| (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 | 1.1 | 1.0 | 1.1 | 0.4 | 1.4 | 0.4 | 1.1 | 1.0 | 0.6 | 0.3 | 0.9 | 3.0 | 9.8 | 9.6 | 7.1 | |||||||||||||||||||||||||
| (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 | 1.0 | 0.4 | 0.3 | 9.6 | 8.4 | 7.5 | 3.4 | 2.1 | 1.1 | 1.3 | 3.0 | 3.2 | 2.7 | 0.5 | 1.3 | 0.4 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.0 | 0.4 | 0.3 | 9.6 | 8.4 | 7.5 | 3.4 | 2.1 | 1.1 | 1.3 | 3.0 | 3.2 | 2.7 | 0.5 | 1.3 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 49.0 | 62.3 | 58.1 | 45.9 | 39.9 | 17.4 | 13.9 | 16.7 | 16.3 | 34.8 | 33.3 | 29.6 | 20.8 | 0.2 | 0.1 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 6.3 | 8.0 | 5.1 | 5.1 | 4.3 | 4.2 | 2.5 | 3.1 | 3.2 | 3.8 | 3.3 | 2.2 | 2.0 | 0.4 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 34.1 | 37.1 | 38.6 | 28.7 | 26.4 | 12.5 | 10.4 | 14.0 | 12.7 | 32.9 | 30.8 | - | 23.6 | 0.3 | 0.3 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 64.0 | 76.3 | 64.6 | 70.6 | 62.4 | 14.9 | 4.5 | - | - | - | - | - | 17.4 | 0.7 | - | - | |
| 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 | 0.1 | 0.1 | 0.1 | 0.0 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 65.0 | 77.9 | 65.8 | 71.7 | 63.7 | 15.6 | 4.5 | - | - | - | - | - | 17.4 | 0.7 | - | - | |
| 4.2 |
| 7.9 |
| 8.4 |
| 9.1 |
| 10.0 |
| 10.8 |
| 7.5 |
| 6.4 |
| 4.0 |
| 3.3 |
| 3.4 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.4 |
| 2.1 |
| 1.3 |
| 1.9 |
| 2.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.1 | 1.0 | 1.1 | 0.4 | 1.4 | 0.4 | 1.1 | 1.0 | 0.6 | 0.3 | 0.9 | 3.0 | 9.8 | 9.6 | 7.1 | 4.2 | 7.9 | 8.4 | 9.1 | 10.0 | 10.8 | 7.5 | 6.4 | 4.0 | 3.3 | 3.4 | 2.1 | 2.1 | 2.1 | 2.1 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.4 | 2.1 | 1.3 | 1.9 | 2.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 52.1 | 49.0 | 50.7 | 53.7 | 64.2 | 62.3 | 60.1 | 62.5 | 60.4 | 58.1 | 49.9 | 45.5 | 43.6 | 45.9 | 52.1 | 50.6 | 46.6 | 39.9 | 25.9 | 23.9 | 20.7 | 17.4 | 15.2 | 13.9 | 15.2 | 13.9 | 14.2 | 15.9 | 17.7 | 16.7 | 17.2 | 17.9 | 17.2 | 16.3 | 20.0 | 30.1 | 32.8 | 34.8 | 32.2 | 35.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 1.3 | 1.2 | 2.1 | 2.6 | 2.4 | 2.6 | 3.3 | 2.6 | 1.8 | 2.1 | 2.7 | 3.2 | 2.4 | 2.3 | 3.1 | 2.9 | 2.0 | 2.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 54.5 | 51.2 | 54.0 | 56.7 | 68.0 | 75.1 | 64.6 | 66.0 | 62.9 | 60.6 | 53.5 | 51.6 | 55.8 | 57.8 | 62.2 | 57.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 3.5 | 3.4 | 3.5 | 3.3 | 3.3 | 3.5 | 3.7 | 3.4 | 3.1 | 2.9 | 3.1 | 2.9 | 2.7 | 2.5 | 2.3 | 2.1 | 1.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2.7 | 2.9 | 3.5 | 4.2 | 4.4 | 4.5 | 5.7 | 5.6 | 3.9 | 2.1 | 2.2 | 2.3 | 2.4 | 2.6 | 2.6 | 2.6 | 2.6 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 81.1 | 81.1 | 81.1 | 81.1 | 81.1 | 81.1 | 85.8 | 85.8 | 85.8 | 85.8 | 84.3 | 84.3 | 84.3 | 84.3 | 82.5 | 82.3 | 81.2 | 80.6 | ||||||||||||||||||||||
| Intangible Assets | 7.0 | 7.7 | 8.4 | 9.3 | 10.3 | 12.9 | 20.0 | 22.1 | 24.1 | 26.1 | 27.8 | 29.7 | 31.5 | 33.6 | 35.6 | 37.6 | 39.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.0 | 2.1 | 1.6 | 1.1 | 1.2 | 1.3 | 1.4 | 1.6 | 1.7 | 1.9 | 2.0 | 2.1 | 2.3 | 2.4 | 2.4 | 1.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 148.0 | 145.6 | 149.3 | 153.1 | 165.7 | 175.6 | 178.2 | 181.8 | 179.0 | 177.1 | 170.4 | 170.6 | 177.1 | 181.5 | 186.3 | 182.3 | 182.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 37.3 | 34.1 | 34.0 | 33.5 | 39.9 | 37.1 | 35.7 | 37.9 | 36.3 | 38.6 | 37.1 | 33.4 | 30.0 | 28.7 | 29.9 | 31.3 | 31.7 | 26.4 | 18.7 | 20.1 | 17.1 | 12.5 | 10.6 | 10.4 | 12.6 | 10.4 | 11.0 | 12.9 | 14.4 | 14.0 | 14.9 | 15.9 | 15.8 | 12.7 | 16.2 | 27.3 | 29.0 | 32.9 | - | - |
| Short Term Debt | 0.5 | 1.0 | 1.4 | 1.5 | 1.5 | 1.7 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.6 | 1.3 | ||||||||||||||||||||||
| Deferred Revenue Current | 0.1 | 128.0 | 0.1 | 0.1 | 0.1 | 1.0 | 1.4 | 1.8 | 2.0 | 1.5 | 1.8 | 2.7 | 2.6 | 2.7 | 2.6 | 2.4 | 4.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.7 | 0.6 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | ||||||||||||||||||||||||
| Accrued Expenses | 2.4 | 2.0 | 2.7 | 2.2 | 2.9 | 1.3 | 2.3 | 1.6 | 2.2 | 1.5 | 1.7 | 1.1 | 1.8 | 1.8 | 2.2 | 1.3 | 1.4 | 1.9 | ||||||||||||||||||||||
| Other Current Liabilities | 0.1 | 0.1 | - | - | - | - | 1.4 | 1.8 | 2.0 | 2.5 | 2.5 | 3.4 | 3.2 | 4.7 | 5.8 | 5.6 | 7.0 | |||||||||||||||||||||||
| Total Current Liabilities | 42.5 | 39.5 | 40.8 | 39.8 | 46.5 | 44.4 | 42.5 | 44.4 | 43.0 | 44.9 | 44.6 | 41.1 | 37.7 | 38.1 | 41.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 63.4 | 64.0 | 65.4 | 69.7 | 74.1 | 76.3 | 71.9 | 70.7 | 68.5 | 64.6 | 56.8 | 58.9 | 68.3 | 70.6 | 70.3 | 66.4 | 65.7 | 62.4 | 15.9 | 14.8 | 14.3 | 14.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.4 | 1.5 | 1.1 | 0.6 | 0.7 | 0.8 | 0.9 | 1.1 | 1.2 | 1.3 | 1.4 | 1.5 | 1.6 | 1.7 | 1.9 | 0.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 3.4 | 1.5 | 1.1 | 0.6 | 0.7 | 0.8 | 0.9 | 1.1 | 1.2 | 1.3 | 1.4 | 1.5 | 1.6 | 1.7 | 2.1 | 0.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 109.3 | 105.0 | 107.3 | 110.1 | 121.3 | 121.5 | 115.4 | 116.2 | 112.7 | 110.8 | 102.8 | 101.5 | 107.6 | 110.4 | 113.9 | 108.9 | ||||||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (142.8) | (140.5) | (138.8) | (137.5) | (135.5) | (125.1) | (115.6) | (112.2) | (110.7) | (110.0) | (107.7) | (105.7) | (104.8) | (102.8) | (99.4) | (97.7) | (98.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 38.7 | 40.5 | 42.0 | 42.9 | 44.4 | 54.2 | 62.8 | 65.6 | 66.3 | 66.3 | 67.7 | 69.1 | 69.5 | 71.1 | 72.4 | 73.3 | 71.7 | |||||||||||||||||||||||
| Total Equity | 38.7 | 40.5 | 42.0 | 42.9 | 44.4 | 54.2 | 62.8 | 65.6 | 66.3 | 66.3 | 67.7 | 69.1 | 69.5 | 71.1 | 72.4 | 73.3 | 71.7 | 73.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 64.0 | 65.0 | 66.8 | 71.2 | 75.7 | 77.9 | 73.1 | 71.9 | 69.6 | 65.8 | 57.9 | 60.0 | 69.5 | 71.7 | 71.5 | 67.6 | 67.4 | 63.7 | 16.5 | 15.4 | 14.9 | 15.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 62.8 | 64.0 | 65.7 | 70.8 | 74.2 | 77.5 | 71.9 | 70.9 | 69.0 | 65.5 | 57.1 | 57.0 | 59.7 | 62.2 | 64.4 | 63.3 | 59.4 | 55.3 | ||||||||||||||||||||||
| Working Capital | 11.9 | 11.7 | 13.2 | 16.9 | 21.6 | 30.7 | 22.0 | 21.6 | 19.8 | 15.7 | 9.0 | 10.5 | 18.1 | 19.7 | 20.7 | 15.9 | 12.9 | 12.6 | ||||||||||||||||||||||
| Book Value | 38.7 | 40.5 | 42.0 | 42.9 | 44.4 | 54.2 | 62.8 | 65.6 | 66.3 | 66.3 | 67.7 | 69.1 | 69.5 | 71.1 | 72.4 | 73.3 | 71.7 | 73.6 | ||||||||||||||||||||||
| Tangible Book Value | (49.4) | (48.2) | (47.5) | (47.4) | (47.0) | (39.9) | (43.1) | (42.3) | (43.6) | (45.6) | (44.3) | (44.8) | (46.3) | (46.7) | (45.7) | (46.6) | (49.2) | |||||||||||||||||||||||
| 0.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1.2 | 2.6 | 2.1 | 2.3 | 2.0 | 1.1 | 1.1 | 1.0 | 1.5 | 2.7 | 0.9 | 0.7 | 0.4 | 0.0 | 0.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 51.2 | 75.1 | 60.6 | 57.8 | 50.3 | 26.0 | 18.4 | 19.8 | 18.8 | 38.8 | 37.2 | 33.5 | 23.9 | 0.7 | 1.4 | - | - |
| 0.4 |
| - |
| - |
| Accumulated Depreciation | 3.4 | 3.5 | 2.9 | 2.5 | 1.8 | 2.2 | 2.0 | 2.5 | 2.2 | 2.4 | 2.0 | 1.7 | 1.4 | 0.2 | 0.1 | - | - |
| Property,Plant & Equipment Net | 2.9 | 4.5 | 2.1 | 2.6 | 2.5 | 2.0 | 0.5 | 0.6 | 1.0 | 1.3 | 1.3 | 0.5 | 0.6 | 0.2 | 0.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 81.1 | 81.1 | 85.8 | 84.3 | 80.6 | 66.3 | 58.2 | 58.2 | 58.3 | 58.3 | 58.3 | 58.3 | 58.3 | - | - | - | - |
| Intangible Assets | 7.7 | 12.9 | 26.1 | 33.6 | 39.1 | 6.5 | 1.6 | 2.6 | 5.0 | 8.5 | 11.8 | 15.1 | 17.6 | 0.1 | 0.1 | - | - |
| Operating Lease Right Of Use Assets | 2.1 | 1.3 | 1.9 | 2.4 | 1.9 | 1.1 | 1.6 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 145.6 | 175.6 | 177.1 | 181.5 | 175.7 | 102.2 | 80.7 | 81.6 | 83.5 | 108.1 | 109.0 | 107.7 | 100.6 | 5.3 | 5.6 | - | - |
| - |
| - |
| Short Term Debt | 1.0 | 1.7 | 1.2 | 1.2 | 1.3 | 0.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 0.1 | 1.0 | 1.5 | 2.7 | 3.7 | 0.1 | 0.0 | 0.1 | 0.3 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.6 | 0.4 | 0.5 | 0.5 | 0.9 | 0.7 | 0.6 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2.0 | 1.3 | 1.5 | 1.8 | 1.9 | 1.0 | 1.4 | 0.9 | 0.4 | 0.5 | 0.4 | - | 2.7 | 0.6 | 0.6 | - | - |
| Other Current Liabilities | 0.1 | 1.0 | 2.5 | 4.7 | 6.2 | 1.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 39.5 | 44.4 | 44.9 | 38.1 | 37.7 | 17.3 | 13.3 | 15.8 | 14.6 | 35.7 | 35.2 | 32.2 | 29.3 | 1.3 | 1.2 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 1.5 | 0.8 | 1.3 | 1.7 | 1.1 | 0.5 | 1.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.5 | 0.8 | 1.3 | 1.7 | 1.9 | 2.0 | 1.1 | 0.0 | 0.0 | 0.3 | 0.3 | 0.0 | 0.0 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 105.0 | 121.5 | 110.8 | 110.4 | 102.0 | 34.2 | 19.0 | 21.0 | 21.4 | 40.8 | 39.5 | 32.2 | 46.7 | 22.2 | 7.5 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 119.4 | 30.7 | 2.2 | - | - |
| Retained Earnings | (140.5) | (125.1) | (110.0) | (102.8) | (96.7) | (98.4) | (99.2) | (99.2) | (96.7) | (90.9) | (82.9) | (75.4) | (65.5) | (47.7) | (5.6) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 40.5 | 54.2 | 66.3 | 71.1 | 73.6 | 68.0 | 61.6 | 60.5 | 62.1 | 67.3 | 69.5 | 75.5 | 54.0 | (17.0) | (3.3) | (2.8) | (0.1) |
| Total Equity | 40.5 | 54.2 | 66.3 | 71.1 | 73.6 | 68.0 | 61.6 | 60.5 | 62.1 | 67.3 | 69.5 | 75.5 | 54.0 | (17.0) | (3.3) | (2.8) | (0.1) |
| - |
| Net debt | 64.0 | 77.5 | 65.5 | 62.2 | 55.3 | 8.1 | 1.1 | - | - | - | - | - | 14.7 | 0.2 | - | - | - |
| Working Capital | 11.7 | 30.7 | 15.7 | 19.7 | 12.6 | 8.7 | 5.1 | 4.0 | 4.2 | 3.1 | 2.1 | 1.3 | (5.4) | (0.6) | 0.2 | - | - |
| Book Value | 40.5 | 54.2 | 66.3 | 71.1 | 73.6 | 68.0 | 61.6 | 60.5 | 62.1 | 67.3 | 69.5 | 75.5 | 54.0 | (17.0) | (3.3) | (2.8) | (0.1) |
| Tangible Book Value | (48.2) | (39.9) | (45.6) | (46.7) | (46.1) | (4.8) | 1.8 | (0.3) | (1.2) | 0.4 | (0.7) | 2.0 | (22.0) | (17.1) | (3.5) | - | - |
| 1.5 |
| 1.5 |
| 1.2 |
| 1.1 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.1 |
| 1.2 |
| 1.4 |
| 1.1 |
| 1.0 |
| 1.4 |
| 1.8 |
| 1.5 |
| 1.5 |
| 1.5 |
| 2.0 |
| 2.2 |
| 2.7 |
| 3.1 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.5 |
| 50.3 |
| 36.5 |
| 35.4 |
| 32.7 |
| 26.0 |
| 22.9 |
| 19.3 |
| 19.9 |
| 18.4 |
| 17.5 |
| 19.4 |
| 20.9 |
| 19.8 |
| 19.6 |
| 20.7 |
| 19.8 |
| 18.8 |
| 22.6 |
| 33.5 |
| 37.1 |
| 38.8 |
| 37.2 |
| 39.4 |
| 1.8 |
| 2.5 |
| 2.4 |
| 2.3 |
| 2.2 |
| 2.1 |
| 2.1 |
| 2.0 |
| 2.0 |
| 2.3 |
| 2.6 |
| 2.6 |
| 2.5 |
| 2.4 |
| 2.4 |
| 2.3 |
| 2.2 |
| 2.1 |
| 2.6 |
| 2.5 |
| 2.4 |
| 2.3 |
| 2.2 |
| 2.5 |
| 2.1 |
| 1.9 |
| 2.0 |
| 2.0 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.8 |
| 66.8 |
| 66.3 |
| 66.3 |
| 58.2 |
| 58.2 |
| 58.2 |
| 58.2 |
| 58.2 |
| 58.2 |
| 58.2 |
| 58.2 |
| 58.2 |
| 58.2 |
| 58.2 |
| 58.3 |
| 58.3 |
| 58.3 |
| 58.3 |
| 58.3 |
| 58.3 |
| 58.3 |
| 39.1 |
| 7.3 |
| 7.7 |
| 6.2 |
| 6.5 |
| 0.9 |
| 1.0 |
| 1.3 |
| 1.6 |
| 1.9 |
| 2.1 |
| 2.4 |
| 2.6 |
| 2.9 |
| 3.2 |
| 4.0 |
| 5.0 |
| 5.9 |
| 6.8 |
| 7.7 |
| 8.5 |
| 9.3 |
| 10.2 |
| 1.7 |
| 1.9 |
| 0.7 |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.5 |
| 1.6 |
| 1.7 |
| 1.9 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 175.7 |
| 113.9 |
| 112.9 |
| 108.4 |
| 102.2 |
| 84.6 |
| 80.8 |
| 81.7 |
| 80.7 |
| 80.3 |
| 82.5 |
| 84.4 |
| 81.6 |
| 81.8 |
| 83.3 |
| 83.4 |
| 83.5 |
| 88.5 |
| 100.5 |
| 105.2 |
| 108.1 |
| 107.5 |
| 110.2 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.9 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.1 |
| 1.4 |
| 1.0 |
| 0.8 |
| 0.6 |
| 0.4 |
| 1.4 |
| 0.9 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.6 |
| 0.6 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.5 |
| 0.5 |
| - |
| - |
| 6.2 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.8 |
| 43.6 |
| 37.7 |
| 24.4 |
| 25.4 |
| 22.5 |
| 17.3 |
| 13.0 |
| 12.8 |
| 14.4 |
| 13.3 |
| 13.5 |
| 15.3 |
| 17.1 |
| 15.8 |
| 16.6 |
| 17.6 |
| 17.2 |
| 14.6 |
| 18.1 |
| 29.8 |
| 31.5 |
| 35.7 |
| 34.8 |
| 36.6 |
| 1.0 |
| 1.1 |
| 0.0 |
| 0.2 |
| 0.4 |
| 0.5 |
| 0.7 |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.3 |
| 1.5 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.9 |
| 1.6 |
| 1.7 |
| 1.9 |
| 2.0 |
| 0.7 |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.3 |
| 1.5 |
| 1.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.1 |
| 102.0 |
| 41.9 |
| 41.9 |
| 38.7 |
| 34.2 |
| 17.9 |
| 17.4 |
| 19.9 |
| 19.0 |
| 19.1 |
| 21.6 |
| 23.9 |
| 21.0 |
| 21.5 |
| 22.5 |
| 22.3 |
| 21.4 |
| 24.9 |
| 36.1 |
| 39.7 |
| 40.8 |
| 38.5 |
| 41.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (96.7) |
| (96.2) |
| (96.6) |
| (97.3) |
| (98.4) |
| (98.5) |
| (98.3) |
| (99.5) |
| (99.2) |
| (99.3) |
| (99.3) |
| (99.3) |
| (99.2) |
| (99.3) |
| (98.6) |
| (98.0) |
| (96.7) |
| (95.2) |
| (94.1) |
| (92.8) |
| (90.9) |
| (89.6) |
| (87.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.6 |
| 72.0 |
| 71.0 |
| 69.8 |
| 68.0 |
| 66.7 |
| 63.4 |
| 61.8 |
| 61.6 |
| 61.2 |
| 60.9 |
| 60.6 |
| 60.5 |
| 60.2 |
| 60.7 |
| 61.1 |
| 62.1 |
| 63.5 |
| 64.5 |
| 65.6 |
| 67.3 |
| 69.1 |
| 69.2 |
| 72.0 |
| 71.0 |
| 69.8 |
| 68.0 |
| 66.7 |
| 63.4 |
| 61.8 |
| 61.6 |
| 61.2 |
| 60.9 |
| 60.6 |
| 60.5 |
| 60.2 |
| 60.7 |
| 61.1 |
| 62.1 |
| 63.5 |
| 64.5 |
| 65.6 |
| 67.3 |
| 69.1 |
| 69.2 |
| 7.4 |
| 5.4 |
| 4.2 |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 10.0 |
| 10.1 |
| 8.7 |
| 9.9 |
| 6.5 |
| 5.6 |
| 5.1 |
| 4.0 |
| 4.1 |
| 3.9 |
| 4.0 |
| 3.0 |
| 3.1 |
| 2.6 |
| 4.2 |
| 4.5 |
| 3.7 |
| 5.6 |
| 3.1 |
| 2.4 |
| 2.8 |
| 72.0 |
| 71.0 |
| 69.8 |
| 68.0 |
| 66.7 |
| 63.4 |
| 61.8 |
| 61.6 |
| 61.2 |
| 60.9 |
| 60.6 |
| 60.5 |
| 60.2 |
| 60.7 |
| 61.1 |
| 62.1 |
| 63.5 |
| 64.5 |
| 65.6 |
| 67.3 |
| 69.1 |
| 69.2 |
| (46.1) |
| (2.1) |
| (3.5) |
| (2.8) |
| (4.8) |
| 7.6 |
| 4.2 |
| 2.3 |
| 1.8 |
| 1.2 |
| 0.6 |
| 0.0 |
| (0.3) |
| (0.8) |
| (0.7) |
| (1.2) |
| (1.2) |
| (0.7) |
| (0.7) |
| (0.4) |
| 0.4 |
| 1.4 |
| 0.7 |