| (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 | 2.1 | 0.3 | 0.1 | 0.1 | 97.0 | 103.5 | 19.8 | 0.1 | 0.4 | 1.5 | 1.5 | 1.2 | 0.9 | 1.4 | 0.9 | 1.1 | 2.8 | 0.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 2.1 | 0.3 | 0.1 | 0.1 | 97.0 | 103.5 | 19.8 | 0.1 | 0.4 | 1.5 | 1.5 | 1.2 | 0.9 | 1.4 | 0.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 190.5 | 215.7 | 233.4 | 269.5 | 265.3 | 228.4 | 217.9 | 210.6 | 225.9 | 206.4 | 198.9 | 204.7 | 179.1 | 151.6 | 174.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 17.8 | 18.6 | 18.9 | 20.3 | 18.0 | 50.4 | 56.6 | 63.0 | 71.6 | 73.0 | 66.2 | 60.8 | 61.0 | 57.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 40.2 | 38.3 | 42.8 | 49.6 | 40.2 | 20.2 | 20.3 | 18.8 | 21.6 | 20.3 | 23.5 | 21.9 | 19.4 | 22.7 | 15.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.7 | 0.9 | 0.6 | - | ||
| (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 | 2.1 | 1.3 | 2.5 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 5.1 | |||||||||||||||||||||||||
| - |
| 1.1 |
| 2.8 |
| 0.7 |
| 148.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 9.7 | 9.4 | 10.9 | 8.1 | 6.8 | 7.0 | 7.5 | 8.0 | 12.1 | 10.7 | 9.1 | 10.2 | 10.5 | 7.4 | 5.6 | 5.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 202.3 | 225.4 | 244.5 | 277.8 | 372.1 | 338.9 | 245.2 | 248.5 | 245.4 | 218.7 | 214.5 | 224.4 | 202.9 | 171.6 | 186.2 | 165.2 | - | - |
| 55.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 11.7 | 10.9 | 9.4 | 11.7 | 12.0 | 23.6 | 26.6 | 28.7 | 31.9 | 29.9 | 28.8 | 25.5 | 24.2 | 22.3 | 18.8 | - | - | - |
| Property,Plant & Equipment Net | 6.0 | 7.7 | 9.4 | 8.6 | 6.0 | 26.8 | 30.0 | 34.3 | 39.7 | 43.1 | 37.5 | 35.3 | 36.7 | 34.9 | 36.1 | 38.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 0.0 | 17.0 | 10.5 | 8.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 46.0 | 46.0 | 46.0 | 48.9 | 63.4 | 138.1 | 138.1 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | 3.0 | 3.3 | 3.6 | 4.2 | 5.0 | 5.0 | 5.7 | 6.6 | 7.8 | - | - |
| Operating Lease Right Of Use Assets | 15.4 | 13.8 | 14.4 | 17.1 | 15.4 | 16.8 | 18.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 3.0 | 5.0 | 3.1 | 4.8 | 7.7 | 10.7 | 8.0 | 7.1 | - | - | 20.9 | 22.9 | 23.3 | 21.5 | 10.0 | 8.9 | - | - |
| Other Non-Current Assets | 129.3 | 94.7 | 75.9 | 75.8 | 92.6 | 77.6 | 72.8 | 36.7 | 38.6 | 30.5 | 28.7 | 30.3 | 31.0 | 28.0 | 32.6 | 32.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 365.6 | 357.8 | 358.0 | 392.0 | 503.4 | 479.0 | 381.1 | 379.9 | 384.3 | 365.4 | 351.8 | 363.9 | 347.8 | 325.1 | 409.7 | 391.0 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.7 | 0.9 | 0.6 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.3 | 3.0 | 3.6 | 4.6 | 6.3 | 5.5 | 5.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 4.5 | 4.3 | 8.5 | 11.6 | 41.2 | 15.4 | 13.0 | 13.7 | 13.3 | 16.9 | 15.7 | 16.2 | 12.4 | 13.6 | 11.1 | 54.5 | - | - |
