| (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 | 40.6 | 56.7 | 32.8 | 24.5 | 18.9 | 30.4 | 22.5 | 76.3 | 38.3 | 17.6 | 43.5 | 15.2 | 20.9 | 33.5 | 18.6 | 8.9 | 14.7 | 46.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 114.4 | 20.6 | 24.1 | 33.7 | 106.1 | 27.0 | 75.6 | 52.2 | 77.5 | 57.1 | 82.8 | 128.0 | 191.1 | - | 229.0 | 168.4 | - | |
| Cash And Short Term Investments | 155.0 | 77.3 | 56.9 | 58.2 | 125.0 | 57.3 | 98.1 | 128.5 | 115.8 | 74.8 | 126.3 | 143.2 | 212.0 | 33.5 | 247.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 51.8 | 41.6 | 30.6 | 40.3 | 15.5 | 16.0 | 10.1 | 4.1 | 0.0 | 0.0 | 0.2 | 5.8 | 5.8 | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 11.5 | 6.0 | 5.5 | 9.1 | 6.6 | 1.6 | 1.4 | 0.9 | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 0.3 | 0.4 | 1.9 | 11.7 | 16.7 | 16.4 | 15.2 | 14.2 | 13.2 | 19.9 | 19.8 | 25.6 | 26.8 | 26.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 7.2 | 3.3 | 7.1 | 22.5 | 3.8 | 3.7 | 4.2 | 6.4 | 2.6 | 5.6 | 2.8 | 1.6 | 3.9 | 1.7 | 1.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 52.5 | 60.0 | 60.0 | 40.0 | 20.0 | 20.0 | 10.0 | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 52.5 | 60.0 | 60.0 | 40.0 | 20.0 | 20.0 | 10.0 | - | - | - | - | - | - | - | - | - | ||
| (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 | 24.4 | 40.6 | 48.5 | 53.4 | 45.7 | 56.7 | 51.7 | 36.1 | 25.6 | 32.8 | 45.4 | 48.8 | 40.3 | 24.5 | 29.9 | |||||||||||||||||||||||||
| - |
| 177.3 |
| 14.7 |
| 46.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 21.9 | 10.2 | 6.3 | 8.3 | 7.4 | 14.0 | 9.5 | 3.5 | 1.7 | 1.4 | 2.5 | 1.6 | 2.4 | 4.2 | 2.6 | 2.6 | - | - |
| Other Current Assets | 5.2 | 4.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 240.2 | 135.1 | 99.3 | 115.9 | 154.5 | 89.0 | 119.0 | 137.0 | 117.4 | 76.2 | 129.0 | 150.5 | 220.1 | 302.5 | 250.2 | 179.9 | - | - |
| 23.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 0.3 | 0.3 | 1.7 | 10.8 | 14.6 | 13.7 | 13.0 | 12.9 | 12.3 | 18.8 | 18.2 | 23.1 | 22.4 | 20.2 | 18.2 | - | - | - |
| Property,Plant & Equipment Net | 0.0 | 0.1 | 0.2 | 0.9 | 2.2 | 2.7 | 2.2 | 1.4 | 0.9 | 1.2 | 1.6 | 2.5 | 4.5 | 5.8 | 4.9 | 4.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 24.7 | 27.1 | 13.9 | 14.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.9 | 0.2 | 0.9 | 1.9 | 9.7 | 17.9 | 25.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 245.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.9 | 1.5 | 3.1 | 0.6 | 1.0 | 0.8 | 0.7 | 0.7 | 0.8 | 0.8 | 1.1 | 1.1 | 1.5 | 1.8 | 2.0 | 2.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 513.6 | 164.0 | 117.2 | 134.3 | 167.3 | 110.4 | 147.6 | 139.1 | 119.1 | 78.1 | 131.7 | 154.1 | 226.1 | 310.0 | 257.1 | 186.7 | - | - |
| 1.4 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1.4 | 1.4 | 1.4 | 1.4 | 2.6 | 3.0 | 25.3 | 1.0 | - | - | 13.4 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.6 | 0.3 | 0.7 | 1.1 | 9.9 | 8.6 | 7.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 11.9 | 10.1 | 8.7 | 8.9 | 3.6 | 3.7 | 2.8 | 10.0 | 7.1 | 4.1 | 6.3 | 2.8 | 2.8 | 6.8 | 7.3 | 4.8 | - | - |
