| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | - | 141.6 | 268.0 | 189.1 | 159.8 | 369.7 | 358.4 | 256.8 | 108.6 | 65.8 | 34.5 | 141.7 | 14.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | 141.6 | 268.0 | 189.1 | 159.8 | 369.7 | 358.4 | 256.8 | 108.6 | 65.8 | 34.5 | 141.7 | 14.6 |
| Receivables | |||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 13.7 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 236.6 | 79.9 | 8.7 | 5.1 | 5.2 | 5.8 | 6.1 | 6.0 | 7.8 | 10.4 | 10.5 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | ||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 44.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 17.7 | ||||||||||||
| Common Equity | |||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 44.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | ||||||||||||
| (in millions of USD) | 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 |
|---|
| 9.8 |
| 7.0 |
| 5.4 |
| 6.0 |
| 3.9 |
| 5.8 |
| 10.4 |
| 7.1 |
| 4.7 |
| 2.9 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 192.7 | 294.1 | 386.3 | 303.3 | 254.5 | 456.1 | 457.8 | 296.1 | 140.9 | 95.4 | 55.3 | - | - |
| 8.0 |
| 3.4 |
| 3.2 |
| 2.6 |
| 2.9 |
| 3.5 |
| 3.7 |
| 3.4 |
| 4.5 |
| 6.5 |
| 5.8 |
| - |
| - |
| Property,Plant & Equipment Net | 228.7 | 76.4 | 5.4 | 2.5 | 2.2 | 2.3 | 2.4 | 2.6 | 3.3 | 3.8 | 4.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 31.9 | 23.7 | 18.7 | - | 39.5 | 19.6 | 6.7 | 7.1 | 12.2 | 0.0 | - | - | - |
| Goodwill | 71.8 | 71.8 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2.3 | 0.0 | - | - |
| Intangible Assets | 26.1 | 20.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 1.1 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | 22.9 | 27.4 | 29.0 | 28.9 | 32.3 | 34.7 | 0.0 | - | - | - | - | - | - |
| Deferred Tax Assets | 13.2 | 15.2 | 18.2 | 17.1 | 18.7 | 23.9 | 25.7 | 25.7 | - | - | - | - | - |
| Other Non-Current Assets | 96.6 | 106.1 | 115.5 | 124.9 | 134.3 | 143.7 | 153.1 | 162.6 | 172.0 | 181.4 | 190.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 718.2 | 700.5 | 582.4 | 542.4 | 497.9 | 690.3 | 660.8 | 499.0 | 383.7 | 337.5 | 303.9 | 287.2 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.6 | 5.9 | 5.1 | 4.7 | 4.9 | 4.4 | 0.0 | - | - | - | - | - | - |
| Accrued Expenses | - | - | 3.4 | 7.5 | 6.1 | 4.3 | 4.8 | - | - | - | - | - | - |
| Other Current Liabilities | 43.6 | 90.4 | 77.9 | 80.2 | 55.1 | 56.1 | 65.9 | - | - | - | - | - | - |
| Total Current Liabilities | 117.8 | 133.4 | 105.6 | 109.2 | 81.1 | 81.8 | 91.0 | 28.3 | 26.4 | 20.6 | 18.4 | - | - |
| 22.1 |
| 25.0 |
| 25.6 |
| 29.1 |
| 32.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 316.2 | 281.1 | 158.8 | 172.7 | 150.2 | 149.4 | 131.8 | 69.8 | 94.1 | 91.1 | 90.2 | 57.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 453.8 | 436.2 | 413.1 | 355.9 | 321.9 | 286.2 | 257.5 | 182.9 | 86.8 | 44.5 | 7.3 | - | - |
| Accumulated Other Comprehensive Income | (0.1) | 0.0 | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 174.4 | 181.8 | 183.6 | 163.1 | 152.6 | 245.0 | 240.4 | 201.9 | 140.1 | 124.7 | 112.8 | - | - |
| Total Stockholders Equity | 227.7 | 237.6 | 240.1 | 206.6 | 195.1 | 295.9 | 288.7 | 232.8 | 149.5 | 121.7 | 100.8 | 230.2 | 109.5 |
| Total Equity | 402.0 | 419.4 | 423.7 | 369.7 | 347.7 | 540.9 | 529.0 | 434.7 | 289.7 | 246.4 | 213.7 | 230.2 | 109.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 74.9 | 160.7 | 280.7 | 194.1 | 173.4 | 374.4 | 366.8 | 267.8 | 114.5 | 74.8 | 36.9 | - | - |
| Book Value | 227.7 | 237.6 | 240.1 | 206.6 | 195.1 | 295.9 | 288.7 | 232.8 | 149.5 | 121.7 | 100.8 | 230.2 | 109.5 |
| Tangible Book Value | 129.8 | 145.5 | 238.0 | 204.6 | 193.0 | 293.8 | 286.5 | 230.5 | 147.2 | 118.3 | 100.8 | - | - |
| 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 |
|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 80.1 | 49.3 | 62.3 | 121.3 | 137.2 | 147.6 | 141.6 | 208.0 | 192.1 | 202.4 | 268.0 | 295.4 | 198.0 | 201.0 | 189.1 | 195.9 | 181.7 | 181.9 | 159.8 | 397.8 | 376.3 | 383.2 | 369.7 | 393.7 | 377.4 | 385.7 | 358.4 | 377.1 | 384.1 | 284.2 | 256.8 | 280.5 | 276.4 | 126.0 | 108.6 | 137.7 | 133.1 | 74.8 | 65.8 | 81.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 80.1 | 49.3 | 62.3 | 121.3 | 137.2 | 147.6 | 141.6 | 208.0 | 192.1 | 202.4 | 268.0 | 295.4 | 198.0 | 201.0 | 189.1 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 44.6 | - | - | - | - | 4.8 | 4.8 | 4.7 | 0.0 | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 44.6 | - | - | - | - | 4.8 | 4.8 | 4.7 | 0.0 | - | - | - | - | - | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 195.9 |
| 181.7 |
| 181.9 |
| 159.8 |
| 397.8 |
| 376.3 |
| 383.2 |
| 369.7 |
| 393.7 |
| 377.4 |
| 385.7 |
| 358.4 |
| 377.1 |
| 384.1 |
| 284.2 |
| 256.8 |
| 280.5 |
| 276.4 |
| 126.0 |
| 108.6 |
| 137.7 |
| 133.1 |
| 74.8 |
| 65.8 |
| 81.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 14.4 | 12.6 | 13.7 | 15.7 | 16.7 | 13.4 | 9.8 | 8.6 | 11.6 | 9.3 | 7.0 | 6.5 | 5.5 | 5.8 | 5.4 | 6.0 | 6.1 | 4.9 | 6.0 | 5.5 | 8.6 | 5.6 | 3.9 | 3.6 | 5.0 | 5.0 | 5.8 | 7.4 | 6.8 | 6.9 | 10.4 | 10.1 | 8.4 | 3.4 | 7.1 | 8.3 | 7.0 | 5.9 | 4.7 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 177.5 | 171.9 | 192.7 | 221.4 | 243.9 | 291.0 | 294.1 | 315.3 | 291.0 | 325.7 | 386.3 | 404.0 | 322.4 | 326.8 | 303.3 | 295.9 | 284.0 | 270.7 | 254.5 | 490.9 | 466.0 | 457.3 | 456.1 | 476.6 | 456.6 | 467.0 | 457.8 | 459.5 | 453.4 | 481.8 | 296.1 | 314.8 | 309.5 | 309.9 | 140.9 | 173.0 | 161.4 | 155.2 | 95.4 | 108.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 7.8 |
| 9.5 |
| 9.2 |
| 10.4 |
| 10.4 |
| 10.2 |
| Accumulated Depreciation | 12.7 | 10.2 | 8.0 | 6.3 | 5.2 | 4.3 | 3.4 | 3.4 | 3.3 | 3.1 | 3.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.8 | 4.5 | 6.1 | 5.8 | 6.9 | 6.5 | 6.2 |
| Property,Plant & Equipment Net | 227.4 | 227.5 | 228.7 | 91.1 | 75.5 | 76.8 | 76.4 | 15.9 | 15.2 | 14.7 | 5.4 | 5.5 | 4.5 | 3.8 | 2.5 | 2.6 | 2.6 | 2.2 | 2.2 | 2.3 | 2.3 | 2.3 | 2.3 | 2.1 | 2.2 | 2.3 | 2.4 | 2.2 | 2.3 | 2.4 | 2.6 | 2.7 | 2.7 | 3.0 | 3.3 | 3.3 | 3.4 | 3.4 | 3.8 | 4.0 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 51.3 | 54.6 | 31.9 | 35.5 | 36.2 | 26.5 | 23.7 | 21.7 | 22.1 | 22.1 | 18.7 | - | - | - | - | - | - | - | - | 7.2 | 7.3 | 7.9 | 7.5 | 7.0 | 6.5 | 6.6 | 6.7 | 6.6 | 7.1 | 7.1 | 7.1 | 11.4 | 11.6 | 11.9 | 12.2 | 0.2 | 0.3 | 0.4 | 0.0 | - |
| Goodwill | 71.8 | 71.8 | 71.8 | 71.8 | 71.8 | 71.8 | 71.8 | 71.6 | 71.6 | 71.6 | 1.9 | - | - | - | - | - | - | - | - | - | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2.3 | - |
| Intangible Assets | 22.1 | 23.9 | 26.1 | 22.0 | 18.0 | 19.2 | 20.3 | 19.6 | 20.5 | 21.4 | 0.2 | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 0.8 | 0.9 | 1.1 | - |
| Operating Lease Right Of Use Assets | 20.4 | 21.4 | 22.9 | 23.8 | 25.3 | 25.5 | 27.4 | 28.3 | 29.4 | 30.5 | 29.0 | 29.3 | 30.3 | 30.3 | 28.9 | 29.6 | 30.8 | 31.6 | 32.3 | 33.4 | 34.1 | 33.6 | 34.7 | 35.8 | 36.9 | 36.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 12.4 | 12.5 | 13.2 | 13.6 | 14.0 | 14.3 | 15.2 | 16.7 | 16.9 | 17.4 | 18.2 | 18.6 | 13.3 | 17.6 | 17.1 | 18.8 | 18.4 | 18.2 | 18.7 | 21.9 | 22.5 | 22.3 | 23.9 | 24.6 | 25.3 | 25.3 | 25.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 91.9 | 94.3 | 96.6 | 99.0 | 101.4 | 103.7 | 106.1 | 108.4 | 110.8 | 113.1 | 115.5 | 117.8 | 120.2 | 122.5 | 124.9 | 127.2 | 129.6 | 132.0 | 134.3 | 136.7 | 139.0 | 141.4 | 143.7 | 146.1 | 148.4 | 150.8 | 153.1 | 155.5 | 157.9 | 160.2 | 162.6 | 164.9 | 167.3 | 169.6 | 172.0 | 174.3 | 176.7 | 179.0 | 181.4 | 183.7 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 684.6 | 687.1 | 718.2 | 648.0 | 649.7 | 692.7 | 700.5 | 602.3 | 583.7 | 625.4 | 582.4 | 601.4 | 592.3 | 564.5 | 542.4 | 531.0 | 528.6 | 522.4 | 497.9 | 724.6 | 701.6 | 698.4 | 690.3 | 704.7 | 685.9 | 705.1 | 660.8 | 660.4 | 656.9 | 687.9 | 504.4 | 527.6 | 525.0 | 529.8 | 383.7 | 404.0 | 395.6 | 392.7 | 337.5 | 346.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.5 | 5.5 | 5.6 | 5.6 | 5.7 | 5.7 | 5.9 | 6.0 | 5.9 | 5.9 | 5.1 | 5.1 | 5.0 | 4.8 | 4.7 | 4.9 | 5.1 | 5.1 | 4.9 | 4.9 | 4.7 | 4.5 | 4.4 | 4.3 | 4.3 | 4.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 8.8 | 6.9 | 7.5 | 2.8 | 3.4 | 5.1 | 6.1 | 1.4 | 2.5 | 3.4 | 4.3 | 1.0 | 1.7 | - | 4.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 51.8 | 50.9 | 43.6 | 46.7 | 53.2 | 79.4 | 90.4 | 64.6 | 51.1 | 77.7 | 77.9 | 74.3 | 80.8 | 87.2 | 80.2 | 67.3 | 64.9 | 57.2 | 55.1 | 61.7 | 50.6 | 44.6 | 56.1 | 59.1 | 50.6 | - | 65.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 102.4 | 94.3 | 117.8 | 97.4 | 97.2 | 132.7 | 133.4 | 115.8 | 89.6 | 126.1 | 105.6 | 120.7 | 118.1 | 127.0 | 109.2 | 107.1 | 95.9 | 89.7 | 81.1 | 103.8 | 85.5 | 80.3 | 81.8 | 95.3 | 78.6 | 94.9 | 91.0 | 94.6 | 87.3 | 115.7 | 28.3 | 51.0 | 50.2 | 60.2 | 26.4 | 41.2 | 33.3 | 30.6 | 20.6 | 35.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 15.3 | 16.3 | 17.7 | 18.6 | 20.0 | 20.4 | 22.1 | 23.1 | 24.4 | 25.6 | 25.0 | 25.4 | 26.6 | 26.8 | 25.6 | 26.2 | 27.3 | 28.3 | 29.1 | 30.4 | 31.2 | 30.9 | 32.0 | 33.2 | 34.3 | 34.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | 19.9 | 23.5 | 7.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 280.2 | 272.3 | 316.2 | 238.7 | 234.8 | 271.0 | 281.1 | 180.6 | 159.5 | 200.8 | 158.8 | 176.0 | 196.6 | 195.2 | 172.7 | 174.0 | 174.0 | 168.5 | 150.2 | 173.8 | 155.9 | 150.3 | 149.4 | 164.3 | 147.8 | 168.4 | 131.8 | 133.6 | 125.8 | 154.2 | 69.8 | 93.2 | 92.2 | 103.3 | 94.1 | 111.5 | 104.0 | 101.3 | 91.1 | 105.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 467.0 | 466.0 | 453.8 | 450.4 | 446.2 | 442.6 | 436.2 | 430.9 | 426.0 | 420.1 | 413.1 | 405.4 | 380.8 | 362.3 | 355.9 | 343.9 | 336.4 | 330.0 | 321.9 | 308.3 | 300.1 | 295.1 | 286.2 | 280.1 | 273.4 | 266.9 | 257.5 | 249.1 | 243.3 | 235.1 | 182.9 | 174.7 | 166.3 | 158.0 | 86.8 | 81.8 | 74.9 | 68.1 | 44.5 | 37.2 |
| Accumulated Other Comprehensive Income | 0.2 | (0.1) | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 176.8 | 182.1 | 174.4 | 178.0 | 180.6 | 184.8 | 181.8 | 182.3 | 182.7 | 183.7 | 183.6 | 186.9 | 175.9 | 162.4 | 163.1 | 156.5 | 155.8 | 156.4 | 152.6 | 248.8 | 246.1 | 248.5 | 245.0 | 245.3 | 244.0 | 244.2 | 240.4 | 243.9 | 249.7 | 255.2 | 201.9 | 206.5 | 209.5 | 209.3 | 140.1 | 144.6 | 146.6 | 150.0 | 124.7 | 123.3 |
| Total Stockholders Equity | 227.6 | 232.7 | 227.7 | 231.3 | 234.3 | 236.9 | 237.6 | 239.4 | 241.5 | 241.0 | 240.1 | 238.5 | 219.8 | 206.9 | 206.6 | 200.5 | 198.8 | 197.5 | 195.1 | 302.0 | 299.6 | 299.6 | 295.9 | 295.2 | 294.1 | 292.5 | 288.7 | 285.5 | 284.1 | 280.9 | 232.8 | 227.9 | 223.3 | 217.2 | 149.5 | 147.9 | 144.9 | 141.3 | 121.7 | 117.7 |
| Total Equity | 404.4 | 414.8 | 402.0 | 409.3 | 414.9 | 421.7 | 419.4 | 421.7 | 424.2 | 424.6 | 423.7 | 425.4 | 395.6 | 369.3 | 369.7 | 357.0 | 354.6 | 353.9 | 347.7 | 550.8 | 545.7 | 548.1 | 540.9 | 540.5 | 538.1 | 536.8 | 529.0 | 529.3 | 533.8 | 536.1 | 434.7 | 434.4 | 432.8 | 426.5 | 289.7 | 292.5 | 291.6 | 291.4 | 246.4 | 241.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | - | - | (17.7) | - | - | - | - | (203.2) | (187.3) | (197.7) | (268.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 75.1 | 77.5 | 74.9 | 123.9 | 146.7 | 158.3 | 160.7 | 199.4 | 201.4 | 199.6 | 280.7 | 283.3 | 204.2 | 199.8 | 194.1 | 188.8 | 188.1 | 181.1 | 173.4 | 387.1 | 380.5 | 377.0 | 374.4 | 381.2 | 377.9 | 372.0 | 366.8 | 364.9 | 366.2 | 366.1 | 267.8 | 263.8 | 259.3 | 249.7 | 114.5 | 131.8 | 128.2 | 124.6 | 74.8 | 73.4 |
| Book Value | 227.6 | 232.7 | 227.7 | 231.3 | 234.3 | 236.9 | 237.6 | 239.4 | 241.5 | 241.0 | 240.1 | 238.5 | 219.8 | 206.9 | 206.6 | 200.5 | 198.8 | 197.5 | 195.1 | 302.0 | 299.6 | 299.6 | 295.9 | 295.2 | 294.1 | 292.5 | 288.7 | 285.5 | 284.1 | 280.9 | 232.8 | 227.9 | 223.3 | 217.2 | 149.5 | 147.9 | 144.9 | 141.3 | 121.7 | 117.7 |
| Tangible Book Value | 133.8 | 137.0 | 129.8 | 137.6 | 144.5 | 146.0 | 145.5 | 148.2 | 149.4 | 148.0 | 238.0 | - | - | - | - | - | - | - | - | - | 297.5 | 297.5 | 293.8 | 293.1 | 291.9 | 290.4 | 286.5 | 283.3 | 281.9 | 278.6 | 230.5 | 225.7 | 221.0 | 214.9 | 147.2 | 145.4 | 142.3 | 138.6 | 118.3 | - |