| Other Current Liabilities | - | - | - | - | 0.0 | 0.3 | 1.2 | 1.6 | 2.0 | 1.8 | 1.3 | 1.0 | 1.1 | 11.6 | 1.5 | 4.2 | - | - |
| Total Current Liabilities | 113.7 | 112.5 | 103.0 | 131.4 | 160.4 | 108.2 | 85.0 | 90.4 | 83.7 | 83.4 | 87.7 | 94.2 | 90.0 | 98.9 | 83.2 | 100.3 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 13.2 | 11.9 | 12.3 | 16.4 | 11.9 | 14.7 | 14.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | 0.0 | 20.6 | 18.1 | 15.0 | - | - | 11.3 | 10.2 | - | - | - | - | - | - |
| Other Non-Current Liabilities | 60.9 | 58.1 | 54.3 | 52.8 | 54.6 | 90.9 | 63.9 | 44.9 | 47.2 | 44.8 | 40.6 | 36.5 | 36.6 | 34.3 | 42.3 | 34.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 241.0 | 203.2 | 198.9 | 209.8 | 315.0 | 299.1 | 213.9 | 211.6 | 250.0 | 243.7 | 212.2 | 224.5 | 190.5 | 155.3 | 176.6 | 137.2 | - | - |
| - |
| - |
| Additional Paid In Capital | 558.3 | 543.1 | 527.3 | 507.7 | 488.0 | 472.4 | 459.5 | 447.3 | 437.4 | 428.2 | 420.3 | 412.6 | 404.6 | 400.7 | 372.2 | 355.9 | - | - |
| Retained Earnings | 552.2 | 546.2 | 525.2 | 492.8 | 442.6 | 388.6 | 350.5 | 237.3 | 195.1 | 175.0 | 155.1 | 125.4 | 47.6 | 40.2 | 89.1 | 62.0 | - | - |
| Accumulated Other Comprehensive Income | - | - | 0.0 | 0.0 | 0.6 | (4.4) | (1.5) | 1.3 | 0.1 | 0.2 | 0.3 | (0.4) | 0.3 | (2.7) | (4.1) | (1.5) | - | - |
| Treasury Stock | - | - | - | - | 743.6 | 677.4 | 642.0 | 518.3 | 499.1 | 482.3 | 436.8 | 399.0 | 296.0 | 269.0 | 224.9 | 163.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 124.6 | 154.6 | 159.1 | 182.2 | 188.4 | 179.9 | 167.3 | 168.3 | 134.3 | 121.7 | 139.6 | 139.4 | 157.2 | 169.8 | 233.1 | 253.8 | - | - |
| Total Equity | 124.6 | 154.6 | 159.1 | 182.2 | 188.4 | 179.9 | 167.3 | 168.3 | 134.3 | 121.7 | 139.6 | 139.4 | 157.2 | 169.8 | 233.1 | 253.8 | - | - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | (0.7) | (0.2) | (0.5) | (0.3) | - | - | - |
| Working Capital | 88.5 | 112.9 | 141.5 | 146.3 | 211.7 | 230.7 | 160.3 | 158.1 | 161.7 | 135.4 | 126.8 | 130.2 | 112.9 | 72.7 | 103.1 | 64.9 | - | - |
| Book Value | 124.6 | 154.6 | 159.1 | 182.2 | 188.4 | 179.9 | 167.3 | 168.3 | 134.3 | 121.7 | 139.6 | 139.4 | 157.2 | 169.8 | 233.1 | 253.8 | - | - |
| Tangible Book Value | 99.6 | 129.6 | 134.0 | 157.2 | 163.4 | 154.9 | 142.2 | 140.3 | 105.9 | 72.1 | 89.4 | 88.4 | 103.3 | 100.7 | 88.4 | 108.0 | - | - |
| 30.0 |
| 116.6 |
| 97.0 |
| 115.6 |
| - |
| 101.3 |
| 103.5 |
| 101.3 |
| 52.4 |
| 31.8 |
| 19.8 |
| 41.3 |
| 65.0 |
| 0.3 |
| 0.1 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.4 |
| 0.7 |
| 3.5 |
| 2.7 |
| 1.5 |
| 0.9 |
| 1.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.3 | 2.1 | 1.3 | 2.5 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 5.1 | 30.0 | 116.6 | 97.0 | 115.6 | - | 101.3 | 103.5 | 101.3 | 52.4 | 31.8 | 19.8 | 41.3 | 65.0 | 0.3 | 0.1 | 0.5 | 0.5 | 0.3 | 0.4 | 0.7 | 3.5 | 2.7 | 1.5 | 0.9 | 1.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 207.3 | 190.5 | 204.5 | 209.9 | 220.5 | 215.7 | 229.3 | 230.7 | 236.9 | 233.4 | 248.3 | 249.9 | 266.5 | 269.5 | 281.1 | 285.4 | 278.1 | 265.3 | 269.9 | - | 244.2 | 228.4 | 230.0 | 242.4 | 235.6 | 217.9 | 227.8 | 225.8 | 220.5 | 210.6 | 237.6 | 239.1 | 237.8 | 225.9 | 243.8 | 225.4 | 227.6 | 206.4 | 209.4 | 215.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 8.8 | 9.7 | 12.1 | 10.5 | 8.8 | 9.4 | 10.6 | 8.3 | 9.1 | 10.9 | 9.5 | 8.7 | 8.2 | 8.1 | 10.0 | 10.6 | 7.5 | 6.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 217.4 | 202.3 | 217.8 | 222.9 | 229.8 | 225.4 | 239.9 | 239.1 | 246.2 | 244.5 | 257.9 | 259.5 | 274.9 | 277.8 | 296.3 | 326.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 5.5 | 6.0 | 6.3 | 6.6 | 7.2 | 7.7 | 8.3 | 8.5 | 8.9 | 9.4 | 9.5 | 10.2 | 10.0 | 8.6 | 6.5 | 6.6 | 6.6 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.8 | 15.7 | 16.7 | |||||||||||||||||||||||
| Goodwill | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 14.7 | 15.4 | 15.0 | 15.3 | 14.3 | 13.8 | 14.2 | 14.3 | 14.5 | 14.4 | 14.9 | 13.0 | 16.5 | 17.1 | 10.3 | 11.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 2.6 | 3.0 | 5.2 | 6.7 | 5.2 | 5.0 | 6.0 | 4.6 | 3.4 | 3.1 | 5.5 | 2.8 | 3.5 | 4.8 | 3.3 | 1.5 | 0.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 134.2 | 129.3 | 119.8 | 112.4 | 100.9 | 94.7 | 90.6 | 85.4 | 82.8 | 75.9 | 71.8 | 70.6 | 71.7 | 75.8 | 81.8 | 82.7 | 92.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 384.8 | 365.6 | 374.2 | 373.6 | 368.2 | 357.8 | 369.9 | 362.7 | 366.3 | 358.0 | 369.8 | 368.1 | 385.2 | 392.0 | 412.8 | 442.1 | 529.5 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 46.0 | 40.2 | 43.2 | 45.6 | 42.7 | 38.3 | 42.5 | 42.4 | 43.2 | 42.8 | 47.1 | 46.3 | 48.0 | 49.6 | 52.0 | 56.5 | 48.9 | 40.2 | 41.8 | - | 28.7 | 20.2 | 23.8 | 23.3 | 23.9 | 20.3 | 21.5 | 20.5 | 20.6 | 18.8 | 24.3 | 25.6 | 20.6 | 21.6 | 19.3 | 18.6 | 18.9 | 20.3 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.4 | 3.3 | 3.2 | 3.0 | 3.2 | 3.0 | 3.3 | 3.4 | 3.4 | 3.6 | 3.9 | 3.6 | 3.8 | 4.6 | 4.1 | 4.9 | ||||||||||||||||||||||||
| Accrued Expenses | 4.7 | 4.5 | 3.3 | 2.6 | 3.7 | 4.3 | 5.8 | 5.0 | 5.7 | 8.7 | 20.2 | 14.0 | 21.6 | 23.2 | 21.0 | 38.1 | 41.5 | 41.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Total Current Liabilities | 121.6 | 113.7 | 116.1 | 109.3 | 111.3 | 112.5 | 116.5 | 102.8 | 106.1 | 103.0 | 119.3 | 104.2 | 125.8 | 131.4 | 163.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 12.4 | 13.2 | 12.9 | 13.4 | 12.3 | 11.9 | 12.1 | 12.2 | 12.4 | 12.3 | 12.6 | 11.1 | 14.5 | 16.4 | 7.9 | 9.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 54.4 | 60.9 | 60.9 | 59.9 | 53.4 | 58.1 | 59.1 | 56.5 | 54.9 | 54.3 | 50.1 | 51.6 | 51.4 | 52.8 | 40.9 | 42.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 267.4 | 241.0 | 242.0 | 239.2 | 230.2 | 203.2 | 202.5 | 196.1 | 201.8 | 198.9 | 190.8 | 180.5 | 199.4 | 209.8 | 203.9 | 231.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | - | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| Additional Paid In Capital | 562.3 | 558.3 | 554.5 | 551.2 | 547.3 | 543.1 | 539.2 | 535.2 | 531.2 | 527.3 | 523.7 | 517.4 | 512.6 | 507.7 | 502.9 | 497.9 | 493.0 | |||||||||||||||||||||||
| Retained Earnings | 552.8 | 552.2 | 554.1 | 550.1 | 546.9 | 546.2 | 542.4 | 535.6 | 528.8 | 525.2 | 516.5 | 512.9 | 501.6 | 492.8 | 491.9 | 475.9 | 455.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 753.8 | 743.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 117.4 | 124.6 | 132.1 | 134.4 | 138.0 | 154.6 | 167.4 | 166.6 | 164.5 | 159.1 | 179.0 | 187.6 | 185.7 | 182.2 | 209.0 | 210.5 | 198.2 | |||||||||||||||||||||||
| Total Equity | 117.4 | 124.6 | 132.1 | 134.4 | 138.0 | 154.6 | 167.4 | 166.6 | 164.5 | 159.1 | 179.0 | 187.6 | 185.7 | 182.2 | 209.0 | 210.5 | 198.2 | 188.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 95.8 | 88.5 | 101.7 | 113.5 | 118.5 | 112.9 | 123.4 | 136.3 | 140.1 | 141.5 | 138.6 | 155.2 | 149.2 | 146.3 | 133.3 | 136.8 | 222.3 | 211.7 | ||||||||||||||||||||||
| Book Value | 117.4 | 124.6 | 132.1 | 134.4 | 138.0 | 154.6 | 167.4 | 166.6 | 164.5 | 159.1 | 179.0 | 187.6 | 185.7 | 182.2 | 209.0 | 210.5 | 198.2 | 188.4 | ||||||||||||||||||||||
| Tangible Book Value | 92.3 | 99.6 | 107.1 | 109.4 | 113.0 | 129.6 | 142.3 | 141.6 | 139.5 | 134.0 | 153.9 | 162.6 | 160.7 | 157.2 | 183.9 | 185.5 | 173.2 | |||||||||||||||||||||||
| 8.0 |
| - |
| 6.9 |
| 7.0 |
| 7.4 |
| 7.6 |
| 7.4 |
| 7.5 |
| 8.0 |
| 8.7 |
| 8.0 |
| 7.7 |
| 13.6 |
| 14.0 |
| 12.0 |
| 12.1 |
| 12.7 |
| 10.9 |
| 10.7 |
| 10.7 |
| 11.7 |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 405.5 |
| 372.1 |
| 393.6 |
| - |
| 352.5 |
| 338.9 |
| 338.7 |
| 302.3 |
| 274.8 |
| 245.2 |
| 277.3 |
| 299.8 |
| 255.5 |
| 248.5 |
| 252.0 |
| 254.5 |
| 250.9 |
| 245.4 |
| 259.1 |
| 241.6 |
| 242.0 |
| 218.7 |
| 227.8 |
| 234.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 5.8 |
| - |
| 26.4 |
| 26.8 |
| 27.7 |
| 28.4 |
| 29.5 |
| 30.0 |
| 30.1 |
| 29.1 |
| 28.9 |
| 34.3 |
| 37.0 |
| 38.6 |
| 38.8 |
| 39.7 |
| 40.7 |
| 41.9 |
| 42.7 |
| 43.1 |
| 42.4 |
| 37.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| 15.8 |
| - |
| 12.0 |
| 10.5 |
| 9.4 |
| 9.5 |
| 7.6 |
| 8.2 |
| 8.6 |
| 9.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.0 |
| - |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 46.0 |
| 46.0 |
| 46.0 |
| 46.0 |
| 46.0 |
| 46.0 |
| 46.0 |
| 46.0 |
| 46.0 |
| 46.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 3.1 |
| 3.2 |
| 3.3 |
| 3.4 |
| 3.5 |
| 3.6 |
| 3.6 |
| 3.7 |
| 3.9 |
| 13.4 |
| 15.4 |
| 16.4 |
| - |
| 15.9 |
| 16.8 |
| 17.9 |
| 17.2 |
| 17.6 |
| 18.3 |
| 17.9 |
| 14.9 |
| 15.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 10.1 |
| - |
| 9.5 |
| 10.7 |
| 13.0 |
| 12.3 |
| 8.5 |
| 8.0 |
| 7.0 |
| 6.2 |
| 7.6 |
| 7.1 |
| 12.1 |
| - |
| - |
| 11.3 |
| - |
| - |
| - |
| - |
| 19.2 |
| 19.3 |
| 92.6 |
| 88.1 |
| - |
| 80.0 |
| 77.6 |
| 73.9 |
| 70.7 |
| 67.7 |
| 72.8 |
| 69.8 |
| 66.0 |
| 56.4 |
| 36.7 |
| 41.6 |
| 40.5 |
| 39.3 |
| 38.6 |
| 37.3 |
| 35.9 |
| 32.8 |
| 30.5 |
| 29.6 |
| 28.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 503.4 |
| 522.6 |
| - |
| 493.4 |
| 479.0 |
| 478.2 |
| 438.8 |
| 405.5 |
| 381.1 |
| 409.3 |
| 426.2 |
| 424.6 |
| 379.9 |
| 391.7 |
| 394.2 |
| 389.3 |
| 384.3 |
| 406.2 |
| 389.9 |
| 389.0 |
| 365.4 |
| 368.6 |
| 369.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| 6.3 |
| 6.4 |
| - |
| 4.5 |
| 5.5 |
| 5.2 |
| 4.9 |
| 5.2 |
| 5.7 |
| 6.0 |
| 5.9 |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.1 |
| - |
| 9.6 |
| 15.4 |
| 17.0 |
| 15.1 |
| 13.2 |
| 13.0 |
| 14.5 |
| 15.3 |
| 11.6 |
| 13.7 |
| 13.4 |
| 12.4 |
| 11.4 |
| 13.3 |
| 15.2 |
| 13.6 |
| 15.3 |
| 16.9 |
| 52.4 |
| 54.4 |
| 0.0 |
| 0.1 |
| - |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.7 |
| 1.0 |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.6 |
| 1.8 |
| 1.8 |
| 1.8 |
| 2.0 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.8 |
| 1.6 |
| 1.5 |
| 189.5 |
| 183.2 |
| 160.4 |
| 161.6 |
| - |
| 125.6 |
| 108.2 |
| 127.8 |
| 109.7 |
| 93.3 |
| 85.0 |
| 96.7 |
| 89.8 |
| 105.1 |
| 90.4 |
| 94.8 |
| 91.8 |
| 81.9 |
| 83.7 |
| 88.0 |
| 81.0 |
| 82.6 |
| 83.4 |
| 91.4 |
| 97.2 |
| 10.1 |
| 11.9 |
| 12.7 |
| - |
| 13.8 |
| 14.7 |
| 15.9 |
| 14.8 |
| 14.2 |
| 14.6 |
| 14.1 |
| 10.9 |
| 11.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 20.0 |
| 20.8 |
| 20.6 |
| 18.7 |
| 18.5 |
| 18.3 |
| 18.1 |
| 15.7 |
| 15.5 |
| 15.3 |
| 15.0 |
| 15.8 |
| 15.3 |
| 14.9 |
| 14.4 |
| - |
| - |
| - |
| - |
| - |
| 12.2 |
| 47.4 |
| 54.6 |
| 71.1 |
| - |
| 91.1 |
| 90.9 |
| 80.2 |
| 76.6 |
| 58.8 |
| 63.9 |
| 59.2 |
| 55.6 |
| 55.3 |
| 43.5 |
| 51.8 |
| 49.4 |
| 47.5 |
| 47.2 |
| 47.1 |
| 46.4 |
| 45.5 |
| 44.8 |
| 43.1 |
| 41.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 331.3 |
| 315.0 |
| 332.7 |
| - |
| 316.7 |
| 299.1 |
| 308.0 |
| 286.4 |
| 252.1 |
| 213.9 |
| 221.4 |
| 211.3 |
| 246.0 |
| 211.6 |
| 227.7 |
| 243.9 |
| 254.8 |
| 250.0 |
| 263.9 |
| 254.8 |
| 263.8 |
| 243.7 |
| 239.6 |
| 238.7 |
| 488.0 |
| 484.0 |
| - |
| 476.2 |
| 472.4 |
| 469.2 |
| 466.0 |
| 462.8 |
| 459.5 |
| 456.8 |
| 454.1 |
| 450.3 |
| 447.3 |
| 444.8 |
| 442.5 |
| 439.9 |
| 437.4 |
| 435.3 |
| 433.3 |
| 431.3 |
| 428.2 |
| 426.3 |
| 424.9 |
| 442.6 |
| 427.6 |
| - |
| 396.8 |
| 388.6 |
| 374.8 |
| 360.4 |
| 354.9 |
| 350.5 |
| 340.4 |
| 329.8 |
| 259.4 |
| 237.3 |
| 225.7 |
| 214.1 |
| 201.0 |
| 195.1 |
| 192.2 |
| 185.2 |
| 177.2 |
| 175.0 |
| 168.9 |
| 163.0 |
| 2.9 |
| 0.6 |
| (0.2) |
| - |
| (3.4) |
| (4.4) |
| (3.0) |
| (3.1) |
| (2.6) |
| (1.5) |
| 0.6 |
| 0.7 |
| 1.2 |
| 1.3 |
| 0.9 |
| 0.8 |
| 0.6 |
| 0.1 |
| (0.2) |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 722.2 |
| - |
| 693.6 |
| 677.4 |
| 671.5 |
| 671.5 |
| 662.4 |
| 642.0 |
| 610.6 |
| 570.4 |
| 533.0 |
| 518.3 |
| 508.1 |
| 507.8 |
| 507.8 |
| 499.1 |
| 485.7 |
| 484.2 |
| 484.2 |
| 482.3 |
| 467.3 |
| 457.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.4 |
| 190.0 |
| - |
| 176.7 |
| 179.9 |
| 170.2 |
| 152.5 |
| 153.4 |
| 167.3 |
| 187.9 |
| 214.9 |
| 178.6 |
| 168.3 |
| 163.9 |
| 150.3 |
| 134.5 |
| 134.3 |
| 142.3 |
| 135.1 |
| 125.2 |
| 121.7 |
| 129.0 |
| 131.2 |
| 190.0 |
| - |
| 176.7 |
| 179.9 |
| 170.2 |
| 152.5 |
| 153.4 |
| 167.3 |
| 187.9 |
| 214.9 |
| 178.6 |
| 168.3 |
| 163.9 |
| 150.3 |
| 134.5 |
| 134.3 |
| 142.3 |
| 135.1 |
| 125.2 |
| 121.7 |
| 129.0 |
| 131.2 |
| - |
| - |
| (103.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 232.0 |
| - |
| 226.9 |
| 230.7 |
| 210.9 |
| 192.6 |
| 181.5 |
| 160.3 |
| 180.7 |
| 210.0 |
| 150.4 |
| 158.1 |
| 157.2 |
| 162.7 |
| 169.0 |
| 161.7 |
| 171.1 |
| 160.5 |
| 159.4 |
| 135.4 |
| 136.3 |
| 137.2 |
| 190.0 |
| - |
| 176.7 |
| 179.9 |
| 170.2 |
| 152.5 |
| 153.4 |
| 167.3 |
| 187.9 |
| 214.9 |
| 178.6 |
| 168.3 |
| 163.9 |
| 150.3 |
| 134.5 |
| 134.3 |
| 142.3 |
| 135.1 |
| 125.2 |
| 121.7 |
| 129.0 |
| 131.2 |
| 163.4 |
| 164.9 |
| - |
| 151.6 |
| 154.9 |
| 145.2 |
| 127.4 |
| 128.4 |
| 142.2 |
| 162.9 |
| 189.8 |
| 153.5 |
| 143.3 |
| 114.9 |
| 101.2 |
| 85.3 |
| 85.0 |
| 92.9 |
| 85.6 |
| 75.7 |
| 72.1 |
| 79.3 |
| 81.3 |