| Other Current Liabilities | 11.5 | 11.8 | 3.6 | 5.0 | 13.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 99.2 | 63.3 | 53.3 | 65.2 | 63.6 | 40.8 | 58.2 | 27.7 | 18.3 | 22.6 | 33.8 | 14.0 | 10.3 | 12.2 | 11.5 | 11.3 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.4 | 0.0 | 0.3 | 1.0 | 0.8 | 10.7 | 19.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | 1.4 | 1.4 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.0 | 40.0 | 39.9 | 42.3 | 52.7 | 5.0 | 5.1 | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 122.1 | 160.7 | 145.9 | 147.9 | 137.0 | 76.4 | 93.8 | 29.2 | 18.5 | 23.1 | 40.4 | 25.9 | 17.8 | 20.9 | 21.0 | 20.6 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,023.0) | (1,390.1) | (1,407.6) | (1,382.5) | (1,323.9) | (1,306.0) | (1,276.2) | (1,209.3) | (1,138.9) | (1,060.9) | (991.6) | (940.2) | (849.3) | (760.2) | (661.4) | (575.4) | - | - |
| Accumulated Other Comprehensive Income | 0.2 | 0.0 | 0.0 | (0.2) | (0.1) | (0.0) | 0.0 | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | 0.0 | 0.1 | 0.0 | (0.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 391.5 | 3.3 | (28.6) | (13.6) | 30.4 | 34.0 | 53.8 | 109.9 | 100.6 | 55.0 | 91.4 | 128.2 | 208.3 | 289.1 | 236.1 | 166.1 | 109.9 | 104.2 |
| Total Equity | 391.5 | 3.3 | (28.6) | (13.6) | 30.4 | 34.0 | 53.8 | 109.9 | 100.6 | 55.0 | 91.4 | 128.2 | 208.3 | 289.1 | 236.1 | 166.1 | 109.9 | 104.2 |
| - |
| - |
| Net debt | (102.5) | (17.3) | 3.1 | (18.2) | (105.0) | (37.3) | (88.1) | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 140.9 | 71.8 | 46.0 | 50.7 | 90.9 | 48.1 | 60.8 | 109.3 | 99.1 | 53.6 | 95.2 | 136.5 | 209.8 | 290.3 | 238.7 | 168.6 | - | - |
| Book Value | 391.5 | 3.3 | (28.6) | (13.6) | 30.4 | 34.0 | 53.8 | 109.9 | 100.6 | 55.0 | 91.4 | 128.2 | 208.3 | 289.1 | 236.1 | 166.1 | 109.9 | 104.2 |
| Tangible Book Value | 366.7 | (23.8) | (42.5) | (28.6) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 27.2 |
| 24.7 |
| 18.9 |
| 30.4 |
| 84.8 |
| 20.0 |
| 30.4 |
| 36.6 |
| 36.5 |
| 45.2 |
| 22.5 |
| 39.1 |
| 44.2 |
| 74.7 |
| 76.3 |
| 61.5 |
| 65.1 |
| 40.1 |
| 38.3 |
| 25.9 |
| 32.6 |
| 40.1 |
| 17.6 |
| 26.0 |
| 24.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 122.3 | 114.4 | 88.6 | 55.0 | 31.4 | 20.6 | 9.4 | 13.0 | 24.0 | 24.1 | 16.9 | 15.5 | 18.4 | 33.7 | 51.8 | 62.0 | 82.8 | 106.1 | 112.7 | 68.6 | 19.3 | 27.0 | 36.2 | 56.0 | 50.7 | 75.6 | 68.4 | 68.1 | 53.2 | 52.2 | 54.2 | 69.9 | 54.2 | 77.5 | 42.2 | 49.7 | 58.0 | 57.1 | 59.3 | 70.0 |
| Cash And Short Term Investments | 146.7 | 155.0 | 137.1 | 108.4 | 77.1 | 77.3 | 61.1 | 49.1 | 49.6 | 56.9 | 62.4 | 64.4 | 58.7 | 58.2 | 81.6 | 89.2 | 107.5 | 125.0 | 143.1 | 153.4 | 39.3 | 57.3 | 72.8 | 92.5 | 95.9 | 98.1 | 107.5 | 112.4 | 127.9 | 128.5 | 115.6 | 135.0 | 94.3 | 115.8 | 68.1 | 82.3 | 98.1 | 74.8 | 85.3 | 94.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 49.9 | 51.8 | 45.9 | 39.9 | 41.5 | 41.6 | 30.6 | 28.9 | 27.5 | 30.6 | 23.5 | 20.8 | 29.4 | 40.3 | 15.5 | 17.2 | 15.2 | 15.5 | 15.0 | 17.4 | 142.2 | 16.0 | 14.6 | 11.7 | 9.7 | 10.1 | 11.6 | 6.9 | 5.6 | 4.1 | 3.3 | 1.6 | - | - | - | - | - | - | - | 0.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 11.7 | 11.5 | 13.3 | 10.4 | 4.7 | 6.0 | 4.8 | 8.1 | 6.6 | 5.5 | 6.1 | 10.8 | 11.1 | 9.1 | 7.1 | 6.2 | 6.8 | 6.6 | 7.0 | 6.8 | 6.9 | 1.6 | 2.1 | 1.7 | 1.6 | 1.4 | 1.2 | 1.2 | 1.1 | 0.9 | 0.5 | 0.5 | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 25.7 | 21.9 | 18.6 | 16.7 | 23.3 | 10.2 | 10.0 | 8.7 | 8.8 | 6.3 | 3.0 | 5.0 | 7.9 | 8.3 | 6.2 | 7.9 | 9.4 | 7.4 | ||||||||||||||||||||||
| Other Current Assets | 7.1 | 5.2 | 5.9 | 5.4 | 6.4 | 4.5 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 234.0 | 240.2 | 214.9 | 175.4 | 146.6 | 135.1 | 106.5 | 94.7 | 92.5 | 99.3 | 95.0 | 100.9 | 107.0 | 115.9 | 110.4 | 120.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.9 | 1.7 | 1.8 | 2.1 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 24.2 | 24.7 | 25.3 | 25.9 | 26.5 | 27.1 | 27.7 | 28.3 | 28.9 | 13.9 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.8 | 0.9 | 1.1 | 1.2 | 1.3 | 0.2 | 0.4 | 0.6 | 0.7 | 0.9 | 1.0 | 1.0 | 1.1 | 1.9 | 3.0 | 5.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 243.3 | 245.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2.4 | 1.9 | 1.2 | 4.2 | 1.5 | 1.4 | 4.8 | 4.7 | 4.3 | 3.1 | 5.0 | 0.5 | 0.5 | 0.6 | 0.5 | 0.4 | 0.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 504.6 | 513.6 | 242.5 | 206.7 | 176.0 | 164.0 | 139.4 | 128.4 | 126.5 | 117.2 | 115.3 | 117.1 | 123.6 | 134.3 | 115.6 | 128.0 | 149.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4.5 | 7.2 | 3.8 | 7.3 | 4.0 | 3.3 | 3.8 | 6.1 | 9.3 | 7.1 | 8.0 | 5.2 | 6.3 | 22.5 | 2.7 | 2.2 | 4.6 | 3.8 | 3.1 | 1.7 | 5.1 | 3.7 | 2.3 | 3.4 | 2.2 | 4.2 | 2.7 | 3.8 | 1.2 | 6.4 | 2.6 | 3.3 | 2.6 | 2.6 | 2.2 | 2.1 | 1.2 | 5.6 | 1.5 | 1.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 2.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.3 | 0.5 | 0.6 | 0.7 | 0.7 | 0.7 | 0.5 | 0.4 | 1.1 | 3.3 | 5.8 | ||||||||||||||||||||||||
| Accrued Expenses | 6.0 | 11.9 | 10.1 | 7.9 | 6.0 | 10.1 | 7.9 | 6.4 | 5.2 | 8.7 | 8.1 | 6.7 | 5.7 | 8.9 | 8.8 | 7.5 | 6.6 | 10.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | 1.0 | 3.6 | 4.8 | 5.7 | 5.6 | 5.0 | 5.9 | 11.8 | 11.6 | |||||||||||||||||||||||
| Total Current Liabilities | 89.5 | 99.2 | 94.4 | 86.6 | 66.6 | 63.3 | 54.3 | 58.6 | 73.2 | 53.3 | 48.3 | 44.0 | 45.5 | 65.2 | 47.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 45.0 | - | 60.0 | 60.0 | 60.0 | - | 60.0 | 60.0 | 60.0 | - | 60.0 | 60.0 | 60.0 | - | 40.0 | 30.0 | 30.0 | - | 20.0 | 20.0 | 20.0 | - | 20.0 | 20.0 | 10.0 | - | 10.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.2 | 0.4 | 0.6 | 0.7 | 0.9 | - | - | - | 0.1 | 0.3 | 0.5 | 0.6 | 0.8 | 1.0 | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 39.9 | 38.8 | 41.0 | 42.1 | 42.3 | 48.7 | 46.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 104.7 | 122.1 | 124.9 | 124.8 | 157.4 | 160.7 | 154.1 | 158.3 | 158.2 | 145.9 | 147.2 | 145.2 | 147.9 | 147.9 | 135.4 | 131.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,014.4) | (1,023.0) | (1,291.1) | (1,319.0) | (1,378.6) | (1,390.1) | (1,404.4) | (1,416.8) | (1,415.8) | (1,407.6) | (1,408.3) | (1,402.6) | (1,396.0) | (1,382.5) | (1,383.9) | (1,364.8) | (1,351.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.1) | 0.2 | 0.1 | 0.0 | (0.0) | 0.0 | 0.0 | (0.0) | (0.0) | 0.0 | (0.0) | (0.0) | (0.0) | (0.2) | (0.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 399.9 | 391.5 | 117.6 | 81.9 | 18.6 | 3.3 | (14.6) | (29.9) | (31.7) | (28.6) | (31.8) | (28.1) | (24.3) | (13.6) | (19.8) | (3.7) | 6.8 | |||||||||||||||||||||||
| Total Equity | 399.9 | 391.5 | 117.6 | 81.9 | 18.6 | 3.3 | (14.6) | (29.9) | (31.7) | (28.6) | (31.8) | (28.1) | (24.3) | (13.6) | (19.8) | (3.7) | 6.8 | 30.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 45.0 | - | 60.0 | 60.0 | 60.0 | - | 60.0 | 60.0 | 60.0 | - | 60.0 | 60.0 | 60.0 | - | 40.0 | 30.0 | 30.0 | - | 20.0 | 20.0 | 20.0 | - | 20.0 | 20.0 | 10.0 | - | 10.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (101.7) | - | (77.1) | (48.4) | (17.1) | - | (1.1) | 10.9 | 10.5 | - | (2.4) | (4.4) | 1.3 | - | (41.6) | (59.2) | (77.5) | - | ||||||||||||||||||||||
| Working Capital | 144.5 | 140.9 | 120.5 | 88.8 | 79.9 | 71.8 | 52.2 | 36.1 | 19.3 | 46.0 | 46.8 | 56.9 | 61.5 | 50.7 | 63.2 | 65.6 | 79.7 | 90.9 | ||||||||||||||||||||||
| Book Value | 399.9 | 391.5 | 117.6 | 81.9 | 18.6 | 3.3 | (14.6) | (29.9) | (31.7) | (28.6) | (31.8) | (28.1) | (24.3) | (13.6) | (19.8) | (3.7) | 6.8 | 30.4 | ||||||||||||||||||||||
| Tangible Book Value | 375.7 | 366.7 | 92.3 | 56.0 | (7.9) | (23.8) | (42.3) | (58.2) | (60.5) | (42.5) | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 5.9 |
| 6.6 |
| 8.3 |
| 14.0 |
| 10.4 |
| 7.2 |
| 9.1 |
| 9.5 |
| 5.8 |
| 4.0 |
| 4.7 |
| 3.5 |
| 1.6 |
| 1.6 |
| 2.3 |
| 1.7 |
| 1.5 |
| 1.5 |
| 1.4 |
| 1.4 |
| 1.3 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 138.9 |
| 154.5 |
| 171.1 |
| 184.2 |
| 196.8 |
| 89.0 |
| 99.8 |
| 113.1 |
| 116.3 |
| 119.0 |
| 126.0 |
| 124.5 |
| 139.3 |
| 137.0 |
| 121.0 |
| 139.1 |
| 96.6 |
| 117.4 |
| 69.6 |
| 83.8 |
| 99.5 |
| 76.2 |
| 86.5 |
| 96.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.7 |
| 2.7 |
| 2.5 |
| 2.7 |
| 2.5 |
| 2.4 |
| 2.6 |
| 2.2 |
| 1.7 |
| 1.5 |
| 1.6 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.4 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 9.7 |
| 11.8 |
| 13.9 |
| 15.9 |
| 17.9 |
| 19.9 |
| 21.9 |
| 23.8 |
| 25.7 |
| 27.6 |
| 29.4 |
| 31.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 167.3 |
| 186.5 |
| 201.6 |
| 216.0 |
| 110.4 |
| 123.1 |
| 138.0 |
| 143.4 |
| 147.6 |
| 156.1 |
| 156.2 |
| 172.8 |
| 139.1 |
| 123.2 |
| 141.2 |
| 98.8 |
| 119.1 |
| 71.3 |
| 85.5 |
| 101.3 |
| 78.1 |
| 88.6 |
| 99.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 3.2 |
| 5.8 |
| 9.5 |
| 3.0 |
| 3.1 |
| 3.2 |
| 2.1 |
| 25.3 |
| 1.6 |
| 1.4 |
| 1.5 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 8.3 |
| 9.9 |
| 9.6 |
| 9.2 |
| 8.9 |
| 8.6 |
| 8.3 |
| 8.1 |
| 7.8 |
| 7.3 |
| 7.3 |
| 7.0 |
| 5.2 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.5 |
| 7.8 |
| 6.6 |
| 9.6 |
| 8.2 |
| 7.3 |
| 5.5 |
| 8.8 |
| 7.1 |
| 5.9 |
| 4.4 |
| 10.0 |
| 7.5 |
| 5.4 |
| 4.7 |
| 7.1 |
| 4.7 |
| 3.7 |
| 2.6 |
| 4.1 |
| 4.6 |
| 3.1 |
| 13.5 |
| 11.0 |
| 16.2 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.0 |
| 59.2 |
| 63.6 |
| 59.3 |
| 59.5 |
| 52.0 |
| 40.8 |
| 34.2 |
| 34.8 |
| 31.2 |
| 58.2 |
| 31.0 |
| 28.4 |
| 26.1 |
| 27.7 |
| 19.7 |
| 17.4 |
| 18.8 |
| 18.3 |
| 15.0 |
| 15.9 |
| 17.2 |
| 22.6 |
| 20.6 |
| 22.0 |
| - |
| 0.8 |
| 3.3 |
| 5.9 |
| 8.3 |
| 10.7 |
| 12.9 |
| 15.2 |
| 17.3 |
| 19.2 |
| 21.2 |
| 23.1 |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| 1.6 |
| 1.4 |
| 25.2 |
| 26.4 |
| 26.4 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.2 |
| 52.7 |
| 54.4 |
| 48.2 |
| 57.5 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.3 |
| 137.0 |
| 136.8 |
| 133.5 |
| 137.7 |
| 76.4 |
| 72.1 |
| 74.8 |
| 64.9 |
| 93.8 |
| 87.2 |
| 77.9 |
| 77.5 |
| 29.2 |
| 19.7 |
| 17.7 |
| 19.0 |
| 18.5 |
| 15.1 |
| 15.9 |
| 17.2 |
| 23.1 |
| 22.7 |
| 25.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,323.9) |
| (1,301.2) |
| (1,280.3) |
| (1,266.5) |
| (1,306.0) |
| (1,286.7) |
| (1,272.6) |
| (1,255.0) |
| (1,276.2) |
| (1,259.0) |
| (1,247.5) |
| (1,226.9) |
| (1,209.3) |
| (1,212.6) |
| (1,188.8) |
| (1,163.2) |
| (1,138.9) |
| (1,113.0) |
| (1,095.3) |
| (1,076.2) |
| (1,060.9) |
| (1,045.3) |
| (1,022.6) |
| (0.4) |
| (0.4) |
| (0.1) |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.4 |
| 49.7 |
| 68.1 |
| 78.3 |
| 34.0 |
| 51.0 |
| 63.2 |
| 78.5 |
| 53.8 |
| 68.9 |
| 78.3 |
| 95.3 |
| 109.9 |
| 103.5 |
| 123.6 |
| 79.8 |
| 100.6 |
| 56.2 |
| 69.6 |
| 84.1 |
| 55.0 |
| 65.9 |
| 73.7 |
| 49.7 |
| 68.1 |
| 78.3 |
| 34.0 |
| 51.0 |
| 63.2 |
| 78.5 |
| 53.8 |
| 68.9 |
| 78.3 |
| 95.3 |
| 109.9 |
| 103.5 |
| 123.6 |
| 79.8 |
| 100.6 |
| 56.2 |
| 69.6 |
| 84.1 |
| 55.0 |
| 65.9 |
| 73.7 |
| (123.1) |
| (133.4) |
| (19.3) |
| - |
| (52.8) |
| (72.5) |
| (85.9) |
| - |
| (97.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.8 |
| 124.7 |
| 144.7 |
| 48.1 |
| 65.7 |
| 78.3 |
| 85.2 |
| 60.8 |
| 95.0 |
| 96.1 |
| 113.2 |
| 109.3 |
| 101.3 |
| 121.7 |
| 77.8 |
| 99.1 |
| 54.6 |
| 67.9 |
| 82.3 |
| 53.6 |
| 65.9 |
| 74.9 |
| 49.7 |
| 68.1 |
| 78.3 |
| 34.0 |
| 51.0 |
| 63.2 |
| 78.5 |
| 53.8 |
| 68.9 |
| 78.3 |
| 95.3 |
| 109.9 |
| 103.5 |
| 123.6 |
| 79.8 |
| 100.6 |
| 56.2 |
| 69.6 |
| 84.1 |
| 55.0 |
| 65.9 |
| 73.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |