41.9 | 41.9 | 25.1 | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | - | - |
| Minority Interest | 6.9 | 6.0 | 5.8 | 7.1 | 5.3 | 2.7 | 6.6 | 6.5 | 7.4 | 5.9 | 4.1 | 3.9 | 4.6 | 4.0 | 4.2 | 4.4 | - | - |
| Total Stockholders Equity | 217.6 | 185.2 | 174.5 | 145.8 | 132.5 | 127.2 | 129.3 | 153.7 | 125.8 | 102.2 | 83.7 | 90.7 | 90.9 | 88.0 | 101.2 | 110.8 | 133.8 | 112.7 |
| Total Equity | 224.5 | 191.3 | 180.2 | 152.9 | 137.8 | 129.9 | 135.9 | 160.2 | 133.2 | 108.2 | 87.8 | 94.6 | 95.5 | 92.0 | 105.4 | 115.2 | 133.8 | 112.7 |
| - |
| - |
| Net debt | (107.6) | (77.3) | (52.6) | (4.3) | (5.7) | (4.9) | 31.7 | 26.0 | (40.4) | - | - | - | - | (29.1) | (35.1) | (48.0) | - | - |
| Working Capital | 133.5 | 106.8 | 86.1 | 57.7 | 58.6 | 66.7 | 73.1 | 84.2 | 71.4 | 55.1 | 50.1 | 56.9 | 57.3 | 44.1 | 48.5 | 48.6 | - | - |
| Book Value | 217.6 | 185.2 | 174.5 | 145.8 | 132.5 | 127.2 | 129.3 | 153.7 | 125.8 | 102.2 | 83.7 | 90.7 | 90.9 | 88.0 | 101.2 | 110.8 | 133.8 | 112.7 |
| Tangible Book Value | 168.9 | 136.9 | 124.2 | 93.7 | 75.7 | 67.4 | 52.9 | 51.8 | 122.0 | 98.8 | 80.3 | 86.2 | 84.7 | 77.4 | 89.3 | 96.3 | - | - |
| 46.7 |
| 60.8 |
| 12.5 |
| - |
| - |
| 1.5 |
| - |
| - |
| 29.5 |
| 35.3 |
| 48.2 |
| 60.8 |
| 12.5 |
| 26.2 |
| 25.3 |
| 31.2 |
| - |
| - |
| 10.9 |
| 8.5 |
| - |
| - |
| Prepaid Expenses | 29.2 | 27.8 | 35.9 | 30.2 | 20.9 | 23.0 | 32.7 | 32.9 | - | - | - | - | 11.0 | 9.8 | 9.3 | 6.1 | 3.2 | - | - | - |
| Other Current Assets | 48.4 | 46.1 | 52.7 | 48.2 | 37.0 | 38.6 | 49.2 | 53.0 | 39.7 | 41.4 | - | - | 22.4 | 22.3 | 18.4 | 15.4 | 15.2 | 12.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 237.6 | 194.6 | 178.5 | 150.7 | 162.7 | 179.4 | 174.2 | 188.9 | 133.8 | 137.1 | - | - | 91.7 | 103.2 | 108.9 | 85.8 | 87.0 | 105.9 | - | - |
| 81.7 |
| 82.6 |
| 97.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 121.6 | 97.9 | 98.7 | 86.1 | 87.2 | 88.1 | 83.9 | 75.0 | - | - | - | - | 47.3 | 48.3 | 49.1 | 48.4 | 56.8 | - | - | - |
| Property,Plant & Equipment Net | 39.4 | 33.1 | 42.0 | 45.6 | 35.7 | 37.7 | 45.9 | 50.5 | 37.2 | 39.0 | - | - | 31.5 | 31.9 | 32.5 | 34.2 | 40.9 | 46.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 3.3 | 2.8 | 2.2 | 1.4 | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Goodwill | 39.8 | 39.3 | 39.4 | 39.5 | 40.0 | 39.9 | 50.1 | 62.9 | 3.6 | 3.8 | - | - | 3.4 | 4.0 | 5.4 | 8.0 | 8.5 | 10.1 | - | - |
| Intangible Assets | 8.8 | 9.0 | 10.8 | 12.6 | 16.8 | 19.9 | 26.3 | 39.0 | 0.1 | 0.0 | - | - | 0.0 | 0.5 | 0.7 | 2.6 | 3.4 | 4.4 | - | - |
| Operating Lease Right Of Use Assets | 8.9 | 8.9 | 8.1 | 9.9 | 4.7 | 5.5 | 12.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 15.7 | 12.3 | 14.5 | 11.4 | 11.1 | 11.4 | 10.4 | 5.7 | 6.5 | 8.4 | - | - | 2.3 | 2.9 | 3.8 | 4.2 | 5.6 | 4.9 | - | - |
| Other Non-Current Assets | 5.4 | 5.9 | 4.0 | 3.1 | 3.1 | 3.0 | 3.4 | 3.2 | 1.1 | 0.9 | - | - | 1.2 | 2.1 | 1.0 | 1.9 | 2.2 | 3.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | 30.2 | 32.5 | 32.5 | 35.2 | - | - | 15.4 | 12.7 | 13.0 | 16.8 | 17.7 | 21.9 | - | - |
| Total Assets | 386.2 | 326.9 | 318.7 | 290.9 | 293.0 | 312.5 | 339.2 | 373.8 | 207.2 | 215.2 | - | - | 142.0 | 152.3 | 160.5 | 147.3 | 157.5 | 188.3 | - | - |
| 9.5 |
| 9.3 |
| 10.5 |
| - |
| - |
| Short Term Debt | 0.0 | 0.1 | 0.4 | 11.6 | 17.6 | 19.5 | 18.1 | 8.4 | - | - | - | - | - | - | - | 0.2 | 0.0 | - | - | - |
| Deferred Revenue Current | 27.2 | 22.9 | 27.1 | 21.8 | 24.3 | 24.4 | 29.1 | 37.7 | 14.0 | 12.8 | - | - | 9.2 | 9.4 | 9.9 | 9.5 | 7.9 | 6.7 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | 1.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 19.4 | 14.8 | 15.7 | 11.9 | 15.0 | 16.0 | 7.7 | 10.3 | - | - | - | - | 7.4 | 7.9 | 13.6 | 10.1 | 11.8 | - | - | - |
| Other Current Liabilities | 57.8 | 45.9 | 44.2 | 37.4 | 40.8 | 37.7 | 31.2 | 32.5 | 27.5 | 29.6 | - | - | 21.8 | 25.3 | 30.3 | 22.4 | 21.0 | 18.1 | - | - |
| Total Current Liabilities | 104.1 | 87.7 | 92.5 | 93.0 | 104.1 | 112.7 | 101.1 | 104.7 | 60.6 | 65.8 | - | - | 41.6 | 46.3 | 51.6 | 41.6 | 38.5 | 57.3 | - | - |
| 0.2 |
| 0.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 4.7 | 5.6 | 4.8 | 6.9 | 1.8 | 2.7 | 10.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 14.9 | 12.2 | 13.3 | 13.0 | 8.9 | 8.5 | 9.8 | 8.2 | 0.6 | 1.2 | - | - | 1.0 | 1.1 | 1.0 | 0.8 | 0.7 | 0.9 | - | - |
| Deferred Tax Liabilities | 0.5 | 0.4 | 1.1 | 1.5 | 2.0 | 2.5 | 2.9 | 6.5 | - | - | - | - | - | - | - | - | 0.8 | 1.0 | - | - |
| Pension Obligations | 35.1 | 27.6 | 24.6 | 21.2 | 22.5 | 19.7 | 17.0 | 14.8 | 13.2 | 14.1 | - | - | 10.6 | 10.2 | 9.6 | 7.9 | 6.9 | 6.5 | - | - |
| Other Non-Current Liabilities | 2.4 | 2.1 | 2.0 | 2.1 | 2.3 | 2.3 | 0.2 | 0.5 | 0.4 | 0.5 | - | - | 0.4 | - | - | 0.5 | 0.8 | 2.0 | - | - |
| Total Non-Current Liabilities | 57.6 | 47.9 | 46.0 | 45.1 | 51.1 | 69.8 | 102.3 | 108.9 | 14.8 | 16.2 | - | - | 12.6 | 11.4 | 13.5 | 13.7 | 13.6 | 15.9 | - | - |
| Total Liabilities | 161.7 | 135.6 | 138.4 | 138.1 | 155.2 | 182.6 | 203.3 | 213.6 | 75.4 | 81.9 | - | - | 54.2 | 57.8 | 65.1 | 55.3 | 52.1 | 73.2 | - | - |
| 2.0 |
| 2.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 244.4 | 226.2 | 203.6 | 169.0 | 143.3 | 127.7 | 116.5 | 129.6 | - | - | - | - | 57.7 | 49.1 | 38.8 | 32.2 | 43.2 | 43.7 | - | - |
| Accumulated Other Comprehensive Income | (39.8) | (57.0) | (45.2) | (45.8) | (41.9) | (38.8) | (25.9) | (20.6) | - | - | - | - | (17.5) | (1.9) | 8.6 | 12.0 | 14.2 | 23.2 | - | - |
| Treasury Stock | 67.4 | 64.3 | 64.3 | 57.7 | 49.2 | 41.9 | 41.9 | 25.1 | - | - | - | - | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | - | - |
| Minority Interest | 6.9 | 6.0 | 5.8 | 7.1 | 5.3 | 2.7 | 6.6 | 6.5 | 7.2 | 7.4 | - | - | 4.1 | 3.9 | 4.6 | 4.0 | 4.2 | 4.4 | - | - |
| Total Stockholders Equity | 217.6 | 185.2 | 174.5 | 145.8 | 132.5 | 127.2 | 129.3 | 153.7 | 124.5 | 125.8 | - | - | 83.7 | 90.7 | 90.9 | 88.0 | 101.2 | 110.8 | 133.8 | 112.7 |
| Total Equity | 224.5 | 191.3 | 180.2 | 152.9 | 137.8 | 129.9 | 135.9 | 160.2 | 131.8 | 133.2 | - | - | 87.8 | 94.6 | 95.5 | 92.0 | 105.4 | 115.2 | 133.8 | 112.7 |
| 0.2 |
| 0.2 |
| - |
| - |
| Net debt | (107.6) | (77.3) | (52.6) | (4.3) | (5.7) | (4.9) | 31.7 | 26.0 | - | - | - | - | - | - | - | (29.1) | (35.1) | (48.0) | - | - |
| Working Capital | 133.5 | 106.8 | 86.1 | 57.7 | 58.6 | 66.7 | 73.1 | 84.2 | 73.2 | 71.4 | - | - | 50.1 | 56.9 | 57.3 | 44.1 | 48.5 | 48.6 | - | - |
| Book Value | 217.6 | 185.2 | 174.5 | 145.8 | 132.5 | 127.2 | 129.3 | 153.7 | 124.5 | 125.8 | - | - | 83.7 | 90.7 | 90.9 | 88.0 | 101.2 | 110.8 | 133.8 | 112.7 |
| Tangible Book Value | 168.9 | 136.9 | 124.2 | 93.7 | 75.7 | 67.4 | 52.9 | 51.8 | 120.9 | 122.0 | - | - | 80.3 | 86.2 | 84.7 | 77.4 | 89.3 | 96.3 | - | - |