| (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 | 38.8 | 33.2 | 16.3 | 17.4 | 19.6 | 15.1 | 21.4 | 23.9 | 16.8 | 26.6 | 27.7 | 22.7 | 34.0 | 52.1 | 119.8 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 | FY2002 | FY2001 | FY2000 | FY1999 | FY1998 | FY1997 | FY1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||
| Cash And Equivalents | 33.2 | 15.1 | 26.6 | 52.1 | 34.0 | 22.9 | 49.8 | 24.3 | 22.1 | 13.4 | 16.7 | 12.7 | 25.7 | 22.5 | 43.6 | |||||||||||||||
| 95.2 |
| 79.2 |
| 34.0 |
| 44.7 |
| 40.7 |
| 56.0 |
| 22.9 |
| 35.2 |
| 47.1 |
| 34.5 |
| 49.8 |
| 17.8 |
| 16.8 |
| 25.7 |
| 24.3 |
| 24.9 |
| 23.6 |
| 22.1 |
| 22.1 |
| 19.8 |
| - |
| 10.5 |
| 13.4 |
| 15.5 |
| 14.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 164.0 | 202.5 | 108.1 | 129.0 | 152.9 | 181.2 | 198.0 | 97.7 | 126.3 | 135.7 | 140.6 | 82.4 | 80.8 | 73.8 | 14.2 | 47.3 | 72.6 | 127.2 | 126.1 | 140.0 | 136.7 | 59.3 | 59.1 | 52.5 | 70.5 | 72.0 | 88.5 | 94.9 | 79.5 | 86.5 | 87.1 | 51.2 | 62.9 | 72.2 | 33.5 | - | - | - | - | - |
| Cash And Short Term Investments | 202.8 | 235.7 | 124.4 | 146.4 | 172.5 | 196.3 | 219.4 | 121.5 | 143.0 | 162.3 | 168.3 | 105.2 | 114.8 | 125.9 | 134.1 | 142.4 | 151.8 | 161.2 | 170.8 | 180.7 | 192.7 | 82.2 | 94.3 | 99.6 | 105.0 | 121.8 | 106.3 | 111.7 | 105.2 | 110.8 | 112.0 | 74.8 | 85.0 | 94.3 | 53.3 | - | 10.5 | 13.4 | 15.5 | 14.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 6.5 | 5.9 | 3.8 | 4.5 | 4.9 | 5.8 | 7.0 | 6.2 | 3.1 | 3.6 | 1.8 | 2.7 | 2.8 | 3.1 | 3.0 | 2.9 | 2.7 | 3.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 209.3 | 241.6 | 128.2 | 151.0 | 177.4 | 202.1 | 226.4 | 127.7 | 146.2 | 165.9 | 170.1 | 107.9 | 117.6 | 129.0 | 137.1 | 145.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | 0.4 | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.9 | 0.1 | 1.0 | 1.0 | 1.0 | 0.2 | 1.1 | 1.1 | 1.1 | 0.4 | 1.2 | 0.9 | 0.9 | 0.1 | 0.9 | 1.0 | 0.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 221.6 | 253.4 | 140.9 | 163.8 | 189.3 | 212.9 | 238.8 | 139.7 | 158.3 | 177.6 | 182.1 | 119.8 | 129.4 | 139.8 | 147.8 | 156.8 | 166.2 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4.5 | 5.8 | 4.1 | 4.7 | 5.6 | 4.5 | 4.6 | 3.4 | 2.9 | 3.5 | 3.2 | 2.5 | 1.6 | 1.3 | 0.9 | 0.8 | 1.3 | 1.4 | 1.3 | 2.1 | 2.7 | 2.6 | 1.7 | 2.0 | 1.2 | 3.4 | 2.9 | 4.4 | 3.5 | 3.9 | 3.2 | 2.5 | 3.4 | 2.8 | 1.7 | - | 0.5 | 0.5 | 1.5 | 2.3 |
