| (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 | 2.3 | 5.0 | 4.1 | 3.7 | 3.0 | 37.9 | 31.0 | 6.7 | 43.6 | 21.8 | 10.3 | 0.5 | 0.6 | 0.0 | 0.2 | 0.1 | 0.0 | 0.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 0.9 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 2.3 | 5.0 | 4.1 | 3.7 | 3.0 | 37.9 | 31.0 | 6.7 | 43.6 | 21.8 | 10.3 | 0.5 | 0.6 | 0.0 | 0.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 78.2 | 66.9 | 47.6 | 71.6 | 52.7 | 42.7 | 38.0 | 34.4 | 29.0 | 25.6 | 27.6 | 58.3 | 72.5 | 41.5 | 69.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 74.3 | 79.8 | 91.2 | 71.0 | 59.7 | 29.2 | 30.7 | 39.4 | 17.1 | 18.6 | 29.5 | 72.8 | 110.4 | 113.5 | 107.2 | 80.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | 257.0 | 246.1 | 232.4 | 218.2 | 200.7 | 184.0 | 178.0 | 152.1 | 151.1 | 218.3 | 216.8 | 231.9 | 250.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 22.2 | 27.8 | 31.1 | 27.0 | 32.3 | 13.0 | 15.5 | 19.8 | 7.5 | 5.3 | 4.7 | 15.5 | 21.7 | 21.0 | 20.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 8.5 | 11.5 | 0.0 | - | - | 5.9 | 0.0 | - | - | - | - | - | 0.6 | 6.4 | 12.1 | 17.8 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 11.5 | 14.5 | 0.0 | 10.8 | 0.0 | 13.6 | 0.0 | - | - | - | - | - | 6.4 | 12.1 | 17.8 | 23.5 | ||
| (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 |
|---|
| - |
| 0.1 |
| 0.0 |
| 0.1 |
| 66.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 5.7 | 7.3 | 9.0 | 10.7 | 5.7 | 5.2 | 4.2 | 4.8 | 6.6 | 2.1 | 1.9 | 7.3 | 2.4 | 2.6 | 5.3 | 2.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 251.4 | 262.5 | 272.5 | 278.7 | 228.2 | 192.0 | 195.0 | 159.5 | 140.8 | 148.6 | 115.3 | 195.2 | 243.6 | 236.1 | 226.9 | 216.5 | - | - |
| 239.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 153.4 | 139.2 | 126.4 | 117.9 | 107.0 | 96.7 | 86.2 | 76.9 | 74.3 | 69.5 | 86.5 | 84.2 | 88.8 | 97.6 | 86.9 | - | - | - |
| Property,Plant & Equipment Net | 157.5 | 150.5 | 144.0 | 133.2 | 121.3 | 110.2 | 99.6 | 103.4 | 78.8 | 81.7 | 131.8 | 132.6 | 143.1 | 152.5 | 152.8 | 154.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - |
| Goodwill | 55.5 | 55.5 | 55.5 | 55.5 | 53.7 | 23.0 | 0.0 | - | - | - | 0.0 | 5.3 | 25.8 | 20.5 | 20.5 | 21.5 | - | - |
| Intangible Assets | 23.0 | 27.0 | 31.1 | 35.3 | 39.4 | 10.5 | 1.2 | 1.6 | 1.9 | 2.4 | 2.9 | 3.4 | 4.0 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 86.9 | 87.7 | 88.2 | 93.1 | 98.5 | 30.8 | 7.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | 11.0 | 8.7 | 8.0 | 6.6 | - | - | - |
| Other Non-Current Assets | 5.3 | 6.4 | 6.7 | 5.5 | 6.6 | 6.6 | 6.7 | 8.4 | 10.8 | 11.3 | 12.3 | 18.8 | 21.1 | 13.3 | 13.1 | 22.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 579.6 | 589.7 | 597.9 | 601.3 | 547.7 | 373.0 | 310.2 | 271.4 | 230.3 | 241.6 | 259.4 | 351.9 | 433.5 | 422.4 | 413.4 | 414.9 | - | - |
| 28.5 |
| - |
| - |
| Short Term Debt | 3.0 | 3.0 | 0.0 | 10.8 | 0.0 | 7.7 | 0.0 | - | - | - | - | - | 5.7 | 5.7 | 5.7 | 5.7 | - | - |
| Deferred Revenue Current | 8.8 | 11.2 | 21.5 | 17.5 | 2.6 | 6.2 | 12.3 | 3.7 | 2.6 | - | - | 0.3 | 4.9 | 8.8 | 1.0 | - | - | - |
| Operating Lease Liabilities Current | 4.8 | 5.0 | 4.9 | 4.7 | 4.7 | 2.2 | 1.6 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 27.7 | 28.2 | 27.9 | 31.0 | 24.5 | 16.8 | 12.2 | 8.0 | 6.6 | 10.9 | 16.0 | 9.1 | 10.3 | 23.4 | 18.1 | 11.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 66.6 | 75.1 | 96.2 | 90.8 | 64.1 | 45.9 | 41.6 | 31.5 | 17.0 | 18.6 | 21.6 | 29.6 | 48.2 | 68.7 | 56.3 | 63.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 86.2 | 85.7 | 85.3 | 89.5 | 93.7 | 27.9 | 6.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 12.5 | 8.3 | 10.9 | 11.4 | 11.0 | 12.5 | 4.3 | 0.1 | 0.9 | 1.3 | 5.1 | 14.0 | 11.8 | 15.3 | 20.6 | 14.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 10.8 | 10.3 | 10.6 | 7.7 | 8.7 | 11.2 | 10.0 | 9.7 | 11.4 | 11.9 | 14.4 | 16.9 | 17.3 | 15.9 | 9.8 | 8.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 184.8 | 215.7 | 257.5 | 283.1 | 264.3 | 103.4 | 62.1 | 52.8 | 30.1 | 32.3 | 41.8 | 106.2 | 171.6 | 163.0 | 173.1 | 188.6 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 114.6 | 112.2 | 109.3 | 107.6 | - | - |
| Retained Earnings | 281.7 | 246.3 | 212.1 | 191.1 | 159.9 | 148.4 | 129.3 | 101.2 | 81.8 | 91.9 | 101.2 | 130.6 | 148.5 | 149.4 | 133.1 | 120.5 | - | - |
| Accumulated Other Comprehensive Income | (0.1) | (0.8) | (1.0) | (0.8) | (1.7) | (1.9) | (1.8) | (1.5) | (1.4) | (1.5) | (1.5) | (1.8) | (1.3) | (2.3) | (2.3) | (1.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 394.8 | 374.0 | 340.4 | 318.3 | 283.4 | 269.6 | 248.2 | 218.6 | 200.3 | 209.2 | 217.6 | 245.6 | 261.9 | 259.4 | 240.3 | 226.3 | 231.0 | 241.0 |
| Total Equity | 394.8 | 374.0 | 340.4 | 318.3 | 283.4 | 269.6 | 248.2 | 218.6 | 200.3 | 209.2 | 217.6 | 245.6 | 261.9 | 259.4 | 240.3 | 226.3 | 231.0 | 241.0 |
| - |
| - |
| Net debt | 9.2 | 9.5 | (4.1) | 7.1 | (3.0) | (24.3) | (31.0) | - | - | - | - | - | 5.8 | 12.0 | 17.6 | 23.4 | - | - |
| Working Capital | 184.9 | 187.4 | 176.3 | 187.9 | 164.1 | 146.1 | 153.5 | 128.0 | 123.8 | 130.1 | 93.7 | 165.7 | 195.4 | 167.4 | 170.6 | 152.8 | - | - |
| Book Value | 394.8 | 374.0 | 340.4 | 318.3 | 283.4 | 269.6 | 248.2 | 218.6 | 200.3 | 209.2 | 217.6 | 245.6 | 261.9 | 259.4 | 240.3 | 226.3 | 231.0 | 241.0 |
| Tangible Book Value | 316.3 | 291.5 | 253.8 | 227.5 | 190.3 | 236.1 | 246.9 | 217.0 | 198.4 | 206.8 | 214.6 | 236.9 | 232.1 | 239.0 | 219.8 | 204.8 | - | - |
| 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 | 14.3 | 2.3 | 2.7 | 2.0 | 5.3 | 5.0 | 5.7 | 4.5 | 4.3 | 4.1 | 4.1 | 4.2 | 3.9 | 3.7 | 3.7 | 3.5 | 3.3 | 3.0 | 3.2 | 23.2 | 29.9 | 37.9 | 30.4 | 19.2 | 9.7 | 31.0 | 11.7 | 10.1 | 3.8 | 6.7 | 1.5 | 41.9 | 40.0 | 43.6 | 5.3 | 17.5 | 20.8 | 21.8 | 11.8 | 9.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 14.3 | 2.3 | 2.7 | 2.0 | 5.3 | 5.0 | 5.7 | 4.5 | 4.3 | 4.1 | 4.1 | 4.2 | 3.9 | 3.7 | 3.7 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 96.7 | 78.2 | 98.1 | 78.3 | 60.1 | 66.9 | 79.5 | 70.9 | 52.4 | 47.6 | 67.0 | 63.4 | 60.6 | 71.6 | 74.0 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 69.8 | 74.3 | 74.5 | 76.5 | 80.7 | 79.8 | 85.0 | 87.7 | 96.5 | 91.2 | 83.1 | 84.6 | 71.0 | 71.0 | 71.6 | 74.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 27.9 | 22.2 | 28.1 | 30.8 | 24.7 | 27.8 | 20.4 | 24.5 | 26.4 | 31.1 | 31.2 | 26.7 | 24.9 | 27.0 | 40.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 7.7 | 8.5 | 9.2 | 10.0 | 10.7 | 11.5 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 10.7 | 11.5 | 12.2 | 13.0 | 13.7 | 14.5 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 3.5 | - | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 3.3 |
| 3.0 |
| 3.2 |
| 23.2 |
| 29.9 |
| 37.9 |
| 30.4 |
| 19.2 |
| 9.7 |
| 31.0 |
| 11.7 |
| 10.1 |
| 3.8 |
| 6.7 |
| 1.5 |
| 41.9 |
| 40.0 |
| 43.6 |
| 5.3 |
| 17.5 |
| 20.8 |
| 21.8 |
| 11.8 |
| 9.1 |
| 63.0 |
| 59.2 |
| 52.7 |
| 38.9 |
| 33.8 |
| 40.2 |
| 42.7 |
| 43.6 |
| 39.2 |
| 38.8 |
| 38.0 |
| 36.6 |
| 30.2 |
| 27.8 |
| 34.4 |
| 34.0 |
| 16.3 |
| 24.2 |
| 29.0 |
| 24.2 |
| 21.0 |
| 18.6 |
| 25.6 |
| 22.6 |
| 16.8 |
| 62.7 |
| 59.7 |
| 43.0 |
| 30.0 |
| 33.2 |
| 29.2 |
| 31.9 |
| 35.4 |
| 39.3 |
| 30.7 |
| 27.3 |
| 33.5 |
| 41.1 |
| 39.4 |
| 34.7 |
| 19.3 |
| 17.1 |
| 17.1 |
| 19.0 |
| 22.4 |
| 17.0 |
| 18.6 |
| 20.6 |
| 25.5 |
| Prepaid Expenses | 5.2 | 5.7 | 2.7 | 4.3 | 6.2 | 7.3 | 2.5 | 5.3 | 7.8 | 9.0 | 6.6 | 4.9 | 9.0 | 10.7 | 4.3 | 3.8 | 4.9 | 5.7 | 1.9 | 4.0 | 5.6 | 5.2 | 3.4 | 3.8 | 4.4 | 4.2 | 3.2 | 4.0 | 4.5 | 4.8 | 5.4 | 5.3 | 5.7 | 6.6 | 1.0 | 1.1 | 1.8 | 2.1 | 1.0 | 1.1 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 299.2 | 251.4 | 274.9 | 264.0 | 257.3 | 262.5 | 293.7 | 307.9 | 296.7 | 272.5 | 266.2 | 279.4 | 260.8 | 278.7 | 270.8 | 269.8 | 241.2 | 228.2 | 198.3 | 181.5 | 184.3 | 192.0 | 185.6 | 172.5 | 171.4 | 195.0 | 169.6 | 161.8 | 147.5 | 159.5 | 139.7 | 130.2 | 131.9 | 140.8 | 136.3 | 105.3 | 103.2 | 148.6 | 108.5 | 107.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 156.2 | 153.4 | 150.1 | 146.0 | 142.0 | 139.2 | 137.0 | 133.0 | 0.1 | 126.4 | 124.2 | 121.7 | 120.1 | 117.9 | 115.4 | 112.5 | 109.5 | 107.0 | 104.2 | 101.6 | 98.7 | 96.7 | 94.9 | 91.8 | 0.1 | 86.2 | 84.5 | 81.1 | 79.4 | 76.9 | 77.0 | 75.4 | 75.7 | 74.3 | 73.4 | 88.2 | 87.0 | 69.5 | 84.5 | 81.0 |
| Property,Plant & Equipment Net | 163.6 | 157.5 | 155.9 | 153.5 | 150.8 | 150.5 | 149.3 | 147.4 | 145.3 | 144.0 | 139.8 | 137.5 | 134.4 | 133.2 | 124.2 | 124.7 | 123.0 | 121.3 | 111.2 | 110.0 | 109.4 | 110.2 | 109.2 | 108.8 | 108.3 | 99.6 | 99.4 | 100.3 | 102.4 | 103.4 | 107.9 | 74.4 | 78.3 | 78.8 | 79.0 | 116.2 | 116.8 | 81.7 | 120.2 | 121.6 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 53.7 | 53.7 | 53.7 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 23.5 | 23.0 | 24.0 | 25.0 | 26.0 | 27.0 | 28.1 | 29.1 | 30.1 | 31.1 | 32.1 | 33.2 | 34.2 | 35.3 | 36.3 | 37.1 | 38.2 | 39.4 | 9.6 | 9.9 | 10.2 | 10.5 | 11.1 | 11.4 | 12.0 | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 87.3 | 86.9 | 88.3 | 88.2 | 86.3 | 87.7 | 84.2 | 85.5 | 87.0 | 88.2 | 89.6 | 91.1 | 91.6 | 93.1 | 94.2 | 95.6 | 97.1 | 98.5 | 32.8 | 33.5 | 34.2 | 30.8 | 31.5 | 29.6 | 28.7 | 7.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 5.1 | 5.3 | 6.5 | 6.4 | 6.3 | 6.4 | 6.5 | 6.4 | 6.7 | 6.7 | 5.8 | 6.0 | 5.8 | 5.5 | 5.4 | 5.7 | 6.3 | 6.6 | 6.2 | 6.2 | 6.2 | 6.6 | 6.4 | 6.3 | 5.9 | 6.7 | 16.2 | 17.0 | 16.6 | 8.4 | 9.6 | 9.3 | 9.5 | 10.8 | 10.6 | 11.0 | 11.1 | 11.3 | 11.6 | 11.8 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 634.1 | 579.6 | 605.2 | 592.6 | 582.2 | 589.7 | 617.2 | 631.7 | 621.3 | 597.9 | 589.1 | 602.7 | 582.4 | 601.3 | 586.5 | 586.6 | 559.5 | 547.7 | 381.0 | 364.1 | 367.3 | 373.0 | 366.8 | 351.7 | 349.3 | 310.2 | 285.3 | 279.1 | 266.5 | 271.4 | 257.2 | 213.9 | 219.7 | 230.3 | 225.9 | 232.5 | 231.1 | 241.6 | 240.3 | 240.8 |
| 49.6 |
| 37.0 |
| 32.3 |
| 20.1 |
| 15.5 |
| 13.3 |
| 13.0 |
| 13.7 |
| 13.0 |
| 17.9 |
| 15.5 |
| 7.6 |
| 12.7 |
| 15.5 |
| 19.8 |
| 19.3 |
| 5.6 |
| 4.5 |
| 7.5 |
| 3.7 |
| 7.6 |
| 3.6 |
| 5.3 |
| 5.0 |
| 5.0 |
