| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 15.4 | 14.7 | 14.5 | 15.7 | 17.5 | 16.3 | 15.1 | 14.1 | 11.0 | 9.3 | 7.4 | 7.2 | - | 4.3 | 2.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 260.1 | 248.6 | 241.7 | 313.5 | 328.4 | 320.2 | 318.6 | 293.1 | 248.7 | 232.3 | 179.6 | 153.7 | - | 97.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 7.9 | 7.3 | 9.9 | 10.7 | 9.0 | 5.8 | 5.0 | 6.1 | 6.3 | 5.6 | 6.6 | 6.4 | - | 3.7 | 2.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 72.5 | 40.0 | 40.6 | 104.1 | 130.4 | 122.6 | 105.9 | 77.0 | 102.1 | 88.2 | 89.1 | 67.8 | - | 88.9 | 82.1 | 85.3 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 72.5 | 40.6 | 41.0 | 105.8 | 132.8 | 125.8 | 108.9 | 80.1 | 105.1 | 90.7 | 89.7 | 68.4 | - | 89.6 | 82.9 | 85.9 | ||
| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 4.4 | 3.8 | 5.6 | 8.5 | 10.7 | 10.7 | 8.2 | 10.5 | 7.0 | 2.5 | 2.4 | 2.7 | - | 2.1 | 1.4 | 1.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 40.5 | 25.8 | 30.2 | 37.5 | 42.1 | 42.5 | 35.1 | 31.0 | 23.1 | 18.5 | 13.8 | 14.8 | - | 9.4 | 6.5 | 7.4 | - | - |
| 91.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 87.4 | 86.6 | 81.1 | 90.9 | 86.0 | 77.6 | 70.5 | 67.4 | 60.4 | 55.2 | 50.6 | 47.8 | - | 44.0 | 42.7 | - | - | - |
| Property,Plant & Equipment Net | 172.6 | 162.0 | 160.6 | 222.6 | 242.4 | 242.6 | 248.1 | 225.7 | 188.2 | 177.1 | 129.0 | 105.9 | - | 53.4 | 49.2 | 53.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 72.2 | 81.5 | 78.8 | 72.9 | 64.1 | 61.2 | 58.2 | 18.7 | 14.1 | 6.3 | 3.0 | 3.6 | - | 8.9 | 8.9 | 9.1 | 1.6 | - |
| Goodwill | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.8 | 1.4 | 0.9 | 0.7 | 0.7 | 0.7 | 0.7 | - | - | - | - | - |
| Intangible Assets | 2.6 | 5.2 | 6.7 | 7.3 | 8.3 | 11.3 | 12.4 | 6.2 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.6 | 2.4 | 3.5 | 6.2 | 2.0 | 2.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 11.1 | 12.5 | 13.4 | 17.0 | 11.0 | 8.7 | 9.3 | 6.8 | 10.4 | 8.7 | 9.0 | 8.1 | - | 5.1 | 4.7 | 4.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 311.1 | 298.8 | 301.2 | 368.5 | 392.3 | 389.6 | 399.9 | 421.3 | 339.0 | 305.4 | 269.4 | 246.9 | - | 172.6 | 159.0 | 159.4 | - | - |
| 2.0 |
| - |
| - |
| Short Term Debt | 0.0 | 0.6 | 0.4 | 1.7 | 2.5 | 3.3 | 3.0 | 3.1 | 3.0 | 2.5 | 0.6 | 0.6 | - | 0.8 | 0.7 | 0.6 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | 0.5 | 0.6 | 0.6 | 0.9 | 0.6 | - | 0.3 | - | - | - | - |