| Short Term Debt | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | 12.5 | 8.3 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 11.0 | 14.6 | 12.6 | 8.9 | 6.3 | 10.2 | 8.2 | 7.9 | 7.0 | 7.1 | 5.7 | 3.4 | 3.3 | 4.5 | 4.3 | 2.9 | 2.5 | 4.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 15.5 | 20.4 | 16.8 | 13.6 | 11.9 | 14.7 | 12.8 | 11.3 | 9.8 | 10.6 | 9.0 | 5.9 | 4.9 | 5.9 | 5.2 | 3.7 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 30.1 | 29.9 | 29.8 | 29.7 | 29.5 | 26.6 | 26.6 | 26.5 | 26.4 | 26.3 | 26.3 | 26.2 | 26.1 | 26.1 | 26.0 | 25.9 | 13.3 | 17.3 | 21.4 | 25.4 | 25.2 | 25.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | 0.3 | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 45.6 | 50.3 | 46.5 | 43.3 | 41.5 | 41.4 | 39.5 | 37.9 | 36.4 | 37.2 | 35.5 | 32.1 | 31.1 | 32.0 | 31.2 | 29.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.3 | 0.0 | 0.2 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (645.4) | (608.1) | (575.9) | (546.3) | (515.9) | (489.3) | (460.2) | (436.0) | (413.7) | (393.4) | (377.3) | (360.7) | (349.2) | (338.7) | (328.4) | (318.0) | (308.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.4) | (0.1) | (0.2) | (0.2) | (0.6) | (0.8) | 0.3 | (0.9) | (0.7) | (0.3) | (0.9) | (0.6) | (0.5) | (0.6) | (1.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 176.0 | 203.1 | 94.4 | 120.5 | 147.9 | 171.4 | 199.3 | 101.7 | 121.9 | 140.4 | 146.5 | 87.7 | 98.3 | 107.8 | 116.5 | 127.0 | 136.5 | |||||||||||||||||||||||
| Total Equity | (0.4) | (0.1) | (0.2) | (0.2) | (0.6) | (0.8) | 0.3 | (0.9) | (0.7) | (0.3) | (0.9) | (0.6) | (0.5) | (0.6) | (1.6) | (1.0) | (0.3) | 0.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 30.1 | 29.9 | 29.8 | 29.7 | 29.5 | 26.6 | 26.6 | 26.5 | 26.4 | 26.3 | 26.3 | 26.2 | 26.1 | 26.1 | 26.0 | 25.9 | 25.8 | 25.7 | 25.5 | 25.4 | 25.2 | 25.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (172.7) | (205.8) | (94.6) | (116.8) | (143.0) | (169.7) | (192.9) | (95.0) | (116.6) | (136.0) | (142.0) | (79.0) | (88.6) | (99.8) | (108.1) | (116.5) | (126.0) | (135.5) | ||||||||||||||||||||||
| Working Capital | 193.7 | 221.2 | 111.4 | 137.4 | 165.5 | 187.4 | 213.6 | 116.4 | 136.4 | 155.4 | 161.1 | 102.0 | 112.7 | 123.1 | 131.9 | 141.7 | 138.2 | 150.3 | ||||||||||||||||||||||
| Book Value | 176.0 | 203.1 | 94.4 | 120.5 | 147.9 | 171.4 | 199.3 | 101.7 | 121.9 | 140.4 | 146.5 | 87.7 | 98.3 | 107.8 | 116.5 | 127.0 | 136.5 | 144.5 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 28.0 |
| 8.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 202.5 | 181.2 | 135.7 | 73.8 | 127.2 | 59.3 | 72.0 | 86.5 | 72.2 | 0.0 | - | - | - | 14.0 | 7.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 235.7 | 196.3 | 162.3 | 125.9 | 161.2 | 82.2 | 121.8 | 110.8 | 94.3 | 13.4 | 16.7 | 12.7 | 25.7 | 36.5 | 50.7 | 28.0 | 8.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 5.9 | 5.8 | 3.6 | 3.1 | 3.8 | 2.9 | 2.3 | 2.5 | 3.6 | 0.8 | 1.3 | 1.1 | 1.1 | 0.7 | 0.3 | 0.4 | - | - | ||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Current Assets | 241.6 | 202.1 | 165.9 | 129.0 | 165.0 | 85.1 | 124.1 | 113.3 | 97.9 | 14.6 | 42.3 | 58.4 | 45.5 | 37.2 | 51.8 | 28.4 | ||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2.4 | 2.3 | 2.3 | 2.0 | 2.2 | 2.1 | 2.0 | 1.9 | 1.8 | 1.3 | 0.6 | 0.5 | 0.4 | 0.5 | 0.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 2.3 | 2.2 | 2.0 | 1.9 | 2.1 | 2.0 | 1.7 | 1.4 | 0.9 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | - | |||||||||||||
| Property,Plant & Equipment Net | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | 0.4 | 0.5 | 0.9 | 0.8 | 0.2 | 0.2 | 0.1 | 0.2 | 0.5 | 0.0 | - | |||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Goodwill | - | - | - | - | - | 0.0 | - | 26.9 | 27.1 | 3.1 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | - | - | - | - | |||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Operating Lease Right Of Use Assets | 0.1 | 0.2 | 0.4 | 0.1 | 0.3 | 0.2 | 0.7 | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Current Assets | 0.1 | 0.2 | 0.4 | 0.1 | 0.3 | 0.3 | 0.7 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | - | |||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Assets | 253.4 | 212.9 | 177.6 | 139.8 | 176.6 | 97.7 | 136.2 | 152.3 | 159.6 | 28.9 | 54.2 | 70.5 | 55.3 | 47.0 | 61.9 | 28.5 | - | |||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||
| Accounts Payable | 5.8 | 4.5 | 3.5 | 1.3 | 1.4 | 2.6 | 3.4 | 3.9 | 2.8 | 0.5 | 2.6 | 1.4 | 1.0 | 0.7 | 0.5 | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.0 | - | - | - | 8.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Operating Lease Liabilities Current | - | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.4 | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Accrued Expenses | 14.6 | 10.2 | 7.1 | 4.5 | 4.9 | 5.6 | 5.5 | 3.4 | 3.0 | 2.5 | 8.2 | 5.6 | 2.5 | 1.3 | 1.1 | 0.9 | - | - | ||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Liabilities | 20.4 | 14.7 | 10.6 | 5.9 | 14.7 | 8.2 | 10.9 | 7.3 | 6.0 | 3.5 | 23.2 | 8.4 | 4.8 | 2.6 | 2.5 | 1.8 | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||
| Long Term Debt | 29.9 | 26.6 | 26.3 | 26.1 | 17.3 | 25.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | 7.2 | 2.3 | 3.4 | 3.4 | 2.6 | 2.6 | 2.6 | - | - | |||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Liabilities | 0.0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.5 | 0.1 | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Liabilities | 50.3 | 41.4 | 37.2 | 32.0 | 32.1 | 33.4 | 34.5 | 44.1 | 40.3 | 20.9 | 30.3 | 11.8 | 7.4 | 5.2 | 5.1 | 1.8 | ||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Retained Earnings | (608.1) | (489.3) | (393.4) | (338.7) | (300.5) | (257.5) | (207.9) | (129.7) | (68.2) | (38.4) | (275.0) | (235.1) | (206.4) | - | - | - | - | |||||||||||||
| Accumulated Other Comprehensive Income | (0.1) | (0.8) | (0.3) | (0.6) | 0.0 | 0.9 | (0.0) | 0.2 | 1.0 | (0.6) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | |||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | ||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Stockholders Equity | 203.1 | 171.4 | 140.4 | 107.8 | 144.5 | 64.4 | 101.7 | 108.2 | 119.3 | (35.9) | (27.3) | (18.3) | 47.8 | 41.8 | 56.8 | 26.7 | 6.7 | |||||||||||||
| Total Equity | (0.1) | (0.8) | (0.3) | (0.6) | 0.0 | 0.9 | (0.0) | 0.2 | 119.3 | (35.9) | (27.3) | (18.3) | 47.8 | 41.8 | 56.8 | 26.7 | 6.7 | 6.0 | ||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||
| Total Debt | 29.9 | 26.6 | 26.3 | 26.1 | 25.7 | 25.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (205.8) | (169.7) | (136.0) | (99.8) | (135.5) | (57.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Working Capital | 221.2 | 187.4 | 155.4 | 123.1 | 150.3 | 76.9 | 113.2 | 106.1 | 91.8 | 11.2 | 19.1 | 50.0 | 40.7 | 34.6 | 49.3 | 26.6 | - | - | ||||||||||||
| Book Value | 203.1 | 171.4 | 140.4 | 107.8 | 144.5 | 64.4 | 101.7 | 108.2 | 119.3 | (35.9) | (27.3) | (18.3) | 47.8 | 41.8 | 56.8 | 26.7 | 6.7 | 6.0 | ||||||||||||
| Tangible Book Value | - | - | - | - | - | 64.4 | - | 81.3 | 92.2 | (38.9) | (30.3) | (21.3) | 44.8 | 38.8 | 53.8 | - | - | |||||||||||||
| 3.8 |
| 2.8 |
| 2.1 |
| 2.9 |
| 2.0 |
| 3.0 |
| 2.5 |
| 2.3 |
| 2.1 |
| 2.4 |
| 2.3 |
| 2.5 |
| 2.7 |
| 2.7 |
| 2.6 |
| 3.6 |
| 2.2 |
| - |
| 0.4 |
| 0.8 |
| 1.3 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 154.5 |
| 165.0 |
| 174.6 |
| 183.5 |
| 194.8 |
| 85.1 |
| 96.3 |
| 102.6 |
| 107.4 |
| 124.1 |
| 108.3 |
| 114.2 |
| 107.5 |
| 113.3 |
| 114.7 |
| 77.4 |
| 87.6 |
| 97.9 |
| 55.5 |
| - |
| 8.2 |
| 14.6 |
| 28.3 |
| 35.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.9 |
| 0.6 |
| - |
| 0.1 |
| 0.8 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 19.4 |
| 19.4 |
| 26.8 |
| 26.9 |
| 27.0 |
| 27.0 |
| 27.2 |
| 27.1 |
| 28.3 |
| 23.6 |
| 3.0 |
| 3.1 |
| 3.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.5 |
| 0.5 |
| - |
| 0.8 |
| 1.0 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 1.1 |
| 1.0 |
| 1.0 |
| 0.3 |
| 1.2 |
| 1.2 |
| 1.3 |
| 0.7 |
| 1.7 |
| 2.0 |
| 2.3 |
| 0.1 |
| 1.3 |
| 1.2 |
| 1.1 |
| 0.1 |
| 1.0 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 176.6 |
| 187.3 |
| 196.4 |
| 207.6 |
| 97.7 |
| 109.3 |
| 115.1 |
| 120.0 |
| 136.2 |
| 140.6 |
| 147.3 |
| 148.3 |
| 152.3 |
| 155.1 |
| 117.9 |
| 128.9 |
| 159.6 |
| 118.9 |
| - |
| 13.9 |
| 28.9 |
| 40.1 |
| 47.7 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.3 |
| 0.3 |
| - |
| 0.6 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 3.5 |
| 4.5 |
| 5.6 |
| 5.9 |
| 4.4 |
| 6.5 |
| 5.5 |
| 5.4 |
| 4.6 |
| 5.4 |
| 3.4 |
| 3.9 |
| 2.8 |
| 1.9 |
| 3.0 |
| 4.1 |
| - |
| 2.2 |
| 2.5 |
| 6.9 |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.3 |
| 14.7 |
| 10.7 |
| 5.6 |
| 7.2 |
| 8.2 |
| 7.6 |
| 6.5 |
| 7.7 |
| 10.9 |
| 8.3 |
| 9.1 |
| 8.9 |
| 7.3 |
| 11.2 |
| 7.5 |
| 5.4 |
| 6.0 |
| 6.1 |
| - |
| 6.6 |
| 3.5 |
| 20.9 |
| 25.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.2 |
| - |
| 0.3 |
| 0.3 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.6 |
| 2.7 |
| 7.2 |
| 11.3 |
| - |
| 1.0 |
| 2.3 |
| 3.4 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.2 |
| 0.5 |
| 0.6 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.7 |
| 32.1 |
| 32.0 |
| 31.1 |
| 32.5 |
| 33.4 |
| 32.7 |
| 31.3 |
| 32.7 |
| 34.5 |
| 33.8 |
| 34.5 |
| 46.5 |
| 44.1 |
| 37.3 |
| 35.2 |
| 35.2 |
| 40.3 |
| 44.2 |
| - |
| 9.5 |
| 20.9 |
| 26.9 |
| 31.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (300.5) |
| (289.2) |
| (278.7) |
| (267.7) |
| (257.5) |
| (243.8) |
| (232.7) |
| (223.3) |
| (207.9) |
| (176.2) |
| (163.8) |
| (141.8) |
| (129.7) |
| (119.2) |
| (106.6) |
| (95.1) |
| (68.2) |
| (61.7) |
| - |
| (316.9) |
| (38.4) |
| (305.0) |
| (296.9) |
| (1.0) |
| (0.3) |
| 0.0 |
| 0.3 |
| 0.6 |
| 0.5 |
| 0.9 |
| 0.3 |
| 0.1 |
| (0.1) |
| (0.0) |
| (0.2) |
| 0.2 |
| 0.0 |
| 0.2 |
| 0.4 |
| 0.5 |
| 1.3 |
| 1.0 |
| 0.7 |
| - |
| - |
| (0.6) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 144.5 |
| 155.2 |
| 165.4 |
| 175.1 |
| 64.4 |
| 76.6 |
| 83.8 |
| 87.3 |
| 101.7 |
| 106.8 |
| 112.8 |
| 101.8 |
| 108.2 |
| 117.9 |
| 82.7 |
| 93.7 |
| 119.3 |
| 74.6 |
| - |
| 4.4 |
| (35.9) |
| 13.2 |
| 16.4 |
| 0.3 |
| 0.6 |
| 0.5 |
| 0.9 |
| 76.6 |
| 83.8 |
| 87.3 |
| (0.0) |
| 106.8 |
| 112.8 |
| 101.8 |
| 108.2 |
| 117.9 |
| 82.7 |
| 93.7 |
| 119.3 |
| 74.6 |
| - |
| 4.4 |
| (35.9) |
| 13.2 |
| 16.4 |
| (145.3) |
| (155.3) |
| (167.5) |
| (57.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 163.9 |
| 177.9 |
| 187.6 |
| 76.9 |
| 88.7 |
| 96.1 |
| 99.7 |
| 113.2 |
| 100.1 |
| 105.1 |
| 98.6 |
| 106.1 |
| 103.5 |
| 69.9 |
| 82.2 |
| 91.8 |
| 49.4 |
| - |
| 1.6 |
| 11.2 |
| 7.4 |
| 10.5 |
| 155.2 |
| 165.4 |
| 175.1 |
| 64.4 |
| 76.6 |
| 83.8 |
| 87.3 |
| 101.7 |
| 106.8 |
| 112.8 |
| 101.8 |
| 108.2 |
| 117.9 |
| 82.7 |
| 93.7 |
| 119.3 |
| 74.6 |
| - |
| 4.4 |
| (35.9) |
| 13.2 |
| 16.4 |
| - |
| - |
| - |
| - |
| 76.6 |
| 83.8 |
| 87.3 |
| - |
| 87.4 |
| 93.4 |
| 75.0 |
| 81.3 |
| 90.9 |
| 55.7 |
| 66.5 |
| 92.2 |
| 46.3 |
| - |
| 1.3 |
| (38.9) |
| 10.2 |
| 13.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 31.0 |
| 20.0 |
| (7.8) |
| 12.4 |
| 4.1 |
| (0.9) |
| (0.6) |
| 14.6 |
| (1.2) |
| (0.5) |
| 0.4 |
| (0.3) |
| 31.0 |
| 20.0 |
| (7.8) |
| 12.4 |
| 4.1 |
| (0.9) |
| (0.6) |
| 14.6 |
| (1.2) |
| (0.5) |
| 0.4 |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.0 |
| 20.0 |
| (7.8) |
| 12.4 |
| 4.1 |
| (0.9) |
| (0.6) |
| 14.6 |
| (1.2) |
| (0.5) |
| 0.4 |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |