| (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 | 42.2 | 90.6 | 99.0 | 119.6 | 27.7 | 30.3 | 97.6 | 96.1 | 101.3 | 116.8 | 126.2 | 115.5 | 89.4 | 61.6 | 46.0 | 38.2 | 34.9 | 31.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.0 | 24.3 | 36.5 | 19.6 | 112.5 | 115.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 42.2 | 114.9 | 135.5 | 139.2 | 140.2 | 145.3 | 97.6 | 96.1 | 101.3 | 116.8 | 126.2 | 115.5 | 89.4 | 61.6 | 46.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 82.9 | 73.6 | 44.9 | 42.2 | 40.1 | 34.1 | 40.7 | 51.6 | 57.6 | 48.2 | 33.4 | 37.7 | 34.9 | 34.0 | 20.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 132.5 | 95.4 | 86.9 | 86.4 | 76.7 | 75.5 | 70.2 | 59.8 | 46.1 | 35.9 | 24.9 | 23.9 | 21.5 | 18.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 17.1 | 8.3 | 2.6 | 6.4 | 5.6 | 4.4 | 7.6 | 2.5 | 2.5 | 2.2 | 1.3 | 0.8 | 1.1 | 2.1 | 1.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 64.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 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 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 67.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | ||
| (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 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 31.2 | 42.2 | 35.9 | 37.4 | 43.7 | 90.6 | 96.4 | 92.0 | 85.3 | 99.0 | 111.6 | 100.4 | 114.4 | 119.6 | 93.7 | |||||||||||||||||||||||||
| - |
| 38.2 |
| 34.9 |
| 31.7 |
| 22.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 38.7 | 17.4 | 17.4 | 12.1 | 8.2 | 13.9 | 9.3 | 9.6 | 5.1 | 5.3 | 3.7 | 2.9 | 3.6 | - | - | - | - | - |
| Other Current Assets | 4.1 | 0.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 163.9 | 206.0 | 197.8 | 193.4 | 188.5 | 193.4 | 147.6 | 157.2 | 163.9 | 170.3 | 163.3 | 159.4 | 133.8 | 102.6 | 70.6 | 63.5 | - | - |
| 18.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 50.9 | 47.0 | 49.5 | 46.2 | 41.4 | 36.3 | 29.4 | 24.1 | 20.7 | 16.6 | 13.6 | 15.0 | 14.5 | 14.8 | 17.4 | - | - | - |
| Property,Plant & Equipment Net | 81.6 | 48.5 | 37.3 | 40.2 | 35.3 | 39.2 | 40.8 | 35.7 | 25.4 | 19.3 | 11.3 | 8.8 | 7.1 | 3.9 | 0.8 | 0.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 0.7 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 95.0 | 15.0 | 15.0 | 14.1 | 14.1 | 15.8 | 2.3 | 2.3 | 1.9 | 0.2 | 0.2 | 0.0 | - | - | - | - | - | - |
| Intangible Assets | 52.2 | 12.3 | 15.6 | 18.1 | 21.2 | 24.6 | 6.2 | 5.1 | 6.1 | 4.2 | 5.0 | 0.0 | 0.0 | 0.1 | 0.5 | 1.4 | - | - |
| Operating Lease Right Of Use Assets | 4.8 | 4.0 | 4.9 | 6.0 | 5.4 | 6.7 | 7.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.1 | 0.0 | 0.2 | 0.1 | 0.1 | 0.2 | 25.3 | 19.0 | - | - | 10.3 | 8.0 | 8.6 | 16.5 | 0.0 | - | - | - |
| Other Non-Current Assets | 21.1 | 29.5 | 19.2 | 6.8 | 9.1 | 7.7 | 9.7 | 7.0 | 10.5 | 12.6 | 1.7 | 1.2 | 1.7 | 1.2 | 1.6 | 2.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | 11.3 | 8.8 | 7.1 | 3.9 | - | - | - | - |
| Total Assets | 418.7 | 315.3 | 290.1 | 278.7 | 273.8 | 287.6 | 239.5 | 225.9 | 224.2 | 222.3 | 191.8 | 177.4 | 151.2 | 124.3 | 74.4 | 68.4 | - | - |
| 1.1 |
| - |
| - |
| Short Term Debt | 2.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - |
| Deferred Revenue Current | 19.4 | 25.0 | 25.8 | 26.0 | 23.7 | 19.9 | 10.6 | 8.5 | 8.0 | 8.2 | 4.7 | 3.7 | 2.1 | 3.2 | 3.0 | 3.0 | - | - |
| Operating Lease Liabilities Current | 2.0 | 1.7 | 1.5 | 1.4 | 1.8 | 1.9 | 1.9 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 7.1 | 7.2 | 4.6 | 5.6 | 3.3 | 6.3 | 1.7 | 3.2 | 2.6 | 2.1 | 2.4 | 1.7 | 1.6 | 2.9 | 2.3 | 2.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 1.6 | 1.5 | 1.9 | - | - | - |
| Total Current Liabilities | 71.9 | 60.5 | 50.8 | 58.2 | 43.8 | 42.2 | 28.0 | 19.5 | 19.6 | 18.5 | 14.5 | 12.4 | 12.9 | 19.7 | 13.4 | 12.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 3.8 | 3.5 | 4.7 | 5.9 | 5.3 | 6.5 | 7.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.9 | 1.5 | 1.8 | 1.9 | 2.4 | 1.2 | 2.3 | 1.0 | - | - | - | 0.3 | 0.2 | 0.2 | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.9 | 2.3 | 2.7 | 1.9 | 2.4 | 1.4 | 2.3 | 2.8 | 2.3 | 1.7 | 0.5 | 0.6 | 0.6 | 0.3 | 0.7 | 1.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.3 | - | - | - | - |
| Total Liabilities | 147.7 | 69.3 | 61.2 | 68.7 | 54.2 | 53.1 | 43.4 | 26.1 | 25.8 | 23.5 | 17.5 | 15.6 | 16.5 | 23.2 | 17.5 | 17.6 | - | - |
| - |
| - |
| Additional Paid In Capital | 533.5 | 502.9 | 473.3 | 447.4 | 423.1 | 407.2 | 325.2 | 310.7 | 298.0 | 281.4 | 266.0 | 248.7 | 233.8 | 220.4 | 208.8 | 200.9 | - | - |
| Retained Earnings | (94.6) | (94.0) | (98.0) | (101.2) | (97.7) | (76.2) | (35.9) | (30.5) | (27.1) | (25.8) | (39.8) | (52.2) | (70.6) | (91.6) | (128.8) | (130.7) | - | - |
| Accumulated Other Comprehensive Income | (2.1) | (3.5) | (2.4) | (2.6) | (1.1) | (0.2) | (1.5) | (1.3) | (0.7) | (2.0) | (1.5) | (0.7) | 0.4 | 0.1 | (0.3) | (0.1) | - | - |
| Treasury Stock | - | 159.4 | 143.9 | 133.7 | 104.7 | 96.2 | 91.7 | 79.1 | 71.8 | 54.9 | 50.4 | 34.0 | 28.9 | 27.8 | 22.9 | 19.3 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 271.0 | 246.0 | 228.9 | 210.0 | 219.6 | 234.5 | 196.2 | 199.8 | 198.4 | 198.8 | 174.3 | 161.8 | 134.7 | 101.1 | 56.8 | 50.8 | 45.7 | - |
| Total Equity | 271.0 | 246.0 | 228.9 | 210.0 | 219.6 | 234.5 | 196.2 | 199.8 | 198.4 | 198.8 | 174.3 | 161.8 | 134.7 | 101.1 | 56.8 | 50.8 | 45.7 | - |
| - |
| - |
| Net debt | 24.8 | (114.9) | - | - | - | - | - | - | - | - | - | - | - | - | - | (38.0) | - | - |
| Working Capital | 92.0 | 145.4 | 147.0 | 135.2 | 144.7 | 151.2 | 119.6 | 137.7 | 144.3 | 151.8 | 148.8 | 147.0 | 120.9 | 82.9 | 57.2 | 50.8 | - | - |
| Book Value | 271.0 | 246.0 | 228.9 | 210.0 | 219.6 | 234.5 | 196.2 | 199.8 | 198.4 | 198.8 | 174.3 | 161.8 | 134.7 | 101.1 | 56.8 | 50.8 | 45.7 | - |
| Tangible Book Value | 123.8 | 218.8 | 198.3 | 177.8 | 184.2 | 194.2 | 187.6 | 192.4 | 190.4 | 194.4 | 169.1 | 161.8 | 134.7 | 101.0 | 56.3 | 49.5 | - | - |
| 81.3 |
| 35.8 |
| 27.7 |
| 71.2 |
| 87.2 |
| 74.3 |
| 30.3 |
| 118.4 |
| 103.4 |
| 100.4 |
| 97.6 |
| 100.3 |
| 86.8 |
| 90.4 |
| 96.1 |
| 96.8 |
| 100.9 |
| 98.5 |
| 101.3 |
| 100.8 |
| 109.0 |
| 114.9 |
| 116.8 |
| 126.2 |
| 126.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 0.0 | 3.0 | 10.4 | 24.3 | 23.7 | 25.9 | 37.6 | 36.5 | 23.7 | 23.7 | 19.1 | 19.6 | 22.4 | 35.9 | 98.4 | 112.5 | 70.0 | 52.0 | 58.0 | 115.0 | 50.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 31.2 | 42.2 | 35.9 | 40.4 | 54.1 | 114.9 | 120.2 | 117.9 | 122.9 | 135.5 | 135.4 | 124.0 | 133.5 | 139.2 | 116.1 | 117.3 | 134.2 | 140.2 | 141.2 | 139.2 | 132.3 | 145.3 | 168.4 | 103.4 | 100.4 | 97.6 | 100.3 | 86.8 | 90.4 | 96.1 | 96.8 | 100.9 | 98.5 | 101.3 | 100.8 | 109.0 | 114.9 | 116.8 | 126.2 | 126.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 96.0 | 82.9 | 74.9 | 69.3 | 63.7 | 73.6 | 46.7 | 56.4 | 47.3 | 44.9 | 41.0 | 61.5 | 47.0 | 42.2 | 55.0 | 36.1 | 37.8 | 40.1 | 33.7 | 30.1 | 34.8 | 34.1 | 40.4 | 28.7 | 37.4 | 40.7 | 34.6 | 52.4 | 53.2 | 51.6 | 52.7 | 53.9 | 58.4 | 57.6 | 53.0 | 54.0 | 50.1 | 48.2 | 33.4 | 31.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 48.5 | 38.7 | 35.3 | 25.1 | 22.8 | 17.4 | 24.6 | 19.0 | 17.2 | 17.4 | 18.0 | 18.9 | 12.6 | 12.1 | 9.5 | 10.4 | 8.9 | 8.2 | ||||||||||||||||||||||
| Other Current Assets | 3.7 | 4.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 175.6 | 163.9 | 146.1 | 134.8 | 140.6 | 206.0 | 191.4 | 193.3 | 187.3 | 197.8 | 194.3 | 204.4 | 193.1 | 193.4 | 180.5 | 163.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 142.8 | 132.5 | 121.3 | 110.2 | 104.2 | 95.4 | 94.0 | 88.2 | 83.4 | 86.9 | 87.3 | 91.3 | 89.2 | 86.4 | 83.4 | 82.0 | 79.6 | 76.7 | 77.9 | 76.7 | 76.0 | 75.5 | 74.0 | 73.2 | 72.0 | 70.2 | 66.6 | 61.9 | 60.7 | 59.8 | 57.2 | 50.5 | 48.2 | 46.1 | 43.4 | 41.6 | 38.1 | 35.9 | 24.9 | 24.3 |
| Accumulated Depreciation | 52.4 | 50.9 | 49.4 | 48.4 | 47.7 | 47.0 | 48.0 | 47.5 | 47.3 | 49.5 | 49.5 | 48.4 | 47.5 | 46.2 | 44.7 | 43.6 | 42.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 90.5 | 81.6 | 71.9 | 61.9 | 56.6 | 48.5 | 46.0 | 40.7 | 36.1 | 37.3 | 37.8 | 43.0 | 41.7 | 40.2 | 38.7 | 38.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 95.0 | 95.0 | 96.8 | 96.8 | 96.6 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 | ||||||||||||||||||||||
| Intangible Assets | 50.1 | 52.2 | 54.2 | 56.3 | 58.4 | 12.3 | 13.1 | 13.9 | 14.7 | 15.6 | 16.5 | 16.3 | 17.2 | 18.1 | 18.9 | 19.5 | 20.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4.6 | 4.8 | 5.2 | 4.8 | 3.7 | 4.0 | 4.4 | 4.4 | 4.7 | 4.9 | 5.1 | 5.4 | 5.7 | 6.0 | 6.0 | 5.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.0 | 0.1 | 0.2 | 1.2 | 0.2 | 0.0 | 0.2 | 0.1 | 0.1 | 0.2 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 14.7 | 21.1 | 32.0 | 35.3 | 33.9 | 29.5 | 37.3 | 30.5 | 28.8 | 19.2 | 13.7 | 7.0 | 7.3 | 6.8 | 7.6 | 8.1 | 8.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 430.6 | 418.7 | 406.4 | 391.1 | 390.0 | 315.3 | 307.4 | 298.0 | 286.8 | 290.1 | 282.5 | 290.3 | 279.3 | 278.7 | 266.0 | 249.2 | 265.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 16.7 | 17.1 | 14.7 | 6.6 | 9.4 | 8.3 | 7.5 | 4.2 | 5.7 | 2.6 | 2.6 | 2.3 | 6.3 | 6.4 | 5.2 | 3.4 | 4.1 | 5.6 | 3.2 | 7.1 | 1.0 | 4.4 | 2.2 | 2.8 | 4.8 | 7.6 | 2.2 | 1.8 | 2.5 | 2.5 | 3.3 | 2.5 | 2.6 | 2.5 | 2.6 | 2.3 | 2.4 | 2.2 | 1.3 | 1.5 |
| Short Term Debt | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 23.1 | 19.4 | 21.2 | 23.4 | 27.1 | 25.0 | 28.7 | 31.7 | 27.6 | 25.8 | 29.3 | 29.9 | 26.3 | 26.0 | 26.5 | 19.6 | 23.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.1 | 2.0 | 2.0 | 1.8 | 1.6 | 1.7 | 1.7 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.6 | 1.4 | 1.4 | 1.5 | ||||||||||||||||||||||||
| Accrued Expenses | 5.1 | 7.1 | 7.0 | 14.0 | 13.0 | 7.2 | 6.5 | 6.0 | 5.0 | 4.6 | 4.8 | 5.5 | 5.9 | 5.6 | 6.5 | 6.2 | 4.6 | 3.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 75.0 | 71.9 | 66.1 | 57.0 | 64.3 | 60.5 | 57.7 | 55.5 | 51.8 | 50.8 | 49.9 | 52.1 | 54.3 | 58.2 | 52.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 64.2 | 64.8 | 65.3 | 65.9 | 66.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3.5 | 3.8 | 4.3 | 4.2 | 3.2 | 3.5 | 3.9 | 4.0 | 4.4 | 4.7 | 4.9 | 5.3 | 5.6 | 5.9 | 6.1 | 5.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1.0 | 0.9 | 0.9 | 1.1 | 1.6 | 1.5 | 1.6 | 2.8 | - | 1.8 | - | - | - | - | 1.9 | 1.7 | 2.0 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.9 | 2.9 | 3.1 | 3.6 | 4.2 | 2.3 | 2.4 | 3.7 | 2.3 | 2.7 | 3.2 | 6.3 | 3.4 | 1.9 | - | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 150.1 | 147.7 | 142.0 | 133.6 | 141.0 | 69.3 | 66.9 | 65.8 | 61.4 | 61.2 | 60.9 | 66.1 | 65.9 | 68.7 | 62.8 | 51.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 542.2 | 533.5 | 526.5 | 518.1 | 511.7 | 502.9 | 496.3 | 487.2 | 481.4 | 473.3 | 467.3 | 459.1 | 454.3 | 447.4 | 441.7 | 434.8 | 430.8 | |||||||||||||||||||||||
| Retained Earnings | (89.8) | (94.6) | (94.6) | (95.9) | (97.0) | (94.0) | (94.5) | (96.7) | (98.4) | (98.0) | (98.9) | (94.0) | (100.8) | (101.2) | (101.6) | (103.0) | (101.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.4) | (2.1) | (2.0) | (1.8) | (3.1) | (3.5) | (2.3) | (3.3) | (2.9) | (2.4) | (3.2) | (2.7) | (2.3) | (2.6) | (3.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | 162.7 | 159.4 | 159.0 | 155.1 | 154.6 | 143.9 | 143.6 | 138.3 | 137.8 | 133.7 | 133.0 | 131.4 | 113.9 | 104.7 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 280.5 | 271.0 | 264.4 | 257.5 | 249.0 | 246.0 | 240.5 | 232.2 | 225.4 | 228.9 | 221.6 | 224.2 | 213.4 | 210.0 | 203.2 | 197.9 | 213.6 | |||||||||||||||||||||||
| Total Equity | 280.5 | 271.0 | 264.4 | 257.5 | 249.0 | 246.0 | 240.5 | 232.2 | 225.4 | 228.9 | 221.6 | 224.2 | 213.4 | 210.0 | 203.2 | 197.9 | 213.6 | 219.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 66.5 | 67.0 | 67.6 | 68.1 | 68.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 35.3 | 24.8 | 31.7 | 27.7 | 14.5 | (114.9) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 100.7 | 92.0 | 80.0 | 77.8 | 76.3 | 145.4 | 133.7 | 137.8 | 135.5 | 147.0 | 144.4 | 152.3 | 138.9 | 135.2 | 128.1 | 122.0 | 138.3 | 144.7 | ||||||||||||||||||||||
| Book Value | 280.5 | 271.0 | 264.4 | 257.5 | 249.0 | 246.0 | 240.5 | 232.2 | 225.4 | 228.9 | 221.6 | 224.2 | 213.4 | 210.0 | 203.2 | 197.9 | 213.6 | 219.6 | ||||||||||||||||||||||
| Tangible Book Value | 135.3 | 123.8 | 113.4 | 104.4 | 94.0 | 218.8 | 212.3 | 203.3 | 195.7 | 198.3 | 190.1 | 193.7 | 182.1 | 177.8 | 170.1 | 164.2 | 179.1 | |||||||||||||||||||||||
| 10.3 |
| 12.7 |
| 11.4 |
| 13.9 |
| 9.3 |
| 8.6 |
| 11.6 |
| 9.3 |
| 8.0 |
| 8.8 |
| 9.9 |
| 9.6 |
| 10.9 |
| 8.7 |
| 9.7 |
| 5.1 |
| 6.6 |
| 8.8 |
| 6.7 |
| 5.3 |
| 3.7 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 180.9 |
| 188.5 |
| 185.2 |
| 182.0 |
| 178.4 |
| 193.4 |
| 218.1 |
| 140.7 |
| 149.4 |
| 147.6 |
| 142.8 |
| 148.0 |
| 153.5 |
| 157.2 |
| 160.4 |
| 163.5 |
| 166.6 |
| 163.9 |
| 160.3 |
| 171.8 |
| 171.8 |
| 170.3 |
| 163.3 |
| 165.3 |
| 41.4 |
| 40.0 |
| 38.7 |
| 37.9 |
| 36.3 |
| 34.5 |
| 32.7 |
| 31.0 |
| 29.4 |
| 27.6 |
| 26.1 |
| 24.8 |
| 24.1 |
| 23.1 |
| 22.4 |
| 21.7 |
| 20.7 |
| 19.8 |
| 18.5 |
| 17.3 |
| 16.6 |
| 13.6 |
| 13.0 |
| 36.8 |
| 35.3 |
| 37.8 |
| 38.0 |
| 38.1 |
| 39.2 |
| 39.5 |
| 40.4 |
| 41.0 |
| 40.8 |
| 39.0 |
| 35.8 |
| 35.9 |
| 35.7 |
| 34.1 |
| 28.1 |
| 26.5 |
| 25.4 |
| 23.6 |
| 23.1 |
| 20.8 |
| 19.3 |
| 11.3 |
| 11.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.3 |
| 15.3 |
| 15.3 |
| 15.8 |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.3 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.5 |
| 21.2 |
| 22.1 |
| 22.9 |
| 23.7 |
| 24.6 |
| 5.3 |
| 5.6 |
| 5.9 |
| 6.2 |
| 6.5 |
| 6.9 |
| 4.8 |
| 5.1 |
| 5.3 |
| 5.6 |
| 5.8 |
| 6.1 |
| 6.3 |
| 3.8 |
| 4.0 |
| 4.2 |
| 5.0 |
| 4.8 |
| 4.5 |
| 5.4 |
| 5.6 |
| 5.9 |
| 6.2 |
| 6.7 |
| 6.7 |
| 7.1 |
| 7.4 |
| 7.6 |
| 7.6 |
| 8.0 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 30.5 |
| 29.5 |
| 25.1 |
| 25.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 7.2 |
| 9.1 |
| 9.0 |
| 9.4 |
| 9.1 |
| 7.7 |
| 8.3 |
| 8.1 |
| 8.3 |
| 9.7 |
| 8.0 |
| 7.3 |
| 7.1 |
| 7.0 |
| 8.2 |
| 8.9 |
| 9.8 |
| 10.5 |
| 11.3 |
| 12.3 |
| 14.6 |
| 12.6 |
| 1.7 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.3 |
| 11.4 |
| 273.8 |
| 275.2 |
| 273.7 |
| 271.1 |
| 287.6 |
| 310.6 |
| 233.7 |
| 239.4 |
| 239.5 |
| 229.3 |
| 229.7 |
| 232.7 |
| 225.9 |
| 227.7 |
| 225.8 |
| 226.5 |
| 224.2 |
| 222.0 |
| 227.1 |
| 227.6 |
| 222.3 |
| 191.8 |
| 192.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.7 |
| 22.2 |
| 15.9 |
| 17.6 |
| 19.9 |
| 19.1 |
| 10.1 |
| 12.3 |
| 10.6 |
| 8.6 |
| 9.0 |
| 9.2 |
| 8.5 |
| 7.4 |
| 9.4 |
| 8.5 |
| 8.0 |
| 7.6 |
| 8.9 |
| 9.8 |
| 8.2 |
| 4.7 |
| 5.0 |
| 1.2 |
| 1.8 |
| 1.7 |
| 1.8 |
| 1.7 |
| 1.9 |
| 1.8 |
| 1.9 |
| 2.0 |
| 1.9 |
| 1.8 |
| 1.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| 5.9 |
| 8.3 |
| 6.3 |
| 3.0 |
| 1.4 |
| 1.4 |
| 1.7 |
| 2.5 |
| 2.4 |
| 2.8 |
| 3.2 |
| 4.4 |
| 2.3 |
| 2.2 |
| 2.6 |
| 2.4 |
| 2.1 |
| 1.9 |
| 2.1 |
| 2.4 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.8 |
| 42.6 |
| 43.8 |
| 41.1 |
| 40.2 |
| 35.1 |
| 42.2 |
| 32.9 |
| 21.9 |
| 27.1 |
| 28.0 |
| 20.6 |
| 21.4 |
| 22.2 |
| 19.5 |
| 20.7 |
| - |
| - |
| 19.6 |
| 18.4 |
| 19.5 |
| 19.3 |
| 18.5 |
| 14.5 |
| 13.8 |
| 4.7 |
| 5.3 |
| 5.5 |
| 5.8 |
| 6.2 |
| 6.5 |
| 6.8 |
| 7.0 |
| 7.3 |
| 7.7 |
| 7.7 |
| 8.1 |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.5 |
| 1.7 |
| 1.6 |
| 1.2 |
| - |
| 1.8 |
| 1.6 |
| 2.3 |
| 2.4 |
| 1.7 |
| 0.7 |
| 1.0 |
| 0.3 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.4 |
| 2.6 |
| 1.8 |
| 1.7 |
| 1.4 |
| 1.1 |
| 1.8 |
| - |
| 2.3 |
| 2.4 |
| 1.7 |
| 0.7 |
| 2.8 |
| 2.0 |
| 1.0 |
| 1.1 |
| 2.3 |
| 2.4 |
| 2.3 |
| 1.8 |
| 1.7 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 52.0 |
| 54.2 |
| 51.8 |
| 50.5 |
| 45.9 |
| 53.1 |
| 45.8 |
| 36.0 |
| 40.9 |
| 43.4 |
| 34.4 |
| 34.8 |
| 35.3 |
| 26.1 |
| 26.8 |
| 25.4 |
| 24.5 |
| 25.8 |
| 23.7 |
| 25.0 |
| 24.4 |
| 23.5 |
| 17.5 |
| 16.8 |
| 423.1 |
| 418.9 |
| 415.1 |
| 412.0 |
| 407.2 |
| 403.5 |
| 333.2 |
| 329.7 |
| 325.2 |
| 322.2 |
| 318.4 |
| 315.4 |
| 310.7 |
| 308.1 |
| 304.9 |
| 301.9 |
| 298.0 |
| 294.4 |
| 290.0 |
| 285.9 |
| 281.4 |
| 266.0 |
| 263.9 |
| (97.7) |
| (90.7) |
| (88.3) |
| (83.8) |
| (76.2) |
| (42.8) |
| (40.1) |
| (36.4) |
| (35.9) |
| (34.5) |
| (33.9) |
| (33.1) |
| (30.5) |
| (27.3) |
| (25.3) |
| (23.2) |
| (27.1) |
| (24.5) |
| (25.0) |
| (25.2) |
| (25.8) |
| (39.8) |
| (42.6) |
| (2.5) |
| (1.5) |
| (1.1) |
| (0.8) |
| (0.5) |
| (0.8) |
| (0.2) |
| (0.9) |
| (1.4) |
| (1.6) |
| (1.5) |
| (1.8) |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.1) |
| (1.0) |
| (0.2) |
| (0.7) |
| (0.9) |
| (1.3) |
| (1.7) |
| (2.0) |
| (1.5) |
| (1.3) |
| 104.0 |
| 103.1 |
| 102.2 |
| 96.2 |
| 95.0 |
| 94.0 |
| 93.2 |
| 91.7 |
| 90.9 |
| 88.3 |
| 83.6 |
| 79.1 |
| 78.8 |
| 78.4 |
| 76.5 |
| 71.8 |
| 70.7 |
| 61.5 |
| 55.7 |
| 54.9 |
| 50.4 |
| 44.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 219.6 |
| 223.5 |
| 223.1 |
| 225.3 |
| 234.5 |
| 264.8 |
| 197.7 |
| 198.5 |
| 196.2 |
| 195.0 |
| 194.9 |
| 197.3 |
| 199.8 |
| 200.9 |
| 200.3 |
| 202.1 |
| 198.4 |
| 198.3 |
| 202.1 |
| 203.3 |
| 198.8 |
| 174.3 |
| 175.3 |
| 223.5 |
| 223.1 |
| 225.3 |
| 234.5 |
| 264.8 |
| 197.7 |
| 198.5 |
| 196.2 |
| 195.0 |
| 194.9 |
| 197.3 |
| 199.8 |
| 200.9 |
| 200.3 |
| 202.1 |
| 198.4 |
| 198.3 |
| 202.1 |
| 203.3 |
| 198.8 |
| 174.3 |
| 175.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 144.1 |
| 141.9 |
| 143.3 |
| 151.2 |
| 185.2 |
| 118.9 |
| 122.3 |
| 119.6 |
| 122.2 |
| 126.7 |
| 131.2 |
| 137.7 |
| 139.8 |
| - |
| - |
| 144.3 |
| 141.9 |
| 152.3 |
| 152.4 |
| 151.8 |
| 148.8 |
| 151.5 |
| 223.5 |
| 223.1 |
| 225.3 |
| 234.5 |
| 264.8 |
| 197.7 |
| 198.5 |
| 196.2 |
| 195.0 |
| 194.9 |
| 197.3 |
| 199.8 |
| 200.9 |
| 200.3 |
| 202.1 |
| 198.4 |
| 198.3 |
| 202.1 |
| 203.3 |
| 198.8 |
| 174.3 |
| 175.3 |
| 184.2 |
| 186.0 |
| 184.9 |
| 186.2 |
| 194.2 |
| 257.2 |
| 189.8 |
| 190.3 |
| 187.6 |
| 186.2 |
| 185.7 |
| 190.6 |
| 192.8 |
| 193.7 |
| 192.8 |
| 194.3 |
| 190.4 |
| 190.0 |
| 198.0 |
| 199.0 |
| 194.4 |
| 169.1 |
| 170.0 |