| Operating Lease Liabilities Current | 0.4 | 2.1 | 1.8 | 1.9 | 0.5 | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 9.3 | 12.5 | 8.7 | 11.3 | 6.5 | 7.9 | 8.3 | 7.7 | 5.2 | 6.4 | 5.9 | 7.5 | - | 4.0 | 2.4 | 2.8 | - | - |
| Other Current Liabilities | 6.0 | 5.5 | 4.8 | 4.9 | 10.4 | 8.1 | 14.5 | 10.1 | 8.8 | 8.6 | 5.8 | 5.8 | - | 2.1 | 1.0 | 0.9 | - | - |
| Total Current Liabilities | 30.1 | 34.8 | 33.4 | 39.3 | 35.3 | 31.5 | 31.7 | 27.1 | 23.6 | 23.8 | 19.7 | 21.1 | - | 11.6 | 6.8 | 6.3 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.2 | 0.4 | 1.7 | 4.3 | 1.6 | 1.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 15.4 | 20.1 | 22.2 | 23.5 | 22.9 | 22.4 | 24.3 | 25.4 | 31.4 | 25.3 | 19.4 | 21.0 | - | 10.5 | 10.2 | 8.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.4 | 1.4 | 4.6 | 9.8 | 4.5 | 6.6 | 5.5 | 3.6 | 3.9 | 6.1 | 7.6 | 6.3 | - | 9.0 | 7.9 | 7.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 108.3 | 100.2 | 101.0 | - | - |
| Total Liabilities | 120.3 | 96.3 | 100.7 | 176.7 | 193.0 | 183.0 | 167.4 | 191.4 | 191.4 | 166.7 | 135.8 | 116.2 | - | 122.9 | 110.0 | 107.3 | - | - |
| - |
| - |
| Additional Paid In Capital | 171.4 | 170.2 | 168.4 | 165.2 | 164.0 | 162.1 | 160.3 | 159.1 | 94.3 | 91.8 | 90.8 | 89.8 | - | 35.7 | 34.9 | 34.7 | - | - |
| Retained Earnings | (1.1) | 20.8 | 19.0 | 15.5 | 21.6 | 30.8 | 53.1 | 50.4 | 34.7 | 31.8 | 27.2 | 23.3 | - | 16.4 | 15.0 | 15.0 | - | - |
| Accumulated Other Comprehensive Income | (6.3) | (6.6) | (5.7) | (7.9) | (5.7) | (7.5) | (7.3) | 9.0 | 7.1 | 2.7 | 3.2 | 5.1 | - | (2.5) | (0.9) | (0.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 19.3 | 10.5 | 11.2 | 11.6 | 12.0 | 13.7 | 15.4 | 0.6 | 0.6 | 0.0 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 180.0 | 191.7 | 189.7 | 181.1 | 188.4 | 195.8 | 221.7 | 219.1 | 136.8 | 126.5 | 121.3 | 118.3 | - | 49.7 | 49.1 | 52.1 | 51.8 | 54.8 |
| Total Equity | 180.0 | 191.7 | 189.7 | 181.1 | 188.4 | 195.8 | 221.7 | 219.1 | 136.8 | 126.5 | 121.3 | 118.3 | - | 49.7 | 49.1 | 52.1 | 51.8 | 54.8 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 10.4 | (9.0) | (3.1) | (1.7) | 6.8 | 11.1 | 3.4 | 4.0 | (0.5) | (5.3) | (5.9) | (6.3) | - | (2.2) | (0.3) | 1.1 | - | - |
| Book Value | 180.0 | 191.7 | 189.7 | 181.1 | 188.4 | 195.8 | 221.7 | 219.1 | 136.8 | 126.5 | 121.3 | 118.3 | - | 49.7 | 49.1 | 52.1 | 51.8 | 54.8 |
| Tangible Book Value | 175.9 | 185.0 | 181.5 | 172.2 | 178.6 | 182.9 | 207.4 | 211.5 | 135.8 | 125.7 | 120.5 | 117.5 | - | 49.6 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 12.3 | 10.3 | 15.4 | 19.5 | 15.8 | 15.9 | 14.7 | 21.4 | 22.5 | 16.7 | 14.5 | 18.1 | 17.8 | 17.7 | 15.7 | 18.5 | 22.1 | 20.9 | 17.5 | 16.4 | 20.7 | 20.7 | 16.3 | 21.5 | 20.7 | 26.5 | 15.1 | 24.1 | 20.0 | 19.6 | 14.1 | 15.0 | 17.2 | 13.5 | 11.0 | 10.7 | 14.8 | 8.8 | 9.3 | 12.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 5.0 | 9.7 | 4.4 | 3.9 | 4.9 | 5.3 | 3.8 | 5.6 | 4.5 | 5.5 | 5.6 | 6.1 | 11.7 | 5.4 | 8.5 | 12.3 | 10.6 | 12.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 41.4 | 26.0 | 40.5 | 46.3 | 29.8 | 28.5 | 25.8 | 35.5 | 34.8 | 28.6 | 30.2 | 43.0 | 45.3 | 41.9 | 37.5 | 42.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 140.9 | 173.5 | 172.6 | 153.9 | 165.1 | 163.9 | 162.0 | 161.6 | 160.7 | 160.2 | 160.6 | 162.8 | 163.5 | 171.7 | 222.6 | 241.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 73.6 | 72.7 | 72.2 | 74.3 | 74.1 | 81.9 | 81.5 | 80.4 | 95.7 | 79.1 | 78.8 | 73.4 | 73.4 | 73.4 | 72.9 | 64.6 | 64.3 | |||||||||||||||||||||||
| Goodwill | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | ||||||||||||||||||||||
| Intangible Assets | 2.3 | 2.4 | 2.6 | 2.8 | 4.7 | 4.8 | 5.2 | 5.4 | 6.2 | 6.4 | 6.7 | 7.0 | 7.2 | 7.4 | 7.3 | 7.6 | 7.9 | 8.2 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3.7 | 0.4 | 0.6 | 1.1 | 1.6 | 2.1 | 2.4 | 2.8 | 3.3 | 3.4 | 3.5 | 5.1 | 5.5 | 5.9 | 6.2 | 2.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 22.8 | 20.4 | 11.1 | 10.7 | 11.2 | 10.6 | 12.5 | 12.8 | 13.3 | 13.8 | 13.4 | 14.9 | 15.4 | 15.4 | 17.0 | 13.1 | 12.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 293.8 | 307.5 | 311.1 | 299.9 | 296.6 | 301.4 | 298.8 | 307.3 | 322.2 | 299.6 | 301.2 | 312.7 | 316.3 | 321.1 | 368.5 | 393.5 | 390.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 7.1 | 6.5 | 7.9 | 7.7 | 9.1 | 10.1 | 7.3 | 7.4 | 9.9 | 8.8 | 9.9 | 9.0 | 8.4 | 9.9 | 10.7 | 7.1 | 9.8 | 7.8 | 9.0 | 8.3 | 8.5 | 7.1 | 5.8 | 10.4 | 10.5 | 8.2 | 5.0 | 16.2 | 10.0 | 8.0 | 6.1 | 6.8 | 5.7 | 5.1 | 6.3 | 4.5 | 7.1 | 5.4 | 5.6 | 4.6 |
| Short Term Debt | 0.4 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.6 | 0.6 | 0.6 | 0.7 | 0.4 | 0.4 | 0.4 | 0.4 | 1.7 | 3.6 | 3.7 | 2.4 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.1 | 0.3 | 0.4 | 0.8 | 1.3 | 1.7 | 2.1 | 2.1 | 2.1 | 1.9 | 1.8 | 2.0 | 1.8 | 1.9 | 1.9 | 0.4 | ||||||||||||||||||||||||
| Accrued Expenses | 7.4 | 6.6 | 9.3 | 7.5 | 7.9 | 9.2 | 12.5 | 12.7 | 11.3 | 8.1 | 8.7 | 8.4 | 7.9 | 11.3 | 11.1 | 7.7 | 6.8 | 7.4 | ||||||||||||||||||||||
| Other Current Liabilities | 5.3 | 6.7 | 6.0 | 4.9 | 5.1 | 5.8 | 5.5 | 6.1 | 5.1 | 5.1 | 4.8 | 4.7 | 8.1 | 4.2 | 4.9 | 12.0 | 9.5 | |||||||||||||||||||||||
| Total Current Liabilities | 24.7 | 22.4 | 30.1 | 25.8 | 28.5 | 27.2 | 34.8 | 38.2 | 37.5 | 31.0 | 33.4 | 37.3 | 38.4 | 38.7 | 39.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 93.7 | 89.9 | 72.5 | 63.3 | 54.9 | 57.9 | 40.0 | 40.0 | 59.5 | 51.4 | 40.6 | 40.7 | 40.8 | 40.9 | 104.1 | 129.0 | 135.6 | 142.1 | 130.4 | 120.9 | 128.2 | 131.5 | 122.6 | 122.2 | 124.3 | 126.6 | 105.9 | 109.3 | 93.7 | 94.0 | 77.0 | 70.6 | 107.7 | 112.4 | 102.1 | 97.6 | 105.5 | 100.6 | 88.2 | 87.1 |
| Operating Lease Liabilities Non-Current | 2.6 | 0.1 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.8 | 1.3 | 1.5 | 1.7 | 3.2 | 3.7 | 4.0 | 4.3 | 1.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 7.1 | 12.6 | 15.4 | 18.1 | 18.0 | 17.7 | 20.1 | 21.0 | 21.4 | 18.0 | 22.2 | 22.4 | 21.8 | 23.5 | 23.5 | 24.3 | 21.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4.6 | 2.0 | 2.4 | 1.5 | 1.7 | 1.3 | 1.4 | 2.4 | 4.0 | 4.2 | 4.6 | 6.1 | 6.7 | 7.1 | 9.8 | 5.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 130.1 | 126.9 | 120.3 | 108.8 | 103.2 | 104.0 | 96.3 | 101.6 | 122.4 | 104.6 | 100.7 | 106.5 | 107.7 | 110.3 | 176.7 | 197.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.2 | 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 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 171.6 | 171.3 | 171.4 | 170.8 | 170.4 | 170.0 | 170.2 | 169.7 | 168.5 | 168.6 | 168.4 | 167.9 | 167.2 | 166.2 | 165.2 | 164.9 | 164.3 | |||||||||||||||||||||||
| Retained Earnings | (33.4) | (12.0) | (1.1) | 9.1 | 11.4 | 16.3 | 20.8 | 24.2 | 19.1 | 14.0 | 19.0 | 23.9 | 26.6 | 29.7 | 15.5 | 19.6 | 13.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.3) | (5.5) | (6.3) | (6.8) | (6.4) | (6.9) | (6.6) | (6.4) | (6.4) | (6.1) | (5.7) | (4.5) | (4.0) | (4.0) | (7.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 18.4 | 19.3 | 19.3 | 10.4 | 10.5 | 10.5 | 10.5 | 10.7 | 11.0 | 11.1 | 11.2 | 11.3 | 11.4 | 11.4 | 11.6 | 11.8 | 11.9 | |||||||||||||||||||||||
| Total Stockholders Equity | 152.9 | 169.8 | 180.0 | 180.3 | 182.7 | 186.5 | 191.7 | 194.9 | 189.0 | 184.2 | 189.7 | 195.4 | 197.8 | 200.1 | 181.1 | 185.7 | 180.0 | |||||||||||||||||||||||
| Total Equity | 152.9 | 169.8 | 180.0 | 180.3 | 182.7 | 186.5 | 191.7 | 194.9 | 189.0 | 184.2 | 189.7 | 195.4 | 197.8 | 200.1 | 181.1 | 185.7 | 180.0 | 180.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 94.1 | 89.9 | 72.5 | 63.4 | 55.0 | 58.0 | 40.6 | 40.6 | 60.1 | 52.1 | 41.0 | 41.2 | 41.3 | 41.4 | 105.8 | 132.6 | 139.3 | 144.5 | 132.8 | 123.2 | 131.5 | 134.8 | 125.8 | 125.6 | 127.3 | 129.6 | 108.9 | 112.3 | 96.7 | 96.9 | 80.1 | 73.8 | 110.9 | 115.7 | 105.1 | 100.6 | 108.3 | 103.1 | 90.7 | 89.6 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 16.7 | 3.6 | 10.4 | 20.5 | 1.3 | 1.3 | (9.0) | (2.7) | (2.7) | (2.4) | (3.1) | 5.7 | 7.0 | 3.2 | (1.7) | 4.4 | 4.1 | 9.6 | ||||||||||||||||||||||
| Book Value | 152.9 | 169.8 | 180.0 | 180.3 | 182.7 | 186.5 | 191.7 | 194.9 | 189.0 | 184.2 | 189.7 | 195.4 | 197.8 | 200.1 | 181.1 | 185.7 | 180.0 | 180.6 | ||||||||||||||||||||||
| Tangible Book Value | 149.2 | 166.0 | 175.9 | 176.0 | 176.4 | 180.2 | 185.0 | 188.0 | 181.2 | 176.3 | 181.5 | 186.9 | 189.1 | 191.1 | 172.2 | 176.6 | 170.6 | |||||||||||||||||||||||
| 10.7 |
| 10.2 |
| 11.8 |
| 11.3 |
| 10.7 |
| 18.3 |
| 11.3 |
| 11.7 |
| 8.2 |
| 18.5 |
| 11.8 |
| 12.9 |
| 10.5 |
| 6.5 |
| 6.6 |
| 6.5 |
| 7.0 |
| 3.8 |
| 3.3 |
| 3.2 |
| 2.5 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.0 |
| 44.2 |
| 42.1 |
| 37.5 |
| 44.1 |
| 42.8 |
| 42.5 |
| 56.0 |
| 49.6 |
| 43.5 |
| 35.1 |
| 50.6 |
| 36.1 |
| 36.7 |
| 31.0 |
| 27.3 |
| 26.9 |
| 23.1 |
| 23.1 |
| 19.8 |
| 20.1 |
| 17.8 |
| 18.5 |
| 18.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 239.6 |
| 240.5 |
| 242.4 |
| 244.9 |
| 244.5 |
| 244.2 |
| 242.6 |
| 242.5 |
| 246.7 |
| 248.2 |
| 248.1 |
| 247.6 |
| 230.6 |
| 229.7 |
| 225.7 |
| 224.8 |
| 190.0 |
| 188.6 |
| 188.2 |
| 186.8 |
| 184.6 |
| 177.8 |
| 177.1 |
| 149.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.1 |
| 64.1 |
| 63.4 |
| 62.2 |
| 61.6 |
| 61.2 |
| 61.2 |
| 60.4 |
| 60.8 |
| 58.2 |
| 57.8 |
| 57.5 |
| 55.8 |
| 18.7 |
| 18.5 |
| 18.3 |
| 17.6 |
| 14.1 |
| 14.3 |
| 11.3 |
| 10.8 |
| 6.3 |
| 4.3 |
| 1.5 |
| 1.5 |
| 1.6 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.8 |
| 1.8 |
| 2.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.2 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.1 |
| 0.7 |
| 0.7 |
| 0.7 |
| 8.3 |
| 8.7 |
| 11.2 |
| 11.3 |
| 11.3 |
| 11.6 |
| 11.7 |
| 12.1 |
| 12.4 |
| 8.5 |
| 3.8 |
| 3.9 |
| 2.4 |
| 3.8 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.6 |
| 2.6 |
| 1.5 |
| 1.5 |
| 1.5 |
| 2.2 |
| 2.2 |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.2 |
| 2.1 |
| 2.2 |
| 2.2 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.6 |
| 11.0 |
| 9.9 |
| 9.2 |
| 8.9 |
| 8.7 |
| 8.8 |
| 9.4 |
| 9.4 |
| 9.3 |
| 22.1 |
| 19.0 |
| 14.9 |
| 14.5 |
| 14.6 |
| 10.8 |
| 10.8 |
| 10.4 |
| 13.4 |
| 10.7 |
| 8.9 |
| 8.7 |
| 8.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 393.9 |
| 392.3 |
| 388.3 |
| 394.6 |
| 391.8 |
| 389.6 |
| 401.9 |
| 398.7 |
| 408.6 |
| 399.9 |
| 415.7 |
| 383.3 |
| 373.5 |
| 421.3 |
| 411.9 |
| 367.2 |
| 350.5 |
| 339.0 |
| 335.7 |
| 327.1 |
| 311.2 |
| 305.4 |
| 302.4 |
| 2.5 |
| 2.2 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.4 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 2.9 |
| 2.9 |
| 3.1 |
| 3.2 |
| 3.2 |
| 3.3 |
| 3.0 |
| 2.9 |
| 2.8 |
| 2.5 |
| 2.5 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 1.0 |
| 0.6 |
| 0.5 |
| 0.7 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.5 |
| 5.6 |
| 5.9 |
| 6.9 |
| 7.9 |
| 6.2 |
| 6.5 |
| 10.3 |
| 8.3 |
| 4.3 |
| 4.8 |
| 4.8 |
| 7.7 |
| 4.9 |
| 6.3 |
| 4.1 |
| 5.2 |
| 8.5 |
| 4.0 |
| 3.5 |
| 6.4 |
| 9.6 |
| 9.2 |
| 10.4 |
| 10.3 |
| 8.5 |
| 6.4 |
| 8.1 |
| 6.4 |
| 5.6 |
| 9.4 |
| 14.5 |
| 15.8 |
| 17.0 |
| 11.1 |
| 10.1 |
| 12.6 |
| 12.3 |
| 7.8 |
| 8.8 |
| 10.6 |
| 7.3 |
| 7.0 |
| 8.6 |
| 8.7 |
| 38.1 |
| 37.8 |
| 34.6 |
| 35.3 |
| 33.6 |
| 33.8 |
| 29.9 |
| 31.5 |
| 31.5 |
| 29.4 |
| 30.9 |
| 31.7 |
| 39.2 |
| 34.8 |
| 26.7 |
| 27.1 |
| 27.5 |
| 27.5 |
| 20.3 |
| 23.6 |
| 26.9 |
| 21.7 |
| 19.0 |
| 23.8 |
| 26.1 |
| 1.8 |
| 1.8 |
| 1.6 |
| 1.6 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.7 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.2 |
| 22.9 |
| 23.5 |
| 22.2 |
| 21.2 |
| 22.4 |
| 23.8 |
| 22.2 |
| 21.3 |
| 24.3 |
| 25.1 |
| 24.8 |
| 24.0 |
| 25.4 |
| 27.7 |
| 22.6 |
| 22.1 |
| 31.4 |
| 28.5 |
| 27.2 |
| 25.1 |
| 25.3 |
| 20.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| 5.5 |
| 4.5 |
| 6.4 |
| 6.6 |
| 6.7 |
| 6.6 |
| 6.1 |
| 6.1 |
| 6.2 |
| 5.5 |
| 3.2 |
| 3.3 |
| 3.5 |
| 3.6 |
| 4.5 |
| 4.3 |
| 3.8 |
| 3.9 |
| 5.2 |
| 5.4 |
| 5.6 |
| 6.1 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.0 |
| 202.5 |
| 193.0 |
| 184.5 |
| 190.7 |
| 189.3 |
| 183.0 |
| 183.5 |
| 182.0 |
| 185.0 |
| 167.4 |
| 176.8 |
| 156.6 |
| 148.2 |
| 191.4 |
| 174.5 |
| 200.9 |
| 191.7 |
| 191.4 |
| 185.7 |
| 186.1 |
| 175.5 |
| 166.7 |
| 161.0 |
| 164.1 |
| 164.0 |
| 163.5 |
| 163.0 |
| 162.5 |
| 162.1 |
| 161.7 |
| 161.2 |
| 160.9 |
| 160.3 |
| 160.2 |
| 160.0 |
| 159.6 |
| 159.1 |
| 159.2 |
| 94.8 |
| 94.6 |
| 94.3 |
| 94.1 |
| 93.5 |
| 92.2 |
| 91.8 |
| 91.6 |
| 13.6 |
| 21.6 |
| 27.9 |
| 25.6 |
| 25.1 |
| 30.8 |
| 39.7 |
| 38.9 |
| 45.2 |
| 53.1 |
| 57.3 |
| 59.8 |
| 58.4 |
| 50.4 |
| 54.8 |
| 47.8 |
| 42.3 |
| 34.7 |
| 38.3 |
| 31.4 |
| 28.8 |
| 31.8 |
| 32.7 |
| (7.3) |
| (6.5) |
| (5.6) |
| (5.7) |
| (6.8) |
| (5.9) |
| (6.6) |
| (7.5) |
| (7.3) |
| (8.8) |
| (8.4) |
| (7.3) |
| (5.1) |
| (4.6) |
| (4.3) |
| 9.0 |
| 11.8 |
| 12.0 |
| 10.4 |
| 7.1 |
| 6.1 |
| 4.2 |
| 2.3 |
| 2.7 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.9 |
| 12.0 |
| 11.8 |
| 13.7 |
| 14.1 |
| 13.7 |
| 13.8 |
| 14.4 |
| 15.0 |
| 15.4 |
| 15.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| 0.0 |
| - |
| 180.6 |
| 188.4 |
| 193.0 |
| 193.1 |
| 191.7 |
| 195.8 |
| 207.6 |
| 205.8 |
| 212.8 |
| 221.7 |
| 228.1 |
| 215.9 |
| 214.5 |
| 219.1 |
| 226.6 |
| 155.5 |
| 148.0 |
| 136.8 |
| 139.2 |
| 130.0 |
| 123.5 |
| 126.5 |
| 129.2 |
| 188.4 |
| 193.0 |
| 193.1 |
| 191.7 |
| 195.8 |
| 207.6 |
| 205.8 |
| 212.8 |
| 221.7 |
| 228.1 |
| 215.9 |
| 214.5 |
| 219.1 |
| 226.6 |
| 155.5 |
| 148.0 |
| 136.8 |
| 139.2 |
| 130.0 |
| 123.5 |
| 126.5 |
| 129.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.8 |
| 3.9 |
| 10.3 |
| 12.8 |
| 11.1 |
| 24.5 |
| 20.1 |
| 12.7 |
| 3.4 |
| 11.4 |
| 1.3 |
| 10.0 |
| 4.0 |
| (0.2) |
| (0.6) |
| 2.8 |
| (0.5) |
| (7.1) |
| (1.5) |
| (1.2) |
| (5.3) |
| (8.0) |
| 188.4 |
| 193.0 |
| 193.1 |
| 191.7 |
| 195.8 |
| 207.6 |
| 205.8 |
| 212.8 |
| 221.7 |
| 228.1 |
| 215.9 |
| 214.5 |
| 219.1 |
| 226.6 |
| 155.5 |
| 148.0 |
| 136.8 |
| 139.2 |
| 130.0 |
| 123.5 |
| 126.5 |
| 129.2 |
| 170.9 |
| 178.6 |
| 182.8 |
| 180.4 |
| 178.8 |
| 182.9 |
| 194.4 |
| 192.6 |
| 198.9 |
| 207.4 |
| 217.3 |
| 210.6 |
| 209.1 |
| 215.3 |
| 221.5 |
| 151.9 |
| 144.4 |
| 133.3 |
| 135.7 |
| 126.3 |
| 121.3 |
| 124.3 |
| 127.0 |