| (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 | Q4 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 39.7 | 31.9 | 28.1 | 22.9 | 19.0 | 19.9 | 10.4 | 24.9 | 31.2 | 32.9 | 35.9 | 32.5 | 51.0 | 62.0 | 23.7 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 22.9 | 24.9 | 32.5 | 24.4 | 13.7 | 34.8 | 5.4 | 7.0 | 5.8 | 4.8 | 7.3 | 2.9 | 1.0 | 0.1 | 0.4 | 0.7 |
| Restricted Cash | - | - | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 22.9 | 24.9 | 32.5 | 24.4 | 13.7 | 34.8 | 5.4 | 7.0 | 5.8 | 4.8 | 7.3 | 2.9 | 1.0 | 0.1 | 0.4 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 134.9 | 118.0 | 126.7 | 225.3 | 117.3 | 71.8 | 93.1 | 137.6 | 116.3 | 101.0 | 127.3 | 65.1 | 52.1 | 51.9 | 41.6 | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 71.7 | 69.6 | 63.5 | 56.6 | 50.7 | 40.5 | 36.2 | 31.7 | 24.4 | 17.9 | 16.5 | 4.2 | 3.8 | 4.1 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 74.4 | 73.6 | 84.6 | 137.9 | 103.7 | 65.0 | 74.1 | 90.2 | 85.5 | - | - | - | - | - | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | 0.0 | 0.0 | 66.7 | 24.0 | 48.1 | 30.0 | 43.2 | 37.0 | 28.9 | 84.2 | 7.2 | 17.2 | 16.3 | 12.7 | - |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | 0.0 | 4.1 | 71.3 | 28.4 | 51.9 | 33.7 | 46.9 | 40.4 | 31.3 | 84.7 | 7.2 | 18.0 | 16.3 | 12.7 | - |
| 24.4 |
| - |
| 34.8 |
| 16.7 |
| 8.6 |
| 9.2 |
| 5.4 |
| 5.5 |
| 11.9 |
| 8.0 |
| 7.0 |
| 4.2 |
| 4.5 |
| 5.8 |
| 5.8 |
| 12.9 |
| 8.3 |
| 7.8 |
| 4.8 |
| 19.8 |
| 20.1 |
| 10.2 |
| 7.3 |
| 2.2 |
| 1.7 |
| Restricted Cash | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.6 | 0.6 | 0.6 | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 39.7 | 31.9 | 28.1 | 22.9 | 19.0 | 19.9 | 10.4 | 24.9 | 31.2 | 32.9 | 35.9 | 32.5 | 51.0 | 62.0 | 23.7 | 24.4 | - | 34.8 | 16.7 | 8.6 | 9.2 | 5.4 | 5.5 | 11.9 | 8.0 | 7.0 | 4.2 | 4.5 | 5.8 | 5.8 | 12.9 | 8.3 | 7.8 | 4.8 | 19.8 | 20.1 | 10.2 | 7.3 | 2.2 | 1.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 135.3 | 139.9 | 148.0 | 134.9 | 134.7 | 113.4 | 122.2 | 118.0 | 105.5 | 106.3 | 116.3 | 126.7 | 118.7 | 137.8 | 164.4 | 186.5 | - | 71.8 | 93.0 | 95.4 | 96.6 | 93.1 | 90.7 | 107.5 | 100.4 | 137.6 | 122.3 | 122.9 | 123.3 | 116.3 | 97.5 | 113.1 | 114.1 | 101.0 | 98.7 | 108.0 | 125.3 | 127.3 | 64.7 | 63.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 8.0 | 11.2 | 10.4 | 12.3 | 9.1 | 8.2 | 14.2 | 10.6 | 11.5 | 12.8 | 12.6 | 15.2 | 13.0 | 15.4 | 15.3 | 17.3 | - | 16.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 189.3 | 191.4 | 195.3 | 179.3 | 170.2 | 152.9 | 157.8 | 164.2 | 159.8 | 161.3 | 171.7 | 180.6 | 216.1 | 249.1 | 253.4 | 289.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 72.2 | 72.3 | 71.7 | 71.7 | 72.0 | - | 71.9 | 69.6 | 69.0 | 67.5 | 65.2 | 63.5 | 62.4 | 58.8 | 55.9 | 56.6 | - | 40.5 | 40.1 | 39.0 | 37.7 | 36.2 | 37.1 | 34.6 | 33.3 | 31.7 | 28.5 | 27.2 | 25.6 | 24.4 | 21.2 | 19.9 | 18.5 | 17.9 | 19.0 | 18.2 | 17.0 | 16.5 | 6.3 | 5.5 |
| Accumulated Depreciation | 51.0 | 50.3 | 48.9 | 48.2 | 48.5 | - | 47.0 | 44.1 | 42.8 | 41.2 | 39.8 | 38.1 | 37.2 | 35.1 | 33.0 | 31.8 | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 21.2 | 21.9 | 22.8 | 23.5 | 23.6 | 24.9 | 24.9 | 25.6 | 26.2 | 26.3 | 25.5 | 25.4 | 25.3 | 23.7 | 22.9 | 24.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 120.9 | 121.1 | 120.7 | 117.6 | 115.4 | 104.3 | 98.5 | 93.0 | 90.4 | 89.3 | 88.7 | 89.2 | 89.0 | 88.9 | 86.8 | 88.2 | - | 72.2 | ||||||||||||||||||||||
| Intangible Assets | 46.4 | 48.3 | 49.9 | 49.1 | 47.8 | 44.5 | 41.6 | 34.9 | 31.6 | 31.7 | 34.0 | 36.6 | 39.2 | 41.7 | 43.0 | 48.5 | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 51.6 | 54.7 | 54.6 | 55.1 | 55.2 | 57.6 | 48.3 | 49.9 | 52.0 | 50.0 | 52.9 | 56.8 | 58.3 | 59.6 | 44.1 | 41.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 220.8 | 226.1 | 227.3 | 224.0 | 220.7 | 208.9 | 191.8 | 181.4 | 178.0 | 175.4 | 180.6 | 187.8 | 192.6 | 197.1 | 180.2 | 183.2 | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 431.2 | 439.4 | 445.3 | 426.8 | 414.5 | 386.8 | 375.3 | 371.2 | 364.0 | 363.0 | 377.8 | 393.7 | 433.9 | 469.9 | 456.5 | 497.4 | 294.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 73.6 | 74.1 | 80.0 | 74.4 | 74.1 | 64.3 | 73.7 | 73.6 | 70.3 | 71.2 | 80.1 | 84.6 | 94.8 | 107.5 | 122.2 | 137.9 | 76.9 | 65.0 | 66.7 | 72.1 | 77.1 | 74.1 | 78.1 | 88.2 | 80.5 | 90.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | 0.6 | 1.8 | 2.9 | 4.1 | 4.6 | 4.5 | 4.3 | 4.6 | - | 3.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 13.6 | 13.4 | 12.9 | 12.7 | 12.5 | 12.6 | 12.1 | 11.6 | 11.1 | 10.5 | 10.9 | 11.3 | 11.2 | 11.1 | 10.0 | 7.6 | ||||||||||||||||||||||||
| Accrued Expenses | 11.9 | 12.0 | 10.0 | 10.6 | 9.9 | 10.3 | 8.9 | 8.9 | 7.8 | 8.6 | 9.0 | 8.7 | 7.2 | 9.1 | 9.4 | 11.3 | 7.9 | 6.5 | ||||||||||||||||||||||
| Other Current Liabilities | 0.7 | 0.8 | 0.8 | 0.5 | 0.6 | 5.1 | 1.0 | 1.9 | 1.9 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | |||||||||||||||||||||||
