| (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 | 82.8 | 89.8 | 77.5 | 86.1 | 72.5 | 78.2 | 89.6 | 108.9 | 113.8 | 95.8 | 112.6 | 116.8 | 103.9 | 89.4 | 72.6 | |||||||||||||||||||||||||
| (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 | 86.1 | 108.9 | 116.8 | 104.2 | 74.4 | 95.6 | 43.0 | 56.5 | 62.3 | 91.1 | 87.3 | 80.3 | 94.0 | 105.1 | 139.6 | 130.7 | 143.2 | 80.8 |
| Restricted Cash | - | 0.0 | 0.0 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 6.0 | 0.0 | 0.0 | 25.0 | 25.0 | 34.0 | 25.0 | 23.0 | 5.2 | 10.2 | - | |
| Cash And Short Term Investments | 86.1 | 108.9 | 116.8 | 104.2 | 74.4 | 95.6 | 49.0 | 56.5 | 62.3 | 116.0 | 112.2 | 114.3 | 119.0 | 128.1 | 144.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 99.2 | 108.5 | 137.4 | 153.2 | 116.5 | 125.0 | 133.3 | 130.5 | 98.2 | 97.8 | 96.6 | 90.3 | 84.2 | 84.2 | 87.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 21.5 | 23.4 | 50.2 | 51.4 | 55.6 | 62.5 | 67.6 | 63.4 | 61.1 | 62.2 | 60.8 | 62.9 | 62.3 | 61.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 0.0 | 0.0 | 0.0 | 54.0 | 43.0 | 88.0 | 43.0 | 63.0 | 48.0 | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.3 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 0.0 | 0.0 | 0.0 | 54.0 | 43.0 | 88.0 | 43.0 | 63.0 | 48.0 | - | - | - | - | - | - | - | ||
| 104.2 |
| 82.2 |
| 70.6 |
| 61.9 |
| 74.4 |
| 84.0 |
| 97.2 |
| 114.6 |
| 95.6 |
| 35.9 |
| 43.0 |
| 45.7 |
| 43.0 |
| 48.0 |
| 40.8 |
| 27.1 |
| 56.5 |
| 43.2 |
| 56.3 |
| 49.6 |
| 62.3 |
| 44.6 |
| 58.6 |
| 92.9 |
| 91.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.0 | - | - | - | - | - | - | - | - | - | 5.0 | 10.0 | 25.0 |
| Cash And Short Term Investments | 82.8 | 89.8 | 77.5 | 86.1 | 72.5 | 78.2 | 89.6 | 108.9 | 113.8 | 95.8 | 112.6 | 116.8 | 103.9 | 89.4 | 72.6 | 104.2 | 82.2 | 70.6 | 61.9 | 74.4 | 84.0 | 97.2 | 114.6 | 95.6 | 35.9 | 43.0 | 45.7 | 49.0 | 48.0 | 40.8 | 27.1 | 56.5 | 43.2 | 56.3 | 49.6 | 62.3 | 44.6 | 63.6 | 102.9 | 116.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 79.3 | 86.5 | 93.6 | 99.2 | 101.1 | 106.9 | 106.5 | 108.5 | 112.1 | 130.0 | 131.6 | 137.4 | 143.6 | 153.8 | 157.2 | 153.2 | 150.5 | 143.4 | 129.1 | 116.5 | 108.4 | 111.7 | 108.2 | 125.0 | 130.9 | 137.4 | 129.6 | 133.3 | 138.5 | 146.5 | 137.6 | 130.5 | 125.8 | 109.0 | 99.0 | 98.2 | 96.9 | 97.0 | 96.2 | 97.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 11.4 | 9.3 | 9.4 | 10.2 | 12.9 | 8.5 | 7.2 | 6.9 | 8.4 | 8.2 | 5.8 | 5.2 | 7.0 | 6.6 | 5.7 | 6.1 | 7.8 | 6.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | 8.9 | - | - | - | - | - | - | 9.9 | - | - | ||||||||||||||||||||||
| Total Current Assets | 181.1 | 193.2 | 188.2 | 203.7 | 195.2 | 201.7 | 211.5 | 240.8 | 251.3 | 242.2 | 253.5 | 264.1 | 262.6 | 278.7 | 262.2 | 308.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3.8 | 4.0 | 4.2 | 4.4 | 4.6 | 4.7 | 3.5 | 3.8 | 4.3 | 14.0 | 14.9 | 15.4 | 16.1 | 16.7 | 17.3 | 17.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 28.8 | 28.8 | 28.8 | 28.8 | 97.6 | 139.6 | 220.0 | 216.6 | 217.0 | 217.0 | 206.8 | 206.7 | 206.4 | 209.2 | 208.5 | 209.8 | 214.8 | 214.9 | ||||||||||||||||||||||
| Intangible Assets | 15.9 | 16.6 | 17.8 | 19.0 | 20.8 | 22.2 | 23.8 | 9.6 | 10.9 | 12.4 | 10.4 | 11.5 | 12.3 | 13.6 | 14.6 | 15.8 | 18.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 20.2 | 21.7 | 22.4 | 22.6 | 23.4 | 24.7 | 23.4 | 11.9 | 13.1 | 14.6 | 15.2 | 15.9 | 16.5 | 18.5 | 19.2 | 17.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 9.7 | 9.4 | 9.5 | 9.3 | 16.4 | 11.1 | 11.8 | 11.3 | 11.0 | 11.1 | 10.9 | 10.7 | 10.3 | 7.9 | 7.5 | 8.3 | 8.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 14.7 | 15.6 | 16.3 | 17.0 | 17.7 | 20.7 | 18.9 | 17.0 | 15.5 | 13.5 | 10.7 | 7.8 | 8.1 | 5.9 | 4.8 | 3.9 | 2.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 274.1 | 289.3 | 287.2 | 304.7 | 375.6 | 424.9 | 512.9 | 510.9 | 523.2 | 524.9 | 522.4 | 532.0 | 532.3 | 550.5 | 534.0 | 581.5 | 559.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.8 | 4.9 | 5.1 | 5.1 | 5.3 | 5.4 | 5.5 | 4.7 | 5.5 | 6.3 | 6.9 | 7.5 | 7.7 | 7.9 | 8.0 | 8.2 | ||||||||||||||||||||||||
| Accrued Expenses | 32.7 | 38.9 | 32.2 | 47.9 | 45.7 | 45.2 | 44.3 | 42.0 | 48.5 | 49.5 | 50.9 | 64.8 | 66.7 | 65.3 | 59.8 | 83.5 | 78.2 | 63.7 | ||||||||||||||||||||||
| Other Current Liabilities | 17.1 | 17.7 | 8.9 | 8.4 | 10.0 | 9.5 | 10.7 | 10.5 | 10.9 | 11.7 | 10.4 | 10.4 | 11.1 | 11.1 | 11.1 | 14.5 | 10.8 | |||||||||||||||||||||||
| Total Current Liabilities | 66.1 | 73.1 | 58.6 | 75.4 | 74.2 | 73.6 | 74.6 | 72.4 | 84.1 | 86.8 | 83.9 | 97.1 | 102.1 | 101.0 | 91.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | 20.0 | 20.0 | 54.0 | 54.0 | 44.0 | 33.0 | 43.0 | 53.0 | 68.0 | 88.0 | 88.0 | 49.0 | 54.0 | 73.0 | 43.0 | 58.0 | 58.0 | 58.0 | 63.0 | 63.0 | 48.0 | 48.0 | 48.0 | 48.0 | 58.0 | - | - |
| Operating Lease Liabilities Non-Current | 19.5 | 19.8 | 20.2 | 20.2 | 21.3 | 22.4 | 19.3 | 8.6 | 9.3 | 10.3 | 9.8 | 10.3 | 11.5 | 13.1 | 14.7 | 13.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.9 | 9.3 | 8.7 | 9.6 | 8.9 | 6.8 | 7.1 | 8.7 | 11.1 | 12.3 | 14.4 | 15.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.8 | 1.8 | 2.0 | 2.0 | 2.2 | 2.3 | 2.4 | 2.5 | 5.3 | 5.3 | 3.1 | 3.0 | 3.2 | 3.2 | 3.2 | 2.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 87.4 | 94.7 | 80.9 | 97.6 | 97.8 | 99.2 | 105.7 | 92.2 | 108.3 | 111.3 | 103.5 | 117.5 | 125.5 | 148.4 | 142.1 | 209.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (155.5) | (141.7) | (126.9) | (121.6) | (45.9) | 4.1 | 78.0 | 88.6 | 83.0 | 85.9 | 85.9 | 87.6 | 80.7 | 78.6 | 66.1 | 52.7 | 36.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (15.7) | (17.7) | (17.1) | (17.9) | (21.2) | (21.2) | (16.9) | (17.7) | (17.2) | (16.5) | (16.9) | (17.3) | (18.6) | (19.8) | (21.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | 39.2 | 39.8 | 34.8 | 34.9 | 30.2 | 25.0 | 19.7 | 19.7 | 19.7 | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 186.7 | 194.6 | 206.4 | 207.1 | 277.8 | 325.7 | 407.2 | 418.8 | 414.9 | 413.6 | 418.8 | 414.5 | 406.8 | 402.1 | 392.0 | 372.4 | 357.0 | |||||||||||||||||||||||
| Total Equity | 186.7 | 194.6 | 206.4 | 207.1 | 277.8 | 325.7 | 407.2 | 418.8 | 414.9 | 413.6 | 418.8 | 414.5 | 406.8 | 402.1 | 392.0 | 372.4 | 357.0 | 353.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | 20.0 | 20.0 | 54.0 | 54.0 | 44.0 | 33.0 | 43.0 | 53.0 | 68.0 | 88.0 | 88.0 | 49.0 | 54.0 | 73.0 | 43.0 | 58.0 | 58.0 | 58.0 | 63.0 | 63.0 | 48.0 | 48.0 | 48.0 | 48.0 | 58.0 | - | - |
| Net debt | - | - | - | - | (72.5) | (78.2) | (89.6) | (108.9) | - | - | - | - | - | (69.4) | (52.6) | (50.2) | (28.2) | (26.6) | (28.9) | |||||||||||||||||||||
| Working Capital | 115.0 | 120.1 | 129.6 | 128.3 | 121.0 | 128.1 | 136.9 | 168.3 | 167.2 | 155.4 | 169.7 | 167.0 | 160.5 | 177.8 | 170.3 | 184.2 | 162.1 | 160.9 | ||||||||||||||||||||||
| Book Value | 186.7 | 194.6 | 206.4 | 207.1 | 277.8 | 325.7 | 407.2 | 418.8 | 414.9 | 413.6 | 418.8 | 414.5 | 406.8 | 402.1 | 392.0 | 372.4 | 357.0 | 353.6 | ||||||||||||||||||||||
| Tangible Book Value | 142.0 | 149.2 | 159.8 | 159.3 | 159.4 | 163.8 | 163.4 | 192.6 | 187.0 | 184.2 | 201.6 | 196.3 | 188.1 | 179.4 | 168.9 | 146.9 | 124.2 | |||||||||||||||||||||||
| - |
| 140.9 |
| 143.2 |
| 80.8 |
| 73.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 10.2 | 6.9 | 5.2 | 6.1 | 7.2 | 6.2 | 7.1 | 7.2 | 4.4 | 4.7 | 4.1 | 4.9 | 4.6 | 6.3 | 5.8 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.8 | 4.7 | - | - |
| Assets Held For Sale | - | - | - | 9.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 203.7 | 240.8 | 264.1 | 308.5 | 235.3 | 231.0 | 191.7 | 194.9 | 166.8 | 218.6 | 221.7 | 217.5 | 217.2 | 228.2 | 249.9 | 231.2 | - | - |
| 65.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 17.0 | 19.7 | 34.9 | 33.7 | 35.0 | 38.9 | 41.0 | 41.0 | 37.7 | 40.9 | 38.8 | 39.7 | 41.2 | 39.0 | 39.3 | - | - | - |
| Property,Plant & Equipment Net | 4.4 | 3.8 | 15.4 | 17.7 | 20.5 | 23.6 | 26.6 | 22.4 | 23.4 | 21.3 | 22.0 | 23.2 | 21.1 | 22.7 | 26.4 | 29.4 | - | - |
| Long Term Investments | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 28.8 | 216.6 | 206.7 | 209.8 | 216.8 | 214.1 | 190.8 | 192.0 | 171.1 | 171.2 | 170.9 | 175.4 | 174.3 | 173.6 | 176.5 | 172.6 | - | - |
| Intangible Assets | 19.0 | 9.6 | 11.5 | 15.8 | 20.2 | 20.1 | 14.6 | 18.5 | - | - | 0.1 | 1.0 | 2.7 | 4.2 | 7.9 | 12.4 | - | - |
| Operating Lease Right Of Use Assets | 22.6 | 11.9 | 15.9 | 17.5 | 24.7 | 34.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 9.3 | 11.3 | 10.7 | 8.3 | 1.7 | 1.6 | 1.5 | 2.9 | 1.0 | 4.2 | 0.3 | 0.7 | - | 0.8 | 14.4 | 25.8 | - | - |
| Other Non-Current Assets | 17.0 | 17.0 | 7.8 | 3.9 | 1.5 | 4.5 | 3.2 | 2.0 | 1.9 | 2.0 | 2.0 | 2.3 | 2.4 | 1.2 | 1.3 | 1.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | 199.6 | 198.0 | 200.5 | 210.8 | - | - | - |
| Total Assets | 304.7 | 510.9 | 532.0 | 581.5 | 520.6 | 529.2 | 428.4 | 432.7 | 364.1 | 417.3 | 417.0 | 420.1 | 417.6 | 430.7 | 476.4 | 473.2 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.1 | 4.7 | 7.5 | 8.2 | 10.2 | 11.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 47.9 | 42.0 | 64.8 | 83.5 | 55.5 | 52.4 | 58.6 | 58.4 | 49.2 | 50.2 | 48.6 | 45.6 | 39.3 | 38.9 | 41.3 | 37.9 | - | - |
| Other Current Liabilities | 8.4 | 10.5 | 10.4 | 14.5 | 12.1 | 10.5 | 11.2 | 12.8 | 8.4 | 7.1 | 7.0 | 7.6 | 6.3 | 6.4 | 6.7 | 5.2 | - | - |
| Total Current Liabilities | 75.4 | 72.4 | 97.1 | 124.3 | 100.9 | 94.9 | 91.4 | 94.5 | 71.8 | 70.9 | 68.9 | 67.2 | 61.3 | 61.7 | 67.2 | 57.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 20.2 | 8.6 | 10.3 | 13.4 | 20.7 | 30.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.1 | 8.7 | 7.1 | 14.4 | 18.4 | 6.2 | 5.1 | - | 1.3 | 5.0 | 3.4 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.0 | 2.5 | 3.0 | 2.9 | 8.1 | 5.7 | 6.4 | 6.3 | 4.9 | 3.7 | 4.1 | 7.1 | 4.0 | 3.2 | 36.5 | 62.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 97.6 | 92.2 | 117.5 | 209.0 | 191.1 | 225.5 | 146.0 | 163.8 | 126.0 | 74.6 | 76.5 | 74.3 | 65.3 | 64.9 | 103.7 | 120.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (121.6) | 88.6 | 87.6 | 52.7 | 367.2 | 360.5 | 350.2 | 335.7 | 332.0 | 328.0 | 313.3 | 298.8 | 290.5 | 280.7 | 249.0 | 232.0 | - | - |
| Accumulated Other Comprehensive Income | (17.9) | (17.7) | (17.3) | (16.5) | (7.4) | (13.9) | (12.6) | (10.4) | (11.4) | (10.8) | (10.9) | (2.6) | (4.0) | (1.9) | 3.4 | (4.6) | - | - |
| Treasury Stock | - | - | 34.9 | 19.7 | 520.8 | 521.1 | 516.1 | 486.7 | 481.9 | 363.9 | 336.8 | 311.5 | 282.6 | 249.2 | 204.7 | 181.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 207.1 | 418.8 | 414.5 | 372.4 | 329.5 | 303.7 | 282.4 | 268.8 | 238.1 | 342.6 | 340.5 | 345.8 | 352.3 | 365.9 | 372.7 | 353.2 | 337.9 | 305.9 |
| Total Equity | 207.1 | 418.8 | 414.5 | 372.4 | 329.5 | 303.7 | 282.4 | 268.8 | 238.1 | 342.6 | 340.5 | 345.8 | 352.3 | 365.9 | 372.7 | 353.2 | 337.9 | 305.9 |
| - |
| - |
| Net debt | (86.1) | (108.9) | (116.8) | (50.2) | (31.4) | (7.6) | (6.0) | 6.5 | (14.3) | - | - | - | - | - | - | - | - | - |
| Working Capital | 128.3 | 168.3 | 167.0 | 184.2 | 134.4 | 136.1 | 100.2 | 100.4 | 95.1 | 147.7 | 152.8 | 150.3 | 155.8 | 166.6 | 182.7 | 173.5 | - | - |
| Book Value | 207.1 | 418.8 | 414.5 | 372.4 | 329.5 | 303.7 | 282.4 | 268.8 | 238.1 | 342.6 | 340.5 | 345.8 | 352.3 | 365.9 | 372.7 | 353.2 | 337.9 | 305.9 |
| Tangible Book Value | 159.3 | 192.6 | 196.3 | 146.9 | 92.5 | 69.5 | 77.0 | 58.3 | 67.1 | 171.5 | 169.5 | 169.3 | 175.4 | 188.1 | 188.3 | 168.2 | - | - |
| 6.7 |
| 7.2 |
| 8.1 |
| 7.1 |
| 6.0 |
| 6.2 |
| 8.0 |
| 7.7 |
| 7.4 |
| 7.1 |
| 8.1 |
| 7.0 |
| 6.8 |
| 7.2 |
| 6.9 |
| 5.1 |
| 5.5 |
| 4.4 |
| 4.9 |
| 4.8 |
| 4.7 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 277.8 |
| 260.0 |
| 233.3 |
| 235.3 |
| 212.0 |
| 218.6 |
| 231.5 |
| 231.0 |
| 182.0 |
| 189.4 |
| 183.4 |
| 191.7 |
| 198.0 |
| 195.4 |
| 172.5 |
| 194.9 |
| 180.2 |
| 170.5 |
| 154.1 |
| 166.8 |
| 149.0 |
| 168.1 |
| 203.9 |
| 218.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.5 |
| 19.2 |
| 20.0 |
| 20.5 |
| 21.3 |
| 22.3 |
| 23.1 |
| 23.6 |
| 24.9 |
| 25.2 |
| 25.9 |
| 26.6 |
| 25.7 |
| 23.7 |
| 22.6 |
| 22.4 |
| 23.1 |
| 22.3 |
| 22.9 |
| 23.4 |
| 23.5 |
| 22.1 |
| 21.5 |
| 21.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 215.9 |
| 216.8 |
| 216.5 |
| 216.2 |
| 216.1 |
| 214.1 |
| 213.5 |
| 213.3 |
| 216.4 |
| 190.8 |
| 191.1 |
| 191.2 |
| 191.8 |
| 192.0 |
| 193.6 |
| 181.2 |
| 172.3 |
| 171.1 |
| 170.1 |
| 170.0 |
| 171.3 |
| 171.2 |
| 19.3 |
| 19.7 |
| 20.2 |
| 20.6 |
| 21.1 |
| 18.7 |
| 20.1 |
| 21.6 |
| 23.0 |
| 25.8 |
| 14.6 |
| 15.6 |
| 16.5 |
| 17.6 |
| 18.5 |
| 19.8 |
| 5.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 19.6 |
| 21.3 |
| 22.7 |
| 24.7 |
| 27.7 |
| 30.0 |
| 33.1 |
| 34.3 |
| 38.2 |
| 40.0 |
| 40.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.6 |
| 1.7 |
| 1.7 |
| 1.9 |
| 1.6 |
| 1.6 |
| 1.7 |
| 1.6 |
| 1.5 |
| 1.5 |
| 1.4 |
| 1.4 |
| 1.5 |
| 2.9 |
| 1.6 |
| 1.6 |
| 0.9 |
| 1.0 |
| 0.9 |
| 4.6 |
| 4.3 |
| 4.2 |
| 2.1 |
| 1.5 |
| 1.5 |
| 1.8 |
| 1.9 |
| 5.1 |
| 4.5 |
| 4.2 |
| 3.8 |
| 3.5 |
| 3.2 |
| 3.2 |
| 3.1 |
| 2.5 |
| 2.0 |
| 1.9 |
| 1.8 |
| 1.8 |
| 1.9 |
| 1.9 |
| 2.0 |
| 1.9 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 538.2 |
| 514.6 |
| 520.6 |
| 501.6 |
| 512.0 |
| 529.2 |
| 529.2 |
| 486.0 |
| 496.4 |
| 496.6 |
| 428.4 |
| 435.1 |
| 431.3 |
| 408.4 |
| 432.7 |
| 420.1 |
| 382.3 |
| 352.1 |
| 364.1 |
| 345.4 |
| 366.8 |
| 402.8 |
| 417.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| 9.2 |
| 9.8 |
| 10.2 |
| 10.6 |
| 11.0 |
| 11.5 |
| 11.2 |
| 11.5 |
| 11.2 |
| 11.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.3 |
| 55.5 |
| 57.9 |
| 46.7 |
| 46.3 |
| 52.4 |
| 47.0 |
| 51.8 |
| 38.8 |
| 58.6 |
| 46.6 |
| 52.0 |
| 38.1 |
| 58.4 |
| 43.1 |
| 43.8 |
| 31.0 |
| 49.2 |
| 36.8 |
| 44.6 |
| 31.9 |
| 50.2 |
| 10.3 |
| 11.0 |
| 12.1 |
| 17.4 |
| 13.6 |
| 15.0 |
| 15.5 |
| 13.7 |
| 14.8 |
| 16.1 |
| 11.2 |
| 12.3 |
| 11.4 |
| 12.5 |
| 12.8 |
| 10.6 |
| 8.2 |
| 9.0 |
| 8.4 |
| 7.5 |
| 6.3 |
| 9.4 |
| 7.1 |
| 124.3 |
| 115.6 |
| 99.1 |
| 95.4 |
| 100.9 |
| 103.4 |
| 91.6 |
| 88.1 |
| 94.9 |
| 90.8 |
| 97.9 |
| 89.0 |
| 91.4 |
| 81.3 |
| 85.6 |
| 72.6 |
| 94.5 |
| 78.3 |
| 72.3 |
| 54.6 |
| 71.8 |
| 58.5 |
| 65.8 |
| 54.9 |
| 70.9 |
| 15.4 |
| 17.4 |
| 18.9 |
| 20.7 |
| 24.0 |
| 26.4 |
| 29.0 |
| 30.7 |
| 33.3 |
| 35.4 |
| 35.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.0 |
| 18.2 |
| 18.4 |
| 5.9 |
| 6.1 |
| 6.1 |
| 6.2 |
| 6.0 |
| 4.9 |
| 5.1 |
| 5.1 |
| 4.3 |
| 3.2 |
| 2.6 |
| - |
| 1.8 |
| 1.0 |
| 1.0 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 6.1 |
| 8.3 |
| 8.1 |
| 7.7 |
| 12.8 |
| 8.0 |
| 5.7 |
| 4.1 |
| 3.8 |
| 5.5 |
| 6.4 |
| 8.2 |
| 7.1 |
| 6.8 |
| 6.3 |
| 8.1 |
| 8.1 |
| 4.7 |
| 4.9 |
| 5.3 |
| 4.3 |
| 3.9 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 202.7 |
| 184.6 |
| 173.8 |
| 191.1 |
| 194.0 |
| 205.0 |
| 219.2 |
| 225.5 |
| 183.2 |
| 196.1 |
| 208.2 |
| 146.0 |
| 151.8 |
| 153.9 |
| 140.1 |
| 163.8 |
| 151.2 |
| 129.5 |
| 108.3 |
| 126.0 |
| 111.9 |
| 128.1 |
| 58.8 |
| 74.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.2 |
| 375.4 |
| 367.2 |
| 348.7 |
| 352.7 |
| 358.3 |
| 360.5 |
| 361.0 |
| 358.5 |
| 350.7 |
| 350.2 |
| 345.0 |
| 343.8 |
| 337.4 |
| 335.7 |
| 335.6 |
| 335.0 |
| 330.6 |
| 332.0 |
| 330.8 |
| 332.0 |
| 329.6 |
| 328.0 |
| (16.5) |
| (12.7) |
| (11.7) |
| (9.2) |
| (7.4) |
| (8.2) |
| (8.6) |
| (9.5) |
| (13.9) |
| (13.7) |
| (13.2) |
| (13.3) |
| (12.6) |
| (11.8) |
| (12.4) |
| (11.0) |
| (10.4) |
| (7.0) |
| (9.3) |
| (8.7) |
| (11.4) |
| (13.3) |
| (13.8) |
| (10.2) |
| (10.8) |
| 520.7 |
| 520.8 |
| 520.9 |
| 520.9 |
| 521.0 |
| 521.1 |
| 521.1 |
| 516.1 |
| 516.1 |
| 516.1 |
| 508.5 |
| 499.7 |
| 494.2 |
| 486.7 |
| 486.7 |
| 481.9 |
| 481.9 |
| 481.9 |
| 481.9 |
| 475.8 |
| 369.5 |
| 363.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 353.6 |
| 340.8 |
| 329.5 |
| 307.6 |
| 306.9 |
| 309.9 |
| 303.7 |
| 302.8 |
| 300.3 |
| 288.4 |
| 282.4 |
| 283.3 |
| 277.4 |
| 268.3 |
| 268.8 |
| 268.9 |
| 252.8 |
| 243.8 |
| 238.1 |
| 233.5 |
| 238.7 |
| 344.0 |
| 342.6 |
| 340.8 |
| 329.5 |
| 307.6 |
| 306.9 |
| 309.9 |
| 303.7 |
| 302.8 |
| 300.3 |
| 288.4 |
| 282.4 |
| 283.3 |
| 277.4 |
| 268.3 |
| 268.8 |
| 268.9 |
| 252.8 |
| 243.8 |
| 238.1 |
| 233.5 |
| 238.7 |
| 344.0 |
| 342.6 |
| (31.4) |
| (31.0) |
| (29.2) |
| (26.6) |
| (7.6) |
| 13.1 |
| 11.0 |
| 27.3 |
| (6.0) |
| 10.0 |
| 17.2 |
| 30.9 |
| 6.5 |
| 19.8 |
| (8.3) |
| (1.6) |
| (14.3) |
| 3.4 |
| (5.6) |
| - |
| - |
| 137.9 |
| 134.4 |
| 108.7 |
| 126.9 |
| 143.5 |
| 136.1 |
| 91.2 |
| 91.5 |
| 94.4 |
| 100.2 |
| 116.7 |
| 109.9 |
| 99.8 |
| 100.4 |
| 101.9 |
| 98.1 |
| 99.5 |
| 95.1 |
| 90.5 |
| 102.3 |
| 149.0 |
| 147.7 |
| 340.8 |
| 329.5 |
| 307.6 |
| 306.9 |
| 309.9 |
| 303.7 |
| 302.8 |
| 300.3 |
| 288.4 |
| 282.4 |
| 283.3 |
| 277.4 |
| 268.3 |
| 268.8 |
| 268.9 |
| 252.8 |
| 243.8 |
| 238.1 |
| 233.5 |
| 238.7 |
| 344.0 |
| 342.6 |
| 119.4 |
| 105.2 |
| 92.5 |
| 70.5 |
| 69.6 |
| 75.2 |
| 69.5 |
| 67.7 |
| 63.9 |
| 46.2 |
| 77.0 |
| 76.6 |
| 69.7 |
| 58.9 |
| 58.3 |
| 55.6 |
| 66.7 |
| 71.5 |
| 67.1 |
| 63.4 |
| 68.7 |
| 172.8 |
| 171.5 |