| (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 | 226.1 | 328.7 | 263.6 | 230.6 | 205.9 | 266.2 | 215.0 | 202.7 | 207.5 | 270.7 | 182.3 | 153.3 | 181.6 | 225.5 | 197.1 | |||||||||||||||||||||||||
| (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 | 328.7 | 266.2 | 270.7 | 225.5 | 263.7 | 204.7 | 110.7 | 99.1 | 125.5 | 95.6 | 118.4 | 115.7 | 124.4 | 96.7 | 92.2 | 120.7 | 120.2 | 85.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 1.4 | - | - | 10.3 | 8.7 | 8.6 | 6.3 | 6.1 | 4.4 | - | |
| Cash And Short Term Investments | 328.7 | 266.2 | 270.7 | 225.5 | 263.7 | 204.7 | 110.7 | 100.6 | 125.5 | 95.6 | 128.8 | 124.4 | 133.0 | 103.0 | 98.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 214.7 | 205.5 | 181.2 | 166.8 | 124.4 | 109.2 | 100.9 | 100.1 | 92.2 | 100.3 | 97.4 | 86.8 | 71.1 | 62.1 | 56.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 77.8 | 73.2 | 68.9 | 67.7 | 66.6 | 68.7 | 66.9 | 63.7 | 62.8 | 59.4 | 74.9 | 68.5 | 64.3 | 63.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 22.2 | 26.6 | 24.5 | 25.7 | 19.6 | 17.8 | 20.6 | 18.2 | 14.0 | 12.1 | 11.2 | 12.5 | 11.6 | 10.2 | 8.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.2 | 0.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 213.8 |
| 216.3 |
| 263.7 |
| 246.4 |
| 209.3 |
| 197.2 |
| 204.7 |
| 166.3 |
| 123.6 |
| 75.3 |
| 110.7 |
| 113.6 |
| 119.4 |
| 104.9 |
| 99.1 |
| 89.7 |
| 79.0 |
| 106.7 |
| 125.5 |
| 124.8 |
| 76.7 |
| 89.2 |
| 95.6 |
| 110.8 |
| 93.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | 0.0 | 0.0 | 1.4 | 4.1 | 4.4 | 12.3 | - | 4.9 | 9.9 | 12.1 | - | - | 2.1 |
| Cash And Short Term Investments | 226.1 | 328.7 | 263.6 | 230.6 | 205.9 | 266.2 | 215.0 | 202.7 | 207.5 | 270.7 | 182.3 | 153.3 | 181.6 | 225.5 | 197.1 | 213.8 | 216.3 | 263.7 | 246.4 | 209.3 | 197.2 | 204.7 | 166.3 | 123.6 | 75.3 | 110.7 | 113.6 | 119.4 | 104.9 | 100.6 | 93.9 | 83.4 | 119.0 | 125.5 | 129.7 | 86.6 | 101.3 | 95.6 | 110.8 | 95.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 227.1 | 214.7 | 219.6 | 209.8 | 210.7 | 205.5 | 199.8 | 191.2 | 205.7 | 181.2 | 183.4 | 178.5 | 160.6 | 166.8 | 143.5 | 133.9 | 132.0 | 124.4 | 115.3 | 114.0 | 106.3 | 109.2 | 105.3 | 108.1 | 112.5 | 100.9 | 108.4 | 100.3 | 107.4 | 100.1 | 93.0 | 99.1 | 85.3 | 92.2 | 97.0 | 96.3 | 84.1 | 100.3 | 98.9 | 93.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 62.6 | 39.9 | 42.7 | 42.9 | 38.8 | 31.6 | 37.6 | 32.2 | 32.0 | 27.3 | 27.2 | 28.3 | 29.3 | 23.1 | 26.1 | 26.9 | 28.9 | 20.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 515.8 | 583.3 | 525.8 | 483.3 | 455.3 | 503.3 | 452.3 | 426.1 | 445.2 | 479.2 | 392.9 | 360.0 | 371.5 | 415.4 | 366.7 | 374.