| Short Term Debt | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 3.5 | - | - | 0.0 | 0.0 | 0.0 | 3.1 | 7.7 | 3.1 | 3.1 | 2.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 50.9 | 8.8 | 8.3 | 4.2 | 9.3 | 11.2 | 28.9 | 37.1 | 18.6 | 21.5 | 17.3 | 27.0 | 25.8 | 17.5 | 16.2 | 8.1 | 4.1 | 2.6 | 5.4 | 2.7 | 2.0 | 6.2 | 4.5 | 4.7 | 7.9 | 12.3 | 10.9 | 14.0 | 4.5 | 3.7 | 0.8 | 0.2 | 1.2 | 2.6 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.2 | 4.8 | 4.8 | 5.1 | 5.0 | 5.0 | 5.2 | 5.1 | 5.1 | 4.9 | 4.9 | 4.9 | 4.6 | 4.7 | 4.7 | 4.8 | 4.8 | 4.7 | 2.4 | 2.4 | 2.4 | 2.2 | 2.3 | 2.3 | 2.5 | 1.6 | 1.7 | 1.7 | 1.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 24.6 | 27.7 | 32.3 | 23.7 | 22.0 | 28.2 | 26.7 | 23.2 | 22.5 | 27.9 | 23.8 | 25.8 | 24.3 | 31.0 | 32.6 | 29.2 | 23.9 | 24.5 | 17.4 | 15.0 | 14.6 | 16.8 | 14.0 | 11.9 | 10.7 | 12.2 | 12.2 | 10.7 | 8.9 | 8.0 | 6.1 | 5.0 | 5.1 | 6.6 | 7.8 | 7.7 | 7.1 | 10.9 | 12.3 | 14.3 |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 111.5 | 66.6 | 76.4 | 66.8 | 64.1 | 75.1 | 91.8 | 100.7 | 83.3 | 96.2 | 87.9 | 95.1 | 90.4 | 90.8 | 97.5 | 91.8 | 69.7 | 64.1 | 45.3 | 35.6 | 35.4 | 45.9 | 37.7 | 35.1 | 41.8 | 41.6 | 30.7 | 37.4 | 29.0 | 31.5 | 26.6 | 11.2 | 11.1 | 17.0 | 12.0 | 16.6 | 12.0 | 18.6 | 21.8 | 20.6 |
| - |
| - |
| - |
| 0.0 |
| 5.1 |
| 5.9 |
| 11.2 |
| 12.0 |
| 13.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 86.6 | 86.2 | 87.4 | 86.7 | 84.5 | 85.7 | 81.7 | 82.9 | 84.2 | 85.3 | 86.5 | 87.8 | 88.3 | 89.5 | 90.2 | 91.4 | 92.5 | 93.7 | 30.0 | 30.6 | 31.2 | 27.9 | 28.4 | 26.4 | 25.3 | 6.2 | 6.6 | 7.0 | 6.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 13.3 | 12.5 | 8.4 | 8.8 | 9.0 | 8.3 | 10.9 | 11.2 | 10.9 | 10.9 | 11.6 | 11.8 | 12.0 | 11.4 | 11.0 | 11.3 | 11.4 | 11.0 | 12.4 | 12.5 | 12.8 | 12.5 | 14.6 | 12.2 | 10.3 | 4.3 | - | - | - | - | 0.1 | 0.2 | 0.4 | 0.9 | 0.1 | 0.2 | 1.0 | 1.3 | 2.5 | 5.3 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 11.3 | 10.8 | 9.8 | 10.3 | 9.9 | 10.3 | 9.7 | 9.9 | 10.5 | 10.6 | 9.8 | 9.3 | 8.0 | 7.7 | 7.3 | 8.5 | 8.6 | 8.7 | 10.8 | 10.6 | 10.5 | 11.2 | 11.1 | 10.4 | 9.8 | 10.0 | 18.9 | 17.2 | 16.8 | 9.8 | 10.8 | 10.8 | 11.0 | 11.4 | 11.0 | 11.1 | 11.8 | 11.9 | 12.3 | 12.5 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 230.4 | 184.8 | 218.9 | 213.1 | 203.8 | 215.7 | 254.8 | 280.6 | 278.7 | 257.5 | 254.0 | 274.1 | 261.3 | 283.1 | 277.8 | 289.6 | 272.5 | 264.3 | 100.7 | 89.4 | 95.0 | 103.4 | 103.1 | 96.2 | 100.1 | 62.1 | 49.6 | 54.6 | 45.7 | 52.8 | 38.6 | 23.1 | 23.5 | 30.1 | 23.5 | 28.3 | 25.4 | 32.3 | 37.2 | 39.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 292.3 | 281.7 | 272.9 | 259.4 | 250.3 | 246.3 | 236.2 | 226.0 | 217.4 | 212.1 | 206.7 | 200.9 | 193.4 | 191.1 | 183.1 | 173.1 | 163.5 | 159.9 | 157.6 | 152.7 | 150.6 | 148.4 | 143.2 | 135.9 | 129.9 | 129.3 | 117.3 | 106.6 | 103.6 | 101.2 | 101.0 | 73.2 | 78.9 | 81.8 | 83.9 | 86.0 | 88.1 | 91.9 | 86.1 | 85.4 |
| Accumulated Other Comprehensive Income | 0.0 | (0.1) | (0.9) | (1.0) | (0.9) | (0.8) | (1.2) | (0.9) | (0.9) | (1.0) | (1.0) | (0.9) | (0.9) | (0.8) | (1.2) | (1.8) | (2.0) | (1.7) | (1.7) | (1.8) | (1.8) | (1.9) | (1.8) | (1.8) | (1.7) | (1.8) | (1.7) | (1.7) | (1.8) | (1.5) | (1.3) | (1.3) | (1.4) | (1.4) | (1.2) | (1.3) | (1.4) | (1.5) | (1.3) | (1.5) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 403.7 | 394.8 | 386.4 | 379.5 | 378.5 | 374.0 | 362.4 | 351.2 | 342.6 | 340.4 | 335.1 | 328.6 | 321.1 | 318.3 | 308.7 | 296.9 | 287.0 | 283.4 | 280.3 | 274.7 | 272.3 | 269.6 | 263.7 | 255.5 | 249.2 | 248.2 | 235.8 | 224.4 | 220.8 | 218.6 | 218.6 | 190.8 | 196.3 | 200.3 | 202.4 | 204.2 | 205.7 | 209.2 | 203.1 | 201.7 |
| Total Equity | 403.7 | 394.8 | 386.4 | 379.5 | 378.5 | 374.0 | 362.4 | 351.2 | 342.6 | 340.4 | 335.1 | 328.6 | 321.1 | 318.3 | 308.7 | 296.9 | 287.0 | 283.4 | 280.3 | 274.7 | 272.3 | 269.6 | 263.7 | 255.5 | 249.2 | 248.2 | 235.8 | 224.4 | 220.8 | 218.6 | 218.6 | 190.8 | 196.3 | 200.3 | 202.4 | 204.2 | 205.7 | 209.2 | 203.1 | 201.7 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 8.2 |
| 13.6 |
| 14.4 |
| 15.2 |
| 15.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | (3.5) | 9.2 | 9.6 | 10.9 | 8.4 | 9.5 | 5.0 | 6.2 | 6.5 | 6.7 | 6.7 | 6.6 | 6.8 | 7.1 | (0.2) | - | - | (3.0) | (3.2) | (23.2) | (21.7) | (24.3) | (16.0) | (4.0) | 6.2 | (31.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 187.6 | 184.9 | 198.5 | 197.2 | 193.2 | 187.4 | 201.9 | 207.2 | 213.4 | 176.3 | 178.3 | 184.3 | 170.5 | 187.9 | 173.3 | 178.1 | 171.5 | 164.1 | 152.9 | 146.0 | 148.9 | 146.1 | 147.9 | 137.5 | 129.6 | 153.5 | 139.0 | 124.4 | 118.6 | 128.0 | 113.1 | 119.0 | 120.8 | 123.8 | 124.3 | 88.7 | 91.2 | 130.1 | 86.7 | 86.9 |
| Book Value | 403.7 | 394.8 | 386.4 | 379.5 | 378.5 | 374.0 | 362.4 | 351.2 | 342.6 | 340.4 | 335.1 | 328.6 | 321.1 | 318.3 | 308.7 | 296.9 | 287.0 | 283.4 | 280.3 | 274.7 | 272.3 | 269.6 | 263.7 | 255.5 | 249.2 | 248.2 | 235.8 | 224.4 | 220.8 | 218.6 | 218.6 | 190.8 | 196.3 | 200.3 | 202.4 | 204.2 | 205.7 | 209.2 | 203.1 | 201.7 |
| Tangible Book Value | 324.7 | 316.3 | 306.8 | 298.9 | 296.9 | 291.5 | 278.8 | 266.6 | 257.0 | 253.8 | 247.5 | 239.9 | 231.4 | 227.5 | 216.8 | 206.2 | 195.1 | 190.3 | 247.8 | 241.8 | 239.2 | 236.1 | 229.6 | 221.1 | 214.2 | 246.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |