| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 224.6 | 115.6 | 54.8 | 52.4 | 83.9 | 100.0 | 89.7 | 64.1 | 43.8 | 71.7 | 79.2 | 77.1 | 63.8 | 63.8 | 59.4 | 50.9 | 52.5 |
| Restricted Cash | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 224.6 | 115.6 | 54.8 | 52.4 | 83.9 | 100.0 | 89.7 | 64.1 | 43.8 | 71.7 | 79.2 | 77.1 | 63.8 | 63.8 | 59.4 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 155.0 | 139.0 | 145.8 | 153.9 | 148.0 | 160.7 | 218.4 | 203.4 | 211.0 | 190.4 | 199.1 | 204.7 | 140.8 | 108.0 | 103.5 | ||
| Current Assets | |||||||||||||||||
| Inventory | 5.9 | 8.8 | 7.4 | 10.0 | 7.3 | 6.5 | 8.0 | 5.2 | 3.7 | 3.9 | 2.8 | 3.0 | 3.0 | 2.5 | 2.2 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 188.4 | 189.4 | 200.4 | 222.3 | 229.8 | 236.5 | 236.7 | 220.4 | 224.3 | 215.7 | 201.8 | 192.5 | 161.5 | 133.7 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 80.5 | 65.6 | 76.4 | 74.9 | 60.9 | 73.1 | 114.6 | 79.4 | 105.6 | 141.4 | 125.8 | 111.9 | 69.0 | 48.9 | 36.4 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| (in millions of USD) | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 233.0 | 199.0 | 192.3 | 224.6 | 185.5 | 156.8 | 124.6 | 115.6 | 69.7 | 47.2 | 27.4 | 54.8 | 48.2 | 31.5 | 14.3 | |||||||||||||||||||||||||
| 50.9 |
| 52.5 |
| - |
| - |
| - |
| Prepaid Expenses | 4.3 | 4.1 | 5.7 | 4.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | 0.0 | 3.1 | 8.9 | 4.2 | 4.5 | 5.0 | 4.5 | 4.9 | 5.4 | 5.7 | 8.9 | 6.2 | 5.7 | 4.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 419.8 | 301.6 | 262.3 | 287.4 | 291.2 | 335.2 | 417.3 | 357.0 | 358.6 | 375.4 | 373.5 | 375.5 | 296.3 | 230.5 | 215.6 | - | - |
| 123.2 |
| - |
| - |
| Accumulated Depreciation | 146.3 | 145.9 | 152.8 | 168.4 | 160.4 | 155.7 | 157.4 | 147.7 | 144.0 | 131.0 | 116.8 | 103.3 | 90.2 | 78.8 | 69.8 | - | - |
| Property,Plant & Equipment Net | 42.1 | 43.5 | 47.5 | 53.9 | 69.4 | 80.7 | 79.3 | 72.6 | 80.3 | 84.7 | 85.1 | 89.2 | 71.3 | 54.9 | 53.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 29.0 | 29.0 | 29.1 | 42.1 | 60.6 | 60.4 | 93.4 | 96.2 | 113.5 | 78.3 | 71.5 | 69.8 | 30.8 | 28.7 | 29.1 | 27.2 | - |
| Intangible Assets | 0.6 | 1.7 | 3.1 | 4.8 | 6.6 | 8.8 | 19.5 | 22.8 | 26.3 | 21.0 | 24.0 | 28.7 | 7.6 | 6.5 | 7.0 | - | - |
| Operating Lease Right Of Use Assets | 17.8 | 19.2 | 21.8 | 22.1 | 22.4 | 21.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | 0.0 | 0.0 | 0.0 | 5.3 | 6.0 | 2.7 | 4.8 | 3.4 | 3.7 | 3.7 | 0.0 | - | - | - | - | - |
| Other Non-Current Assets | 66.0 | 31.4 | 11.7 | 5.5 | 12.0 | 4.8 | 21.2 | 4.5 | 3.9 | 1.8 | 3.9 | 5.7 | 4.0 | 2.6 | 1.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 600.3 | 451.4 | 400.5 | 440.8 | 467.6 | 517.3 | 633.4 | 558.0 | 586.0 | 565.0 | 561.7 | 568.9 | 410.0 | 323.1 | 306.4 | 284.8 | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 323.6 | 171.3 | 85.4 | 65.1 | 53.8 | 63.9 | 105.6 | (120.7) | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.4 | 3.7 | 4.7 | 5.7 | 5.7 | 7.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 19.0 | 15.9 | 13.7 | 21.5 | 21.0 | 16.2 | 38.4 | 24.4 | 21.0 | 27.7 | 26.7 | 36.2 | 21.9 | 15.3 | 18.1 | - | - |
| Other Current Liabilities | 3.6 | 4.0 | 1.8 | 4.4 | 5.3 | 7.9 | 5.3 | 4.8 | 7.7 | 6.6 | 6.5 | 4.2 | 3.0 | 3.4 | 2.7 | - | - |
| Total Current Liabilities | 436.4 | 265.1 | 187.5 | 177.8 | 153.4 | 175.9 | 275.5 | 238.5 | 219.0 | 246.0 | 267.1 | 269.9 | 164.4 | 106.0 | 100.2 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 17.0 | 19.2 | 20.7 | 19.9 | 20.8 | 20.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.4 | 0.1 | 3.2 | 1.2 | 5.2 | 7.5 | 6.1 | 5.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.2 | 2.9 | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 457.5 | 287.2 | 219.0 | 213.1 | 182.0 | 209.4 | 281.4 | 239.2 | 264.2 | 249.4 | 277.1 | 286.6 | 171.8 | 112.0 | 106.8 | 107.2 | - |
| - |
| Additional Paid In Capital | 150.0 | 145.6 | 140.8 | 139.9 | 137.6 | 139.0 | 137.7 | 132.2 | 128.4 | 127.0 | 123.0 | 119.8 | 118.2 | 116.7 | 113.7 | - | - |
| Retained Earnings | 4.5 | 33.9 | 58.9 | 111.3 | 175.2 | 206.4 | 239.5 | 211.5 | 223.0 | 223.3 | 194.4 | 177.2 | 141.4 | 117.4 | 100.2 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 2.6 | 6.1 | 9.8 | 15.5 | 20.7 | 29.4 | 17.8 | 17.7 | 22.5 | 26.9 | 18.5 | 16.6 | 22.0 | 24.1 | 16.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 142.7 | 164.2 | 181.5 | 227.7 | 285.5 | 307.9 | 352.0 | 318.8 | 321.8 | 316.7 | 293.3 | 280.5 | 238.2 | 211.1 | 199.7 | 177.6 | 170.8 |
| Total Equity | 142.7 | 164.2 | 181.5 | 227.7 | 285.5 | 307.9 | 352.0 | 318.8 | 321.8 | 315.6 | 284.6 | 282.3 | 238.2 | 211.1 | 199.7 | 177.6 | 170.8 |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | (16.6) | 36.5 | 74.7 | 109.6 | 137.8 | 159.2 | 141.8 | 118.6 | 139.7 | 129.4 | 106.4 | 105.7 | 131.9 | 124.6 | 115.4 | - | - |
| Book Value | 142.7 | 164.2 | 181.5 | 227.7 | 285.5 | 307.9 | 352.0 | 318.8 | 321.8 | 316.7 | 293.3 | 280.5 | 238.2 | 211.1 | 199.7 | 177.6 | 170.8 |
| Tangible Book Value | 113.1 | 133.5 | 149.3 | 180.8 | 218.3 | 238.7 | 239.1 | 199.9 | 182.0 | 217.5 | 197.8 | 182.0 | 199.8 | 175.9 | 163.7 | 150.4 | - |
| 52.4 |
| 34.1 |
| 65.0 |
| 34.7 |
| 83.9 |
| 73.8 |
| 93.5 |
| 82.2 |
| 100.0 |
| 87.5 |
| 110.5 |
| 139.9 |
| 89.7 |
| 49.7 |
| 71.5 |
| 74.7 |
| 64.1 |
| 46.9 |
| 74.1 |
| 46.1 |
| 43.8 |
| 39.7 |
| 66.2 |
| 35.6 |
| 71.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.6 | 2.6 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 233.0 | 199.0 | 192.3 | 224.6 | 185.5 | 156.8 | 124.6 | 115.6 | 69.7 | 47.2 | 27.4 | 54.8 | 48.2 | 31.5 | 14.3 | 52.4 | 34.1 | 65.0 | 34.7 | 83.9 | 73.8 | 93.5 | 82.2 | 100.0 | 87.5 | 110.5 | 139.9 | 89.7 | 49.7 | 71.5 | 74.7 | 64.1 | 46.9 | 74.1 | 46.1 | 43.8 | 39.7 | 66.2 | 35.6 | 71.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 139.0 | 205.9 | 160.3 | 155.0 | 205.3 | 134.7 | 132.5 | 139.0 | 172.9 | 158.2 | 152.3 | 145.8 | 163.4 | 182.1 | 149.3 | 153.9 | 137.7 | 121.6 | 144.9 | 148.0 | 158.1 | 151.1 | 171.5 | 160.7 | 209.2 | 199.1 | 214.6 | 218.4 | 274.9 | 203.6 | 214.8 | 203.4 | 189.2 | 183.5 | 218.7 | 211.0 | 223.3 | 248.7 | 231.0 | 190.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 6.0 | 6.9 | 5.6 | 5.9 | 6.4 | 7.2 | 7.5 | 8.8 | 9.1 | 8.4 | 9.2 | 7.4 | 8.0 | 8.0 | 8.4 | 10.0 | 6.9 | 6.3 | 6.3 | 7.3 | 6.2 | 6.8 | 6.8 | 6.5 | 7.7 | 7.2 | 7.6 | 8.0 | 8.6 | 8.0 | 6.5 | 5.2 | 5.3 | 4.5 | 4.3 | 3.7 | 3.9 | 4.2 | 3.8 | 3.9 |
| Prepaid Expenses | 7.9 | 10.9 | 14.2 | 4.3 | 7.8 | 10.4 | 12.2 | 4.1 | 6.6 | 8.5 | 10.1 | 5.7 | 6.4 | 8.1 | 9.8 | 4.0 | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | 0.0 | 4.2 | 3.2 | 3.1 | 4.8 | 4.7 | 5.6 | 8.9 | 7.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 412.0 | 450.0 | 410.4 | 419.8 | 443.8 | 343.9 | 308.9 | 301.6 | 293.2 | 267.3 | 245.0 | 262.3 | 284.8 | 294.5 | 260.6 | 287.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | 216.2 | 220.1 | 217.8 | 222.3 | 229.2 | 229.0 | 229.0 | 229.8 | 232.8 | 234.5 | 236.2 | 236.5 | 238.5 | 245.1 | 240.1 | 236.7 | 230.5 | 224.0 | 221.9 | 220.4 | 220.7 | 219.9 | 224.5 | 224.3 | 223.3 | 218.7 | 216.4 | 215.7 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | 165.7 | 169.4 | 166.1 | 168.4 | 168.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 37.3 | 38.1 | 41.3 | 42.1 | 42.3 | 41.4 | 43.2 | 43.5 | 44.7 | 42.5 | 45.0 | 47.5 | 50.5 | 50.7 | 51.7 | 53.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 28.9 | 29.0 | 29.0 | 29.0 | 28.9 | 28.9 | 29.1 | 29.0 | 29.1 | 29.1 | 29.1 | 29.1 | 29.7 | 29.7 | 41.9 | 42.1 | 42.2 | 60.5 | ||||||||||||||||||||||
| Intangible Assets | 0.0 | 0.1 | 0.3 | 0.6 | 0.8 | 1.1 | 1.4 | 1.7 | 1.9 | 2.2 | 2.6 | 3.1 | 3.5 | 3.9 | 4.4 | 4.8 | 5.2 | 5.7 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 14.0 | 15.1 | 15.8 | 17.8 | 17.7 | 18.2 | 19.2 | 19.2 | 17.9 | 19.0 | 20.6 | 21.8 | 22.9 | 23.9 | 21.2 | 22.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | ||||||||||||||||||||||
| Other Non-Current Assets | 99.3 | 93.0 | 76.3 | 66.0 | 55.2 | 55.4 | 43.4 | 31.4 | 28.2 | 19.7 | 14.9 | 11.7 | 9.5 | 10.4 | 6.2 | 5.5 | 13.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 616.6 | 650.2 | 598.2 | 600.3 | 613.7 | 513.8 | 470.2 | 451.4 | 440.0 | 404.8 | 382.3 | 400.5 | 425.9 | 438.1 | 410.9 | 440.8 | 413.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 90.1 | 88.0 | 98.2 | 80.5 | 79.0 | 80.0 | 61.7 | 65.6 | 55.2 | 61.9 | 74.1 | 76.4 | 65.5 | 80.6 | 68.6 | 74.9 | 68.2 | 56.0 | 66.0 | 60.9 | 50.2 | 51.3 | 68.6 | 73.1 | 77.2 | 74.5 | 97.0 | 114.6 | 110.5 | 90.7 | 94.8 | 79.4 | 67.6 | 71.3 | 90.9 | 105.6 | 97.3 | 108.3 | 127.7 | 141.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 340.7 | 382.9 | 317.6 | 323.6 | 332.7 | 237.5 | 204.6 | 171.3 | 167.7 | 117.3 | 73.1 | 85.4 | 114.7 | 99.8 | 53.3 | 65.1 | 73.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.6 | 4.5 | 4.5 | 4.4 | 3.9 | 3.8 | 3.8 | 3.7 | 3.6 | 4.0 | 4.3 | 4.7 | 4.6 | 4.5 | 4.9 | 5.7 | ||||||||||||||||||||||||
| Accrued Expenses | 16.3 | 12.8 | 15.4 | 19.0 | 19.0 | 13.3 | 13.9 | 15.9 | 18.1 | 13.8 | 11.5 | 13.7 | 13.3 | 12.4 | 16.6 | 21.5 | 23.1 | 16.0 | ||||||||||||||||||||||
| Other Current Liabilities | 4.1 | 2.6 | 3.1 | 3.6 | 2.9 | 2.0 | 3.2 | 4.0 | 2.0 | 2.3 | 2.6 | 1.8 | 4.5 | 5.5 | 4.2 | 4.4 | 3.8 | |||||||||||||||||||||||
| Total Current Liabilities | 460.2 | 495.1 | 443.5 | 436.4 | 442.2 | 341.1 | 292.2 | 265.1 | 252.2 | 205.1 | 171.4 | 187.5 | 208.4 | 208.6 | 154.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.9 | 14.8 | 11.4 | 5.3 | 2.2 | - | 1.5 | 0.0 | 9.3 | 50.9 | 42.1 | 44.7 | 44.1 | 72.4 | 17.2 | 0.0 |
| Operating Lease Liabilities Non-Current | 14.1 | 14.9 | 15.9 | 17.0 | 17.6 | 18.2 | 19.1 | 19.2 | 17.9 | 18.7 | 19.9 | 20.7 | 21.7 | 22.7 | 19.7 | 19.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.2 | 0.2 | 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 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.7 | 2.5 | 2.5 | 4.2 | 3.2 | 2.6 | 2.3 | 2.9 | 4.0 | 2.2 | 1.8 | 0.8 | 0.8 | - | - | 0.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 477.1 | 512.6 | 461.9 | 457.5 | 463.0 | 361.9 | 313.6 | 287.2 | 274.2 | 225.9 | 203.2 | 219.0 | 245.9 | 246.7 | 189.7 | 213.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | 148.8 | 147.3 | 145.1 | 150.0 | 147.8 | 145.6 | 143.8 | 145.6 | 142.6 | 140.7 | 139.8 | 140.8 | 139.3 | 138.0 | 137.7 | 139.9 | 137.9 | |||||||||||||||||||||||
| Retained Earnings | 0.8 | (0.1) | 0.8 | 4.5 | 15.8 | 19.2 | 24.7 | 33.9 | 38.3 | 52.9 | 55.8 | 58.9 | 59.3 | 71.9 | 104.8 | 111.3 | 97.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 0.0 | 0.0 | 0.0 | 2.6 | 2.6 | 2.7 | 3.1 | 6.1 | 6.1 | 6.2 | 7.4 | 9.8 | 9.9 | 10.1 | 11.5 | 15.5 | 15.7 | 15.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 139.4 | 137.6 | 136.3 | 142.7 | 150.7 | 151.9 | 156.5 | 164.2 | 165.8 | 178.9 | 179.1 | 181.5 | 180.0 | 191.5 | 221.3 | 227.7 | 212.8 | |||||||||||||||||||||||
| Total Equity | 139.4 | 137.6 | 136.3 | 142.7 | 150.7 | 151.9 | 156.5 | 164.2 | 165.8 | 178.9 | 179.1 | 181.5 | 180.0 | 191.5 | 221.3 | 227.7 | 212.8 | 245.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.9 | 14.8 | 11.4 | 5.3 | 2.2 | - | 1.5 | 0.0 | 9.3 | 50.9 | 42.1 | 44.7 | 44.1 | 72.4 | 17.2 | 0.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (48.2) | (45.1) | (33.0) | (16.6) | 1.6 | 2.8 | 16.7 | 36.5 | 40.9 | 62.2 | 73.6 | 74.7 | 76.4 | 85.9 | 106.0 | 109.6 | 66.0 | 80.8 | ||||||||||||||||||||||
| Book Value | 139.4 | 137.6 | 136.3 | 142.7 | 150.7 | 151.9 | 156.5 | 164.2 | 165.8 | 178.9 | 179.1 | 181.5 | 180.0 | 191.5 | 221.3 | 227.7 | 212.8 | 245.6 | ||||||||||||||||||||||
| Tangible Book Value | 110.5 | 108.5 | 107.0 | 113.1 | 121.0 | 121.9 | 126.1 | 133.5 | 134.8 | 147.6 | 147.4 | 149.3 | 146.8 | 157.8 | 175.0 | 180.8 | 165.4 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 11.2 |
| 4.2 |
| 7.0 |
| 7.8 |
| 9.1 |
| 4.5 |
| 8.4 |
| 7.4 |
| 10.0 |
| 5.0 |
| 6.2 |
| 7.6 |
| 10.2 |
| 4.5 |
| 6.8 |
| 7.8 |
| 9.0 |
| 4.9 |
| 7.4 |
| 8.3 |
| 8.9 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 246.1 |
| 254.7 |
| 250.3 |
| 291.2 |
| 294.5 |
| 304.8 |
| 331.3 |
| 335.2 |
| 371.6 |
| 381.5 |
| 439.4 |
| 417.3 |
| 415.2 |
| 364.8 |
| 385.5 |
| 357.0 |
| 320.8 |
| 337.5 |
| 347.6 |
| 358.6 |
| 349.6 |
| 408.2 |
| 384.3 |
| 375.4 |
| 166.3 |
| 163.2 |
| 160.4 |
| 160.1 |
| 158.8 |
| 156.7 |
| 155.7 |
| 154.5 |
| 161.2 |
| 158.6 |
| 157.4 |
| 154.7 |
| 152.4 |
| 150.4 |
| 147.7 |
| 146.3 |
| 143.7 |
| 146.6 |
| 144.0 |
| 141.3 |
| 137.4 |
| 134.0 |
| 131.0 |
| 60.5 |
| 62.7 |
| 65.8 |
| 69.4 |
| 72.7 |
| 75.8 |
| 79.4 |
| 80.7 |
| 84.0 |
| 83.9 |
| 81.5 |
| 79.3 |
| 75.8 |
| 71.6 |
| 71.5 |
| 72.6 |
| 74.4 |
| 76.2 |
| 77.9 |
| 80.3 |
| 82.0 |
| 81.3 |
| 82.4 |
| 84.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.5 |
| 60.6 |
| 60.6 |
| 60.6 |
| 60.4 |
| 60.4 |
| 60.3 |
| 60.5 |
| 93.3 |
| 93.4 |
| 93.3 |
| 93.3 |
| 93.5 |
| 96.2 |
| 113.6 |
| 113.8 |
| 113.9 |
| 113.5 |
| 113.2 |
| 113.0 |
| 78.3 |
| 78.3 |
| 6.1 |
| 6.6 |
| 7.2 |
| 7.7 |
| 8.3 |
| 8.8 |
| 11.1 |
| 12.0 |
| 18.5 |
| 19.5 |
| 20.3 |
| 21.1 |
| 22.0 |
| 22.8 |
| 24.4 |
| 25.4 |
| 24.8 |
| 26.3 |
| 27.8 |
| 29.4 |
| 20.2 |
| 21.0 |
| 20.8 |
| 20.4 |
| 21.5 |
| 22.4 |
| 21.1 |
| 18.3 |
| 20.2 |
| 21.4 |
| 25.8 |
| 32.5 |
| 23.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.7 |
| 5.3 |
| 4.5 |
| 6.8 |
| 5.7 |
| 6.0 |
| 5.5 |
| 5.5 |
| 2.7 |
| 2.7 |
| 6.2 |
| 5.6 |
| 5.6 |
| 4.8 |
| 3.9 |
| 2.8 |
| 2.6 |
| 3.4 |
| 5.7 |
| 2.5 |
| 2.7 |
| 3.7 |
| 11.5 |
| 10.4 |
| 12.0 |
| 11.0 |
| 5.9 |
| 6.9 |
| 4.8 |
| 9.0 |
| 15.9 |
| 13.7 |
| 21.2 |
| 20.6 |
| 13.2 |
| 9.1 |
| 4.5 |
| 2.1 |
| 2.2 |
| 5.6 |
| 3.9 |
| 2.0 |
| 1.4 |
| 1.4 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 440.6 |
| 450.3 |
| 467.6 |
| 471.7 |
| 479.9 |
| 512.2 |
| 517.3 |
| 567.3 |
| 591.9 |
| 672.8 |
| 633.4 |
| 631.4 |
| 569.6 |
| 587.2 |
| 558.0 |
| 539.2 |
| 557.9 |
| 572.5 |
| 586.0 |
| 580.3 |
| 635.8 |
| 569.2 |
| 565.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.9 |
| 51.0 |
| 53.8 |
| 59.5 |
| 62.2 |
| 63.5 |
| 63.9 |
| 100.6 |
| 110.6 |
| (130.2) |
| 105.6 |
| (122.2) |
| (115.4) |
| (118.4) |
| (120.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 5.4 |
| 5.6 |
| 5.7 |
| 5.2 |
| 5.4 |
| 6.6 |
| 7.6 |
| 8.6 |
| 9.4 |
| 8.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.2 |
| 21.0 |
| 22.0 |
| 16.4 |
| 16.7 |
| 16.2 |
| 23.0 |
| 22.1 |
| 34.2 |
| 38.4 |
| 41.8 |
| 24.7 |
| 29.2 |
| 24.4 |
| 25.0 |
| 19.4 |
| 26.4 |
| 21.0 |
| 25.1 |
| 21.2 |
| 23.2 |
| 27.7 |
| 5.6 |
| 4.9 |
| 5.3 |
| 5.0 |
| 7.1 |
| 7.2 |
| 7.9 |
| 5.5 |
| 5.4 |
| 5.7 |
| 5.3 |
| 4.6 |
| 4.7 |
| 9.1 |
| 4.8 |
| 4.3 |
| 4.2 |
| 7.7 |
| 7.7 |
| 8.3 |
| 15.5 |
| 7.4 |
| 6.6 |
| 177.8 |
| 180.2 |
| 173.9 |
| 154.3 |
| 153.4 |
| 149.2 |
| 150.1 |
| 170.2 |
| 175.9 |
| 224.1 |
| 229.8 |
| 285.3 |
| 275.5 |
| 289.5 |
| 244.4 |
| 261.1 |
| 238.5 |
| 194.4 |
| 169.9 |
| 199.5 |
| 219.0 |
| 215.1 |
| 230.3 |
| 224.1 |
| 246.0 |
| 19.6 |
| 18.9 |
| 20.0 |
| 20.8 |
| 20.7 |
| 17.5 |
| 18.8 |
| 20.0 |
| 22.7 |
| 23.9 |
| 16.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.2 |
| 2.3 |
| 0.3 |
| 3.4 |
| 1.3 |
| 1.4 |
| 0.4 |
| 3.3 |
| 1.2 |
| 2.0 |
| 0.1 |
| 0.4 |
| 2.9 |
| 3.2 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.2 |
| 195.0 |
| 182.0 |
| 182.0 |
| 177.8 |
| 175.6 |
| 206.2 |
| 209.4 |
| 255.9 |
| 269.1 |
| 315.3 |
| 281.4 |
| 295.3 |
| 246.0 |
| 264.4 |
| 239.2 |
| 207.3 |
| 222.3 |
| 244.0 |
| 264.2 |
| 260.1 |
| 306.0 |
| 244.7 |
| 249.4 |
| 135.9 |
| 135.3 |
| 137.6 |
| 136.0 |
| 134.0 |
| 132.7 |
| 139.0 |
| 137.3 |
| 135.1 |
| 132.9 |
| 137.7 |
| 134.8 |
| 131.9 |
| 129.9 |
| 132.2 |
| 130.3 |
| 128.2 |
| 127.5 |
| 128.4 |
| 126.5 |
| 124.7 |
| 124.5 |
| 127.1 |
| 132.7 |
| 157.6 |
| 175.2 |
| 185.9 |
| 198.8 |
| 203.4 |
| 206.4 |
| 212.1 |
| 217.6 |
| 245.6 |
| 239.5 |
| 226.7 |
| 217.7 |
| 213.8 |
| 211.5 |
| 226.2 |
| 231.3 |
| 226.8 |
| 223.0 |
| 223.9 |
| 237.7 |
| 232.5 |
| 223.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.4 |
| 20.7 |
| 21.3 |
| 21.6 |
| 22.3 |
| 29.4 |
| 29.6 |
| 22.5 |
| 13.3 |
| 17.8 |
| 17.8 |
| 18.2 |
| 14.2 |
| 17.7 |
| 18.4 |
| 18.5 |
| 19.9 |
| 22.5 |
| 22.7 |
| 22.8 |
| 24.4 |
| 26.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (1.2) |
| (1.2) |
| (1.2) |
| 245.6 |
| 268.3 |
| 285.5 |
| 293.9 |
| 304.3 |
| 306.0 |
| 307.9 |
| 311.4 |
| 322.8 |
| 357.4 |
| 352.0 |
| 336.1 |
| 323.6 |
| 322.8 |
| 318.8 |
| 331.9 |
| 335.6 |
| 328.4 |
| 321.8 |
| 320.2 |
| 331.0 |
| 325.7 |
| 316.7 |
| 268.3 |
| 285.5 |
| 293.9 |
| 304.3 |
| 306.0 |
| 307.9 |
| 311.4 |
| 322.8 |
| 357.4 |
| 352.0 |
| 336.1 |
| 323.6 |
| 322.8 |
| 318.8 |
| 331.9 |
| 335.6 |
| 328.4 |
| 321.8 |
| 320.2 |
| 329.8 |
| 324.5 |
| 315.6 |
| - |
| - |
| - |
| - |
| - |
| (78.6) |
| (95.7) |
| (128.5) |
| (84.4) |
| (47.5) |
| - |
| (73.2) |
| (64.1) |
| (37.6) |
| (23.2) |
| (4.0) |
| 0.9 |
| 4.4 |
| 6.2 |
| (18.4) |
| (71.7) |
| 96.0 |
| 137.8 |
| 145.3 |
| 154.6 |
| 161.1 |
| 159.2 |
| 147.6 |
| 151.7 |
| 154.1 |
| 141.8 |
| 125.7 |
| 120.4 |
| 124.4 |
| 118.6 |
| 126.4 |
| 167.6 |
| 148.1 |
| 139.7 |
| 134.6 |
| 178.0 |
| 160.2 |
| 129.4 |
| 268.3 |
| 285.5 |
| 293.9 |
| 304.3 |
| 306.0 |
| 307.9 |
| 311.4 |
| 322.8 |
| 357.4 |
| 352.0 |
| 336.1 |
| 323.6 |
| 322.8 |
| 318.8 |
| 331.9 |
| 335.6 |
| 328.4 |
| 321.8 |
| 320.2 |
| 331.0 |
| 325.7 |
| 316.7 |
| 179.4 |
| 201.7 |
| 218.3 |
| 226.1 |
| 235.9 |
| 237.3 |
| 238.7 |
| 240.0 |
| 250.3 |
| 245.6 |
| 239.1 |
| 222.5 |
| 209.2 |
| 207.3 |
| 199.9 |
| 193.9 |
| 196.4 |
| 189.7 |
| 182.0 |
| 179.3 |
| 188.6 |
| 227.3 |
| 217.5 |