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 25.3 | 23.1 | 20.1 | 16.0 | 13.5 | 14.0 | 12.8 | 13.4 | 12.7 | 11.8 | 11.3 | 11.8 | 12.0 | 12.8 | 12.3 | 12.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 62.2 | 62.2 | 62.2 | 62.2 | 62.2 | 62.2 | 62.2 | 62.2 | 62.2 | 62.2 | 62.2 | 62.2 | 62.2 | 62.2 | 62.2 | 62.2 | 62.2 | 62.2 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 47.4 | 50.4 | 45.7 | 47.3 | 48.4 | 47.9 | 50.1 | 51.2 | 52.0 | 21.6 | 20.0 | 16.1 | 17.0 | 17.8 | 21.2 | 23.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 43.8 | 75.9 | 76.4 | 99.5 | 92.4 | 94.5 | 86.6 | 78.5 | 69.9 | 66.0 | 55.5 | 48.3 | 39.7 | 37.2 | 28.2 | 20.1 | 11.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 46.0 | 44.3 | 38.7 | 36.3 | 36.4 | 35.7 | 34.1 | 33.8 | 32.7 | 32.4 | 31.1 | 28.7 | 28.3 | 24.8 | 24.1 | 21.9 | 21.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 740.5 | 839.4 | 768.8 | 744.7 | 708.2 | 757.6 | 698.1 | 665.3 | 674.8 | 673.4 | 573.0 | 527.0 | 530.8 | 570.2 | 514.7 | 514.3 | 511.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 22.4 | 22.2 | 21.4 | 23.9 | 24.2 | 26.6 | 23.2 | 25.6 | 26.4 | 24.5 | 25.3 | 26.1 | 25.4 | 25.7 | 27.4 | 25.2 | 24.6 | 19.6 | 21.6 | 22.0 | 18.3 | 17.8 | 18.0 | 16.3 | 22.5 | 20.6 | 21.2 | 17.3 | 16.9 | 18.2 | 14.3 | 21.2 | 14.9 | 14.0 | 15.1 | 13.2 | 11.2 | 12.1 | 9.5 | 11.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 355.9 | 337.0 | 295.9 | 299.8 | 296.6 | 278.0 | 252.5 | 259.0 | 263.9 | 237.8 | 213.4 | 227.1 | 216.3 | 208.8 | 169.4 | 178.0 | 161.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | 6.0 | - | 6.4 | 6.6 | ||||||||||||||||||||||||
| Accrued Expenses | 58.4 | 69.3 | 59.5 | 61.2 | 54.9 | 72.2 | 63.0 | 54.6 | 48.5 | 73.2 | 67.2 | 51.9 | 45.8 | 54.5 | 62.6 | 45.6 | 40.1 | 53.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22.5 | 22.4 | 24.7 | |||||||||||||||||||||||
| Total Current Liabilities | 467.4 | 455.9 | 400.4 | 407.2 | 405.0 | 400.3 | 362.2 | 362.7 | 372.0 | 365.9 | 332.8 | 330.6 | 322.8 | 315.6 | 284.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 55.7 | 56.2 | 47.7 | 48.6 | 47.0 | 47.8 | 50.0 | 50.8 | 51.8 | 17.7 | 16.2 | 12.5 | 13.0 | 14.1 | 17.2 | 18.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 12.3 | 12.5 | 11.5 | 10.2 | 11.1 | 10.3 | 7.9 | 11.1 | 11.3 | 11.5 | 13.8 | 13.4 | 14.0 | 13.7 | 15.4 | 15.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 535.4 | 524.6 | 459.6 | 465.9 | 463.1 | 458.4 | 420.2 | 424.7 | 435.2 | 395.1 | 362.9 | 356.4 | 349.8 | 343.4 | 316.6 | 305.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 240.6 | 345.1 | 338.7 | 304.5 | 274.1 | 329.4 | 303.4 | 267.8 | 266.8 | 304.7 | 238.3 | 196.7 | 207.2 | 253.7 | 226.1 | 233.2 | 237.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (36.0) | (30.9) | (30.1) | (26.3) | (29.6) | (30.9) | (26.0) | (27.8) | (27.8) | (27.0) | (28.8) | (26.7) | (26.7) | (27.5) | (28.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 205.2 | 314.8 | 309.2 | 278.8 | 245.1 | 299.1 | 278.0 | 240.6 | 239.6 | 278.3 | 210.1 | 170.6 | 181.1 | 226.8 | 198.1 | 208.7 | 217.1 | |||||||||||||||||||||||
| Total Equity | 205.2 | 314.8 | 309.2 | 278.8 | 245.1 | 299.1 | 278.0 | 240.6 | 239.6 | 278.3 | 210.1 | 170.6 | 181.1 | 226.8 | 198.1 | 208.7 | 217.1 | 250.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 48.4 | 127.4 | 125.4 | 76.2 | 50.3 | 103.0 | 90.1 | 63.4 | 73.2 | 113.3 | 60.0 | 29.4 | 48.8 | 99.8 | 82.7 | 103.3 | 120.2 | 159.4 | ||||||||||||||||||||||
| Book Value | 205.2 | 314.8 | 309.2 | 278.8 | 245.1 | 299.1 | 278.0 | 240.6 | 239.6 | 278.3 | 210.1 | 170.6 | 181.1 | 226.8 | 198.1 | 208.7 | 217.1 | 250.6 | ||||||||||||||||||||||
| Tangible Book Value | 142.9 | 252.5 | 247.0 | 216.5 | 182.9 | 236.9 | 215.7 | 178.4 | 177.4 | 216.0 | 147.9 | 108.3 | 118.8 | 164.6 | 135.9 | 146.5 | 154.9 | |||||||||||||||||||||||
| - |
| 125.2 |
| 120.2 |
| 85.7 |
| 47.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 27.0 | 22.2 | 20.7 | 18.9 | 17.1 | 14.7 | 14.2 | 11.2 | 9.2 | 10.2 | 9.2 | 7.3 | 6.3 | 7.4 | 6.1 | 5.5 | - | - |
| Other Current Assets | 6.2 | 4.1 | 5.2 | 3.6 | 0.6 | 3.5 | 4.9 | 2.8 | 1.2 | 0.9 | 1.5 | 1.4 | 1.0 | 1.2 | 1.5 | 1.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 583.3 | 503.3 | 479.2 | 415.4 | 408.4 | 334.0 | 232.0 | 215.4 | 228.1 | 207.0 | 236.9 | 229.9 | 218.7 | 181.5 | 174.5 | 189.0 | - | - |
| 69.7 |
| 72.7 |
| - |
| - |
| Accumulated Depreciation | 54.7 | 59.2 | 57.1 | 54.9 | 52.7 | 50.8 | 44.2 | 49.4 | 47.3 | 41.9 | 53.8 | 51.2 | 49.9 | 47.5 | 56.4 | 57.9 | - | - |
| Property,Plant & Equipment Net | 23.1 | 14.0 | 11.8 | 12.8 | 13.9 | 17.9 | 22.7 | 14.3 | 15.5 | 17.4 | 21.2 | 17.3 | 14.3 | 15.7 | 13.3 | 14.8 | - | - |
| Long Term Investments | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | 0.9 | 1.7 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 62.2 | 62.2 | 62.2 | 62.2 | 62.2 | 62.3 | 62.2 | 62.2 | 62.2 | 62.2 | 62.2 | 62.3 | 62.3 | 62.3 | 62.3 | 62.3 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.2 | - | - |
| Operating Lease Right Of Use Assets | 50.4 | 47.9 | 21.6 | 17.8 | 27.3 | 31.5 | 35.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 75.9 | 94.5 | 66.0 | 37.2 | 7.7 | 5.8 | 6.8 | 5.4 | 1.9 | 2.9 | 4.6 | 0.3 | 0.4 | 0.7 | 5.7 | 8.8 | - | - |
| Other Non-Current Assets | 44.3 | 35.7 | 32.4 | 24.8 | 20.2 | 14.0 | 12.6 | 9.8 | 7.3 | 7.6 | 7.3 | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 839.4 | 757.6 | 673.4 | 570.2 | 539.7 | 465.4 | 372.3 | 307.2 | 315.0 | 297.1 | 332.2 | 318.2 | 297.8 | 261.8 | 259.6 | 280.5 | - | - |
| 7.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 337.0 | 278.0 | 237.8 | 208.8 | 153.2 | 114.2 | 94.4 | 81.9 | 75.1 | 63.5 | 68.8 | 59.0 | 53.8 | 47.9 | 49.9 | 45.0 | - | - |
| Operating Lease Liabilities Current | 4.9 | 3.5 | 6.4 | 6.0 | 6.8 | 6.6 | 6.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 69.3 | 72.2 | 73.2 | 54.5 | 53.1 | 42.0 | 46.0 | 29.5 | 15.8 | 20.7 | 29.3 | 30.9 | 19.5 | 16.7 | 16.5 | 19.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 455.9 | 400.3 | 365.9 | 315.6 | 249.0 | 197.0 | 181.6 | 145.3 | 124.3 | 117.6 | 127.2 | 122.8 | 104.2 | 91.1 | 88.1 | 86.4 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 56.2 | 47.8 | 17.7 | 14.1 | 23.2 | 27.8 | 32.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 4.0 | 3.2 | 0.7 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 12.5 | 10.3 | 11.5 | 13.7 | 16.9 | 21.7 | 16.0 | 14.7 | 13.6 | 7.1 | 5.7 | 4.4 | 4.2 | 2.7 | 2.8 | 2.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 524.6 | 458.4 | 395.1 | 343.4 | 289.1 | 246.5 | 230.0 | 160.0 | 140.0 | 127.8 | 136.8 | 136.1 | 116.2 | 100.3 | 97.5 | 96.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 345.1 | 329.4 | 304.7 | 253.7 | 269.8 | 236.5 | 159.5 | 163.4 | 186.1 | 184.6 | 207.1 | 191.3 | 188.6 | 165.4 | 167.0 | 184.2 | - | - |
| Accumulated Other Comprehensive Income | (30.9) | (30.9) | (27.0) | (27.5) | (19.8) | (18.3) | (17.8) | (16.9) | (11.8) | (15.9) | (12.3) | (10.0) | (7.8) | (4.7) | (5.1) | (1.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 314.8 | 299.1 | 278.3 | 226.8 | 250.6 | 218.9 | 142.3 | 147.1 | 175.0 | 169.4 | 195.5 | 182.0 | 181.6 | 161.5 | 162.1 | 183.8 | 183.4 | 179.8 |
| Total Equity | 314.8 | 299.1 | 278.3 | 226.8 | 250.6 | 218.9 | 142.3 | 147.1 | 175.0 | 169.4 | 195.5 | 182.0 | 181.6 | 161.5 | 162.1 | 183.8 | 183.4 | 179.8 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 127.4 | 103.0 | 113.3 | 99.8 | 159.4 | 137.1 | 50.4 | 70.1 | 103.8 | 89.4 | 109.7 | 107.0 | 114.6 | 90.4 | 86.4 | 102.6 | - | - |
| Book Value | 314.8 | 299.1 | 278.3 | 226.8 | 250.6 | 218.9 | 142.3 | 147.1 | 175.0 | 169.4 | 195.5 | 182.0 | 181.6 | 161.5 | 162.1 | 183.8 | 183.4 | 179.8 |
| Tangible Book Value | 252.5 | 236.9 | 216.0 | 164.6 | 188.4 | 156.6 | 80.0 | 84.9 | 112.7 | 107.1 | 133.3 | 119.8 | 119.3 | 99.2 | 99.8 | 120.3 | - | - |
| 23.9 |
| 23.9 |
| 26.6 |
| 20.1 |
| 16.8 |
| 20.0 |
| 29.2 |
| 20.4 |
| 19.6 |
| 19.9 |
| 19.1 |
| 14.7 |
| 16.3 |
| 22.2 |
| 14.6 |
| 10.3 |
| 11.6 |
| 13.9 |
| 14.8 |
| 11.1 |
| 12.5 |
| 11.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 377.3 |
| 408.4 |
| 385.7 |
| 347.2 |
| 330.1 |
| 334.0 |
| 288.4 |
| 251.8 |
| 217.0 |
| 232.0 |
| 241.6 |
| 239.6 |
| 231.3 |
| 215.4 |
| 203.2 |
| 204.7 |
| 218.9 |
| 228.1 |
| 238.4 |
| 196.8 |
| 200.1 |
| 207.0 |
| 222.2 |
| 200.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.2 |
| 13.9 |
| 14.3 |
| 15.1 |
| 16.5 |
| 17.9 |
| 17.9 |
| 19.5 |
| 21.2 |
| 22.7 |
| 21.0 |
| 14.5 |
| 13.3 |
| 14.3 |
| 14.5 |
| 15.3 |
| 15.8 |
| 15.5 |
| 15.3 |
| 16.2 |
| 16.5 |
| 17.4 |
| 20.0 |
| 20.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.2 |
| 62.2 |
| 62.2 |
| 62.3 |
| 62.2 |
| 62.2 |
| 62.2 |
| 62.2 |
| 62.2 |
| 62.2 |
| 62.2 |
| 62.2 |
| 62.2 |
| 62.2 |
| 62.3 |
| 62.2 |
| 62.2 |
| 62.2 |
| 62.2 |
| 62.2 |
| 62.2 |
| 62.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.5 |
| 27.3 |
| 27.6 |
| 28.7 |
| 29.6 |
| 31.5 |
| 31.1 |
| 31.8 |
| 33.7 |
| 35.9 |
| 37.2 |
| 39.7 |
| 39.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 5.9 |
| 4.0 |
| 2.1 |
| 5.8 |
| 4.4 |
| 2.5 |
| 1.2 |
| 6.8 |
| 6.7 |
| 5.2 |
| 3.7 |
| 5.4 |
| 1.4 |
| 0.6 |
| 0.6 |
| 1.9 |
| 2.7 |
| 1.5 |
| 0.9 |
| 2.9 |
| 4.9 |
| 3.7 |
| 20.2 |
| 18.6 |
| 17.7 |
| 18.1 |
| 14.0 |
| 12.9 |
| 12.6 |
| 12.7 |
| 12.6 |
| 11.6 |
| 11.0 |
| 9.1 |
| 9.8 |
| 9.7 |
| 9.6 |
| 9.7 |
| 7.3 |
| 7.7 |
| 8.0 |
| 7.6 |
| 7.6 |
| 6.7 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 539.7 |
| 514.3 |
| 475.0 |
| 458.5 |
| 465.4 |
| 417.0 |
| 380.4 |
| 348.0 |
| 372.3 |
| 380.3 |
| 372.2 |
| 359.5 |
| 307.2 |
| 291.0 |
| 292.5 |
| 307.2 |
| 315.0 |
| 326.2 |
| 284.7 |
| 287.3 |
| 297.1 |
| 316.1 |
| 293.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 153.2 |
| 136.5 |
| 126.0 |
| 122.9 |
| 114.2 |
| 113.2 |
| 118.8 |
| 105.5 |
| 94.4 |
| 97.3 |
| 98.2 |
| 94.4 |
| 81.9 |
| 83.0 |
| 90.4 |
| 85.5 |
| 75.1 |
| 71.0 |
| 73.0 |
| 70.8 |
| 63.5 |
| 69.1 |
| 63.9 |
| 6.8 |
| - |
| 6.6 |
| 6.4 |
| 6.2 |
| - |
| 6.6 |
| 6.6 |
| 6.6 |
| - |
| 6.5 |
| 6.8 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.6 |
| 49.7 |
| 44.6 |
| 42.0 |
| 33.2 |
| 27.8 |
| 28.9 |
| 46.0 |
| 40.0 |
| 34.1 |
| 27.2 |
| 29.5 |
| 26.7 |
| 25.4 |
| 20.9 |
| 15.8 |
| 17.2 |
| 20.1 |
| 18.9 |
| 20.7 |
| 18.2 |
| 19.7 |
| 22.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 271.2 |
| 257.0 |
| 249.0 |
| 232.9 |
| 216.9 |
| 206.7 |
| 197.0 |
| 185.1 |
| 183.4 |
| 176.2 |
| 181.6 |
| 182.5 |
| 169.1 |
| 165.5 |
| 145.3 |
| 136.6 |
| 148.0 |
| 142.8 |
| 124.3 |
| 122.4 |
| 117.9 |
| 129.8 |
| 117.6 |
| 119.3 |
| 110.1 |
| 21.2 |
| 23.2 |
| 23.9 |
| 25.0 |
| 26.1 |
| 27.8 |
| 27.6 |
| 28.4 |
| 30.1 |
| 32.4 |
| 33.9 |
| 35.8 |
| 35.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.3 |
| 16.9 |
| 18.9 |
| 20.7 |
| 21.0 |
| 21.7 |
| 16.3 |
| 15.8 |
| 15.9 |
| 16.0 |
| 12.2 |
| 12.6 |
| 12.7 |
| 14.7 |
| 14.7 |
| 15.2 |
| 16.4 |
| 15.8 |
| 9.5 |
| 9.2 |
| 9.7 |
| 10.1 |
| 9.8 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 294.6 |
| 289.1 |
| 275.7 |
| 262.5 |
| 253.9 |
| 246.5 |
| 229.0 |
| 227.6 |
| 222.2 |
| 230.0 |
| 228.6 |
| 217.5 |
| 214.1 |
| 160.0 |
| 151.3 |
| 163.3 |
| 159.2 |
| 140.0 |
| 131.9 |
| 127.0 |
| 139.5 |
| 127.8 |
| 129.0 |
| 118.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 269.8 |
| 257.5 |
| 231.0 |
| 222.8 |
| 236.5 |
| 206.7 |
| 173.1 |
| 146.6 |
| 159.5 |
| 169.6 |
| 170.7 |
| 161.4 |
| 163.4 |
| 156.9 |
| 144.0 |
| 159.3 |
| 186.1 |
| 202.7 |
| 170.1 |
| 161.2 |
| 184.6 |
| 200.3 |
| 188.4 |
| (25.0) |
| (21.0) |
| (19.8) |
| (19.5) |
| (19.2) |
| (18.8) |
| (18.3) |
| (19.4) |
| (21.0) |
| (21.3) |
| (17.8) |
| (18.5) |
| (16.6) |
| (16.6) |
| (16.9) |
| (17.9) |
| (15.4) |
| (12.0) |
| (11.8) |
| (12.7) |
| (13.1) |
| (14.0) |
| (15.9) |
| (14.0) |
| (14.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 250.6 |
| 238.6 |
| 212.5 |
| 204.7 |
| 218.9 |
| 188.0 |
| 152.8 |
| 125.9 |
| 142.3 |
| 151.7 |
| 154.7 |
| 145.4 |
| 147.1 |
| 139.7 |
| 129.2 |
| 147.9 |
| 175.0 |
| 194.4 |
| 157.7 |
| 147.9 |
| 169.4 |
| 187.0 |
| 175.0 |
| 238.6 |
| 212.5 |
| 204.7 |
| 218.9 |
| 188.0 |
| 152.8 |
| 125.9 |
| 142.3 |
| 151.7 |
| 154.7 |
| 145.4 |
| 147.1 |
| 139.7 |
| 129.2 |
| 147.9 |
| 175.0 |
| 194.4 |
| 157.7 |
| 147.9 |
| 169.4 |
| 187.0 |
| 175.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 152.8 |
| 130.4 |
| 123.3 |
| 137.1 |
| 103.3 |
| 68.3 |
| 40.8 |
| 50.4 |
| 59.1 |
| 70.4 |
| 65.8 |
| 70.1 |
| 66.5 |
| 56.7 |
| 76.0 |
| 103.8 |
| 115.9 |
| 79.0 |
| 70.3 |
| 89.4 |
| 103.0 |
| 89.9 |
| 238.6 |
| 212.5 |
| 204.7 |
| 218.9 |
| 188.0 |
| 152.8 |
| 125.9 |
| 142.3 |
| 151.7 |
| 154.7 |
| 145.4 |
| 147.1 |
| 139.7 |
| 129.2 |
| 147.9 |
| 175.0 |
| 194.4 |
| 157.7 |
| 147.9 |
| 169.4 |
| 187.0 |
| 175.0 |
| 188.4 |
| 176.4 |
| 150.2 |
| 142.4 |
| 156.6 |
| 125.7 |
| 90.5 |
| 63.6 |
| 80.0 |
| 89.4 |
| 92.4 |
| 83.2 |
| 84.9 |
| 77.4 |
| 67.0 |
| 85.7 |
| 112.7 |
| 132.1 |
| 95.4 |
| 85.6 |
| 107.1 |
| 124.8 |
| 112.7 |