| Total Current Liabilities | 119.1 | 120.2 | 121.4 | 115.1 | 114.4 | 108.1 | 108.7 | 110.5 | 105.5 | 107.6 | 118.4 | 132.2 | 142.0 | 158.9 | 169.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 28.1 | 49.2 | 40.3 | 66.7 | - | 48.1 | 58.6 | 31.8 | 35.5 | 30.0 | 36.2 | 55.8 | 41.5 | 43.2 | 41.4 | 44.2 | 42.1 | 37.0 | 30.2 | 26.1 | 29.8 | 28.9 | 45.5 | 47.9 | 46.1 | 85.9 | 9.1 | 8.8 |
| Operating Lease Liabilities Non-Current | 44.2 | 47.6 | 48.1 | 49.2 | 49.9 | 52.4 | 42.9 | 45.0 | 47.6 | 46.1 | 48.5 | 52.1 | 53.6 | 53.4 | 38.7 | 37.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 2.5 | 2.4 | 2.2 | 1.8 | 2.1 | 1.0 | 1.1 | 0.8 | 2.8 | 1.5 | 2.6 | 2.9 | 2.3 | 4.3 | 6.0 | 6.5 | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 76.5 | 88.0 | 96.8 | 85.5 | 81.8 | 64.1 | 54.1 | 51.2 | 52.3 | 48.4 | 52.3 | 56.5 | 85.5 | 109.6 | 89.2 | 115.1 | ||||||||||||||||||||||||
| Total Liabilities | 195.6 | 208.2 | 218.2 | 200.7 | 196.2 | 172.2 | 162.8 | 161.7 | 157.8 | 155.9 | 170.7 | 188.6 | 227.5 | 268.6 | 258.2 | 302.8 | ||||||||||||||||||||||||
| 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 |
| Additional Paid In Capital | 111.9 | 111.4 | 110.8 | 110.6 | 110.2 | 109.0 | 110.5 | 110.8 | 110.7 | 109.7 | 109.1 | 108.5 | 107.7 | 107.2 | 106.3 | 106.1 | - | |||||||||||||||||||||||
| Retained Earnings | 161.8 | 157.2 | 151.9 | 150.6 | 145.7 | 143.1 | 136.7 | 133.3 | 128.5 | 129.2 | 128.2 | 125.6 | 122.5 | 118.3 | 113.4 | 105.0 | 40.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4.0) | (3.3) | (4.2) | (3.2) | (5.8) | (5.8) | (2.9) | (3.5) | (3.1) | (1.9) | (3.3) | (2.2) | (3.3) | (3.4) | (4.3) | |||||||||||||||||||||||||
| Treasury Stock | 35.5 | 35.5 | 32.8 | 32.0 | 31.9 | 31.9 | 31.9 | 31.2 | 30.1 | 30.1 | 27.3 | 27.1 | 21.0 | 21.0 | 17.3 | 16.0 | - | 2.7 | ||||||||||||||||||||||
| Minority Interest | 0.1 | 0.1 | 1.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.5 | 0.2 | 0.5 | 0.2 | 0.2 | 0.2 | - | 0.8 | ||||||||||||||||||||||
| Total Stockholders Equity | 234.3 | 229.8 | 225.7 | 226.0 | 218.2 | 214.4 | 212.4 | 209.4 | 206.0 | 206.9 | 206.7 | 204.9 | 205.9 | 201.1 | 198.2 | 194.4 | 138.3 | |||||||||||||||||||||||
| Total Equity | 234.4 | 229.9 | 227.2 | 226.1 | 218.3 | 214.5 | 212.5 | 209.5 | 206.1 | 207.1 | 207.1 | 205.1 | 206.4 | 201.3 | 198.3 | 194.6 | 138.3 | 138.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 0.6 | 1.8 | 2.9 | 4.1 | 32.6 | 53.7 | 44.6 | 71.3 | - | 51.9 | 62.2 | 35.6 | 39.2 | 33.7 | 40.2 | 59.7 | 45.4 | 46.9 | 44.9 | 47.7 | 45.6 | 40.4 | 32.7 | 28.5 | 32.2 | 31.3 | 47.7 | 49.4 | 47.2 | 86.4 | 9.3 | 8.9 |
| Net debt | - | - | - | - | - | - | - | - | (30.6) | (31.1) | (33.0) | (28.3) | (18.4) | (8.3) | 20.9 | 46.9 | - | 17.1 | 45.5 | |||||||||||||||||||||
| Working Capital | 70.2 | 71.2 | 73.9 | 64.1 | 55.9 | 44.8 | 49.1 | 53.8 | 54.2 | 53.8 | 53.4 | 48.4 | 74.1 | 90.1 | 84.4 | 101.7 | 30.5 | 46.9 | ||||||||||||||||||||||
| Book Value | 234.3 | 229.8 | 225.7 | 226.0 | 218.2 | 214.4 | 212.4 | 209.4 | 206.0 | 206.9 | 206.7 | 204.9 | 205.9 | 201.1 | 198.2 | 194.4 | 138.3 | 137.4 | ||||||||||||||||||||||
| Tangible Book Value | 67.0 | 60.4 | 55.1 | 59.3 | 55.1 | 65.7 | 72.3 | 81.4 | 83.9 | 85.9 | 84.0 | 79.0 | 77.8 | 70.4 | 68.4 | 57.6 | - | |||||||||||||||||||||||
| 0.7 |
| - |
| Prepaid Expenses | 12.3 | 10.6 | 15.2 | 17.3 | 17.5 | 16.8 | 8.1 | 6.6 | 7.2 | 5.4 | 5.7 | 2.9 | 2.5 | 2.6 | 1.8 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 179.3 | 164.2 | 180.6 | 289.3 | 193.6 | 140.6 | 124.9 | 153.3 | 129.7 | 113.4 | 142.7 | 72.0 | 56.9 | 55.5 | 45.1 | - |
| 3.4 |
| - |
| Accumulated Depreciation | 48.2 | 44.1 | 38.1 | 31.8 | 26.6 | 21.8 | 16.1 | 13.1 | 9.2 | 5.5 | 3.3 | 2.9 | 2.5 | 2.3 | (1.9) | - |
| Property,Plant & Equipment Net | 23.5 | 25.6 | 25.4 | 24.8 | 24.2 | 18.7 | 20.1 | 18.6 | 15.2 | 12.5 | 13.2 | 1.3 | 1.3 | 1.7 | 1.4 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 117.6 | 93.0 | 89.2 | 88.2 | 72.6 | 72.2 | 65.4 | 65.4 | 66.8 | 62.9 | 63.1 | 28.2 | 16.0 | 15.0 | 6.7 | 1.0 |
| Intangible Assets | 49.1 | 34.9 | 36.6 | 48.5 | 41.4 | 51.2 | 55.7 | 65.3 | 74.7 | 71.9 | 83.0 | 15.0 | 9.2 | 11.7 | 2.9 | - |
| Operating Lease Right Of Use Assets | 55.1 | 49.9 | 56.8 | 41.1 | 39.0 | 12.6 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 224.0 | 181.4 | 187.8 | 183.2 | 156.8 | 140.7 | 122.7 | 133.6 | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | 133.6 | 144.6 | 137.6 | 149.2 | 43.9 | 25.6 | 27.3 | 10.1 | - |
| Total Assets | 426.8 | 371.2 | 393.7 | 497.4 | 374.5 | 300.0 | 267.7 | 305.4 | 289.5 | 263.5 | 305.0 | 117.2 | 83.8 | 84.5 | 56.6 | - |
| - |
| Short Term Debt | - | 0.0 | 4.1 | 4.6 | 4.4 | 3.8 | 3.7 | 3.7 | 3.4 | 2.4 | 0.5 | - | 0.8 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 12.7 | 11.6 | 11.3 | 7.6 | 7.0 | 6.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 10.6 | 8.9 | 8.7 | 11.3 | 6.8 | 6.5 | 6.2 | 5.4 | 4.8 | - | - | - | - | - | - | - |
| Other Current Liabilities | 0.5 | 1.9 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.3 | 0.1 | 0.1 | 0.3 | - | - | 0.1 | 0.1 | - |
| Total Current Liabilities | 115.1 | 110.5 | 132.2 | 187.7 | 143.5 | 93.7 | 98.4 | 116.2 | 110.0 | 96.5 | 112.9 | 55.9 | 45.8 | 49.9 | 37.4 | - |
| Operating Lease Liabilities Non-Current | 49.2 | 45.0 | 52.1 | 37.8 | 34.9 | 7.2 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1.8 | 0.8 | 2.9 | 6.5 | 4.0 | 7.5 | 7.8 | 8.7 | 10.8 | 12.5 | 15.6 | 2.8 | 0.1 | 0.0 | 0.5 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 1.1 | 0.8 | 0.7 | 1.0 | 0.0 | 0.0 | 0.1 | 0.1 | - |
| Total Non-Current Liabilities | 85.5 | 51.2 | 56.5 | 115.1 | 69.5 | 68.1 | 42.0 | 55.6 | 56.1 | 47.8 | 107.7 | 20.4 | 22.1 | 23.2 | 13.1 | - |
| Total Liabilities | 200.7 | 161.7 | 188.6 | 302.8 | 213.0 | 161.9 | 140.4 | 171.8 | 166.1 | 144.3 | 220.5 | 76.3 | 67.9 | 73.1 | 50.5 | - |
| Additional Paid In Capital | 110.6 | 110.8 | 108.5 | 106.1 | 104.2 | 102.2 | 100.2 | 118.0 | 116.2 | 114.4 | 74.7 | 34.6 | - | - | - | - |
| Retained Earnings | 150.6 | 133.3 | 125.6 | 105.0 | 60.5 | 37.4 | 26.9 | 15.5 | 7.4 | 4.6 | 10.1 | 6.3 | 1.9 | (1.7) | (3.6) | - |
| Accumulated Other Comprehensive Income | (3.2) | (3.5) | (2.2) | (0.8) | 1.1 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | (0.4) | - | - | - | - | - |
| Treasury Stock | 32.0 | 31.2 | 27.1 | 16.0 | 4.7 | 2.7 | 0.3 | 0.3 | 0.3 | 0.0 | - | - | - | 0.0 | 1.4 | - |
| Minority Interest | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.8 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | - |
| Total Stockholders Equity | 226.0 | 209.4 | 204.9 | 194.4 | 161.3 | 137.4 | 127.0 | 133.5 | 123.4 | 119.1 | 84.4 | 40.9 | 15.8 | 11.3 | 6.1 | 0.8 |
| Total Equity | 226.1 | 209.5 | 205.1 | 194.6 | 161.6 | 138.2 | 127.3 | 133.6 | 123.5 | 119.2 | 84.5 | 40.9 | 15.9 | 11.4 | 6.1 | 0.8 |
| Net debt | - | (24.9) | (28.3) | 46.9 | 14.8 | 17.1 | 28.3 | 39.9 | 34.6 | 26.6 | 77.5 | 4.4 | 17.0 | 16.2 | 12.2 | - |
| Working Capital | 64.1 | 53.8 | 48.4 | 101.7 | 50.1 | 46.9 | 26.5 | 37.0 | 19.7 | 16.9 | 29.8 | 16.1 | 11.1 | 5.6 | 7.7 | - |
| Book Value | 226.0 | 209.4 | 204.9 | 194.4 | 161.3 | 137.4 | 127.0 | 133.5 | 123.4 | 119.1 | 84.4 | 40.9 | 15.8 | 11.3 | 6.1 | 0.8 |
| Tangible Book Value | 59.3 | 81.4 | 79.0 | 57.6 | 47.3 | 14.0 | 5.9 | 2.8 | (18.1) | (15.7) | (61.6) | (2.4) | (9.4) | (15.4) | (3.5) | (0.2) |
| 15.9 |
| 8.8 |
| 8.4 |
| 8.1 |
| 9.6 |
| 11.2 |
| 8.5 |
| 6.6 |
| 5.5 |
| 6.4 |
| 6.3 |
| 7.2 |
| 6.0 |
| 2.4 |
| 7.4 |
| 5.4 |
| 5.0 |
| 5.2 |
| 5.9 |
| 5.7 |
| 3.4 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 139.7 |
| 140.6 |
| 142.2 |
| 134.8 |
| 137.8 |
| 124.9 |
| 126.8 |
| 154.8 |
| 145.2 |
| 153.3 |
| 133.9 |
| 135.6 |
| 136.2 |
| 129.7 |
| 118.4 |
| 124.7 |
| 129.8 |
| 113.4 |
| 130.5 |
| 140.4 |
| 147.5 |
| 146.5 |
| 71.3 |
| 71.9 |
| 21.8 |
| 20.4 |
| 19.0 |
| 17.4 |
| 16.1 |
| 17.1 |
| 15.7 |
| 14.1 |
| 13.1 |
| 12.1 |
| 11.1 |
| 10.0 |
| 9.2 |
| 8.1 |
| 7.2 |
| 6.4 |
| 5.5 |
| 6.4 |
| 4.9 |
| 4.0 |
| 3.3 |
| 3.2 |
| 3.0 |
| - |
| 18.7 |
| 19.7 |
| 20.0 |
| 20.3 |
| 20.1 |
| 20.0 |
| 18.8 |
| 19.1 |
| 18.6 |
| 16.4 |
| 16.1 |
| 15.6 |
| 15.2 |
| 13.1 |
| 12.7 |
| 12.1 |
| 12.5 |
| 13.3 |
| 13.3 |
| 13.0 |
| 13.2 |
| 3.1 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.1 |
| 65.4 |
| 65.4 |
| 65.4 |
| 65.4 |
| 65.4 |
| 65.4 |
| 65.4 |
| 65.4 |
| 65.4 |
| 67.0 |
| 66.8 |
| 62.9 |
| 62.9 |
| 62.9 |
| 62.9 |
| 63.1 |
| 63.1 |
| 63.1 |
| 63.1 |
| 29.5 |
| 29.5 |
| 51.2 |
| 53.8 |
| 50.5 |
| 53.1 |
| 55.7 |
| 58.0 |
| 60.6 |
| 63.1 |
| 65.3 |
| 67.7 |
| 70.1 |
| 73.3 |
| 74.7 |
| 65.8 |
| 67.8 |
| 69.9 |
| 71.9 |
| 74.0 |
| 76.1 |
| 80.8 |
| 83.0 |
| 15.7 |
| 16.8 |
| - |
| 12.6 |
| 12.6 |
| 13.9 |
| 14.9 |
| 0.0 |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140.7 |
| 142.5 |
| 132.4 |
| 135.0 |
| 122.7 |
| 124.7 |
| 127.2 |
| 129.7 |
| 133.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 136.2 |
| 138.7 |
| 143.5 |
| 144.6 |
| 131.5 |
| 133.5 |
| 135.7 |
| 137.6 |
| 139.5 |
| 141.4 |
| 146.3 |
| 149.1 |
| 46.5 |
| 46.9 |
| 300.0 |
| 304.4 |
| 287.1 |
| 293.1 |
| 267.7 |
| 271.5 |
| 300.9 |
| 294.0 |
| 305.4 |
| 286.5 |
| 290.5 |
| 295.3 |
| 289.5 |
| 263.1 |
| 270.9 |
| 277.6 |
| 263.5 |
| 282.6 |
| 295.1 |
| 306.9 |
| 308.7 |
| 120.9 |
| 121.2 |
| 3.6 |
| 3.8 |
| 3.7 |
| 3.7 |
| 4.0 |
| 3.8 |
| 3.9 |
| 3.7 |
| 3.4 |
| 3.5 |
| 3.5 |
| 3.4 |
| 2.5 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.2 |
| 1.5 |
| 1.0 |
| 0.5 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 6.5 |
| 6.7 |
| 6.6 |
| 0.0 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 6.4 |
| 6.8 |
| 6.2 |
| 6.1 |
| 6.4 |
| 6.6 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 1.5 |
| 1.1 |
| 0.8 |
| 0.8 |
| 0.6 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.0 |
| 0.0 |
| 187.7 |
| 109.2 |
| 93.7 |
| 95.7 |
| 104.7 |
| 107.2 |
| 98.4 |
| 102.6 |
| 115.1 |
| 107.3 |
| 116.2 |
| 104.2 |
| 106.1 |
| 110.8 |
| 110.0 |
| 94.2 |
| 105.9 |
| 108.6 |
| 96.5 |
| 95.9 |
| 103.1 |
| 110.7 |
| 112.9 |
| 57.4 |
| 58.4 |
| - |
| 7.2 |
| 6.9 |
| 8.0 |
| 9.1 |
| 0.0 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 6.3 |
| 7.1 |
| 7.6 |
| 7.8 |
| 7.9 |
| 7.9 |
| 8.3 |
| 8.7 |
| 7.3 |
| 7.5 |
| 10.2 |
| 10.8 |
| 12.0 |
| 12.0 |
| 12.2 |
| 12.5 |
| 15.2 |
| 15.5 |
| 17.3 |
| 17.5 |
| 1.4 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 1.8 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.7 |
| 0.3 |
| 0.4 |
| 1.1 |
| 1.1 |
| 0.9 |
| 1.1 |
| 0.8 |
| 0.9 |
| 0.7 |
| 1.1 |
| 0.7 |
| 0.8 |
| 0.8 |
| 1.2 |
| 1.0 |
| 0.0 |
| 0.0 |
| - |
| 68.1 |
| 76.3 |
| 50.0 |
| 55.4 |
| 42.0 |
| 46.0 |
| 66.0 |
| 52.5 |
| 55.6 |
| 53.6 |
| 56.6 |
| 61.0 |
| 56.1 |
| 44.9 |
| 41.5 |
| 48.3 |
| 47.8 |
| 67.1 |
| 69.6 |
| 72.2 |
| 111.3 |
| 19.0 |
| 19.6 |
| 155.8 |
| 161.9 |
| 171.9 |
| 154.7 |
| 162.6 |
| 140.4 |
| 148.6 |
| 181.0 |
| 159.8 |
| 171.8 |
| 157.8 |
| 162.7 |
| 171.9 |
| 166.1 |
| 139.1 |
| 147.4 |
| 156.9 |
| 144.3 |
| 163.0 |
| 172.7 |
| 182.9 |
| 224.2 |
| 76.5 |
| 78.0 |
| 102.2 |
| 101.3 |
| 100.7 |
| 100.2 |
| 100.2 |
| 99.9 |
| 99.3 |
| 118.2 |
| 118.0 |
| 117.7 |
| 117.4 |
| 116.6 |
| 116.2 |
| 115.2 |
| 115.0 |
| 114.7 |
| 114.4 |
| 114.1 |
| 113.8 |
| 113.4 |
| 74.7 |
| 35.9 |
| 35.5 |
| 37.4 |
| 32.8 |
| 32.7 |
| 30.1 |
| 26.9 |
| 22.4 |
| 19.5 |
| 16.1 |
| 15.5 |
| 11.2 |
| 11.0 |
| 7.7 |
| 7.4 |
| 8.4 |
| 8.0 |
| 5.9 |
| 4.6 |
| 5.2 |
| 7.4 |
| 10.0 |
| 10.1 |
| 8.5 |
| 7.7 |
| (0.8) |
| - |
| 0.4 |
| 0.9 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.4 |
| 0.7 |
| (0.1) |
| 0.2 |
| (0.1) |
| (0.5) |
| (0.7) |
| 0.1 |
| 0.5 |
| 0.6 |
| 0.3 |
| 0.1 |
| 0.3 |
| 1.0 |
| 0.5 |
| (0.4) |
| - |
| - |
| 2.7 |
| 1.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.5 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 137.4 |
| 132.2 |
| 132.3 |
| 130.4 |
| 127.0 |
| 122.5 |
| 119.3 |
| 134.0 |
| 133.5 |
| 128.6 |
| 127.7 |
| 123.3 |
| 123.4 |
| 123.9 |
| 123.4 |
| 120.7 |
| 119.1 |
| 119.6 |
| 122.3 |
| 123.9 |
| 84.4 |
| 44.4 |
| 43.1 |
| 132.5 |
| 132.5 |
| 130.5 |
| 127.3 |
| 122.9 |
| 119.8 |
| 134.2 |
| 133.6 |
| 128.7 |
| 127.8 |
| 123.4 |
| 123.5 |
| 124.0 |
| 123.5 |
| 120.8 |
| 119.2 |
| 119.7 |
| 122.4 |
| 124.0 |
| 84.5 |
| 44.5 |
| 43.2 |
| 27.1 |
| 30.0 |
| 28.3 |
| 34.7 |
| 47.8 |
| 37.5 |
| 39.9 |
| 40.7 |
| 43.2 |
| 39.9 |
| 34.6 |
| 19.7 |
| 20.2 |
| 24.4 |
| 26.6 |
| 27.9 |
| 29.3 |
| 37.0 |
| 79.2 |
| 7.1 |
| 7.2 |
| 46.5 |
| 30.1 |
| 30.6 |
| 26.5 |
| 24.2 |
| 39.8 |
| 37.9 |
| 37.0 |
| 29.7 |
| 29.5 |
| 25.4 |
| 19.7 |
| 24.2 |
| 18.8 |
| 21.3 |
| 16.9 |
| 34.6 |
| 37.3 |
| 36.9 |
| 33.6 |
| 13.9 |
| 13.5 |
| 132.2 |
| 132.3 |
| 130.4 |
| 127.0 |
| 122.5 |
| 119.3 |
| 134.0 |
| 133.5 |
| 128.6 |
| 127.7 |
| 123.3 |
| 123.4 |
| 123.9 |
| 123.4 |
| 120.7 |
| 119.1 |
| 119.6 |
| 122.3 |
| 123.9 |
| 84.4 |
| 44.4 |
| 43.1 |
| 14.0 |
| 6.3 |
| 16.4 |
| 11.9 |
| 5.9 |
| (0.9) |
| (6.7) |
| 5.5 |
| 2.8 |
| (4.6) |
| (7.8) |
| (17.0) |
| (18.1) |
| (4.7) |
| (7.3) |
| (12.1) |
| (15.7) |
| (17.5) |
| (16.9) |
| (19.9) |
| (61.6) |
| (0.7) |
| (3.1) |