| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY1995 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 95.7 | 76.0 | 87.2 | 108.6 | 56.6 | 60.2 | 73.8 | 105.5 | 86.4 | 79.9 | 84.6 | 73.4 | 58.3 | 68.5 | 43.0 | 31.7 | 24.1 | |||
| Restricted Cash | - | - | - | - | 0.2 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | 0.0 | 0.3 | 0.4 | 3.1 | 33.2 | 3.2 | 16.1 | 43.2 | 34.4 | 46.9 | 105.8 | 160.5 | 159.3 | 157.5 | 172.5 | |||
| Cash And Short Term Investments | 95.7 | 76.0 | 87.2 | 109.0 | 57.0 | 63.3 | 107.0 | 108.8 | 102.6 | 123.1 | 118.9 | 120.4 | 164.1 | 228.9 | 202.3 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 210.7 | 178.0 | 209.7 | 279.4 | 158.7 | 98.8 | 90.5 | 99.4 | 144.2 | 92.3 | 71.9 | 88.5 | 85.8 | 79.7 | 76.1 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 215.7 | 261.6 | 360.4 | 427.5 | 139.9 | 125.5 | 98.3 | 99.8 | 122.5 | 105.1 | 91.5 | 85.9 | 90.1 | 101.4 | 87.8 | 74.3 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 359.6 | 412.8 | 443.7 | 409.8 | 335.3 | 331.7 | 326.7 | 346.1 | 338.9 | 327.0 | 304.4 | 295.8 | 286.0 | 278.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 167.3 | 171.8 | 162.9 | 237.7 | 102.5 | 49.9 | 44.9 | 60.1 | 60.6 | 77.3 | 48.7 | 56.4 | 48.3 | 42.2 | 29.4 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 24.6 | 24.6 | 25.6 | 26.8 | 27.9 | 28.8 | 46.2 | 46.0 | 46.5 | 47.5 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 49.2 | 25.6 | 26.7 | 27.8 | 28.9 | 30.0 | 46.5 | 46.5 | 46.5 | 47.5 | ||||
| (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 | 88.3 | 95.7 | 93.7 | 106.3 | 101.3 | 76.0 | 88.5 | 111.2 | 106.8 | 87.2 | 116.1 | 124.3 | 136.5 | 108.6 | 111.1 | |||||||||||||||||||||||||
| 41.9 |
| 13.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 189.2 |
| 196.6 |
| 41.9 |
| 13.9 |
| - |
| 70.9 |
| 68.0 |
| - |
| - |
| - |
| 45.7 |
| - |
| - |
| - |
| Prepaid Expenses | 55.3 | 56.4 | 41.0 | 33.6 | 9.3 | 8.3 | 7.9 | 10.7 | 17.3 | 16.5 | 10.1 | 5.9 | 4.3 | 4.1 | 3.1 | 3.3 | 2.8 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 11.9 | 11.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 635.2 | 599.1 | 719.0 | 882.4 | 376.3 | 317.4 | 320.3 | 355.4 | 413.1 | 352.9 | 311.9 | 351.1 | 379.6 | 443.4 | 391.2 | 354.9 | 325.8 | - | - | - |
| 261.3 |
| 250.2 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 235.2 | 306.3 | 325.6 | 299.1 | 279.5 | 269.3 | 258.6 | 265.5 | 253.8 | 242.5 | 231.2 | 221.0 | 209.3 | 197.7 | 186.0 | 176.2 | - | - | - | - |
| Property,Plant & Equipment Net | 124.4 | 106.5 | 118.2 | 110.7 | 55.8 | 62.4 | 68.1 | 80.6 | 85.1 | 84.5 | 73.2 | 74.8 | 76.7 | 80.2 | 75.3 | 74.0 | 74.3 | - | - | - |
| Long Term Investments | 1.0 | 32.1 | 27.7 | 32.7 | 70.6 | 80.1 | 94.5 | 108.8 | 130.3 | 176.1 | 198.0 | 280.6 | 309.2 | 332.7 | 332.0 | 261.2 | 162.2 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 60.0 | 52.9 | 358.2 | 386.5 | 7.0 | 7.0 | 7.0 | 7.1 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 0.0 | - | - | - | - |
| Intangible Assets | 294.0 | 284.9 | 337.4 | 401.2 | 19.3 | 23.5 | 27.8 | 33.2 | 4.7 | 7.3 | 5.1 | 7.5 | 10.6 | 12.7 | 6.4 | 1.2 | - | - | - | - |
| Operating Lease Right Of Use Assets | 32.1 | 30.3 | 37.5 | 30.3 | 4.9 | 5.3 | 8.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 16.5 | 17.8 | 29.3 | 67.8 | 9.1 | 9.9 | 7.6 | - | - | - | 24.7 | 26.6 | 21.8 | 23.3 | 23.1 | 6.4 | - | - | - | - |
| Other Non-Current Assets | 73.4 | 78.1 | 87.7 | 67.0 | 31.0 | 25.4 | 19.9 | 5.7 | 9.1 | 12.2 | 9.3 | 10.9 | 11.2 | 13.5 | 7.1 | 1.9 | 2.2 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,204.5 | 1,171.4 | 1,677.4 | 1,943.5 | 569.0 | 525.7 | 545.1 | 628.0 | 669.1 | 667.2 | 632.9 | 738.7 | 789.9 | 883.7 | 817.5 | 692.0 | 564.5 | - | - | - |
| 22.8 |
| 25.8 |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | 24.6 | 1.0 | 1.1 | 1.0 | 1.0 | 1.2 | 0.3 | 0.5 | - | - | - | - | - | - |
| Deferred Revenue Current | 87.5 | 52.7 | 42.5 | 41.2 | 17.7 | 14.1 | 12.0 | 17.9 | 13.1 | 16.3 | 16.6 | 22.8 | 22.2 | 35.3 | 10.0 | 10.1 | 7.1 | - | - | - |
| Operating Lease Liabilities Current | 7.1 | 7.2 | 7.7 | 7.6 | 1.7 | 1.8 | 2.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 32.2 | 32.9 | 27.2 | 44.9 | 14.9 | 15.3 | 13.9 | 11.7 | 13.2 | 12.4 | 12.1 | 11.1 | 12.8 | 11.7 | 5.9 | 4.9 | 4.2 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 361.9 | 293.5 | 274.0 | 428.6 | 155.4 | 94.2 | 112.7 | 118.0 | 106.8 | 126.5 | 92.6 | 119.0 | 102.3 | 105.5 | 61.9 | 50.0 | 47.8 | - | - | - |
| 47.8 |
| 50.0 |
| - |
| 20.0 |
| Operating Lease Liabilities Non-Current | 27.0 | 25.9 | 31.4 | 22.8 | 3.3 | 3.6 | 5.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 27.1 | 22.1 | 22.6 | 19.2 | 9.3 | 6.9 | 6.0 | 5.3 | 4.6 | 6.3 | 8.0 | 10.9 | 14.6 | 22.4 | 4.9 | 3.8 | - | - | - | - |
| Deferred Tax Liabilities | 27.5 | 30.4 | 35.6 | 61.6 | - | - | - | - | - | - | 6.7 | 8.9 | 12.1 | 13.1 | 14.8 | 16.8 | 5.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 17.6 | 17.9 | 28.7 | 10.3 | 1.2 | 7.1 | 8.4 | 2.5 | 34.2 | 28.1 | 24.2 | 30.9 | 22.1 | 17.4 | 12.1 | 11.8 | 11.4 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 685.3 | 621.5 | 628.9 | 639.9 | 211.9 | 152.7 | 164.7 | 181.7 | 171.2 | 187.7 | 152.7 | 189.7 | 185.3 | 191.3 | 125.4 | 119.7 | 111.9 | - | - | - |
| 0.8 |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (730.0) | (688.8) | (231.7) | 55.3 | 740.8 | 781.8 | 806.7 | 884.0 | 922.2 | 921.9 | 906.8 | 907.8 | 884.5 | 861.5 | 840.2 | 732.0 | 649.3 | - | - | - |
| Accumulated Other Comprehensive Income | 78.9 | 11.3 | 47.5 | 26.1 | (11.9) | (11.6) | (16.4) | (14.4) | (3.3) | (12.2) | (9.0) | (0.1) | 10.8 | 11.3 | 13.1 | 26.9 | 17.9 | (1.0) | - | - |
| Treasury Stock | 5.1 | 5.2 | 5.8 | 4.1 | 661.5 | 679.5 | 685.3 | 691.7 | 682.3 | 684.0 | 665.3 | 601.3 | 524.9 | 405.6 | 375.5 | 381.3 | 396.6 | - | - | - |
| Minority Interest | - | - | - | 329.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 145.8 | 127.0 | 605.3 | 1,303.6 | 357.1 | 372.9 | 380.4 | 446.3 | 497.9 | 479.5 | 480.2 | 549.0 | 604.6 | 692.4 | 692.1 | 572.3 | 452.5 | 375.8 | 378.4 | - |
| Total Equity | 145.8 | 127.0 | 605.3 | 1,303.6 | 357.1 | 372.9 | 380.4 | 446.3 | 497.9 | 479.5 | 480.2 | 549.0 | 604.6 | 692.4 | 692.1 | 572.3 | 452.5 | 375.8 | 378.4 | - |
| 47.8 |
| 50.0 |
| - |
| 20.0 |
| Net debt | - | - | - | - | - | - | (57.8) | (83.2) | (75.9) | (95.3) | (90.0) | (90.4) | (117.6) | (182.4) | (155.8) | (141.7) | (148.9) | 8.1 | - | - |
| Working Capital | 273.4 | 305.7 | 445.0 | 453.8 | 221.0 | 223.2 | 207.6 | 237.4 | 306.3 | 226.4 | 219.2 | 232.1 | 277.3 | 338.0 | 329.3 | 305.0 | 278.0 | - | - | - |
| Book Value | 145.8 | 127.0 | 605.3 | 1,303.6 | 357.1 | 372.9 | 380.4 | 446.3 | 497.9 | 479.5 | 480.2 | 549.0 | 604.6 | 692.4 | 692.1 | 572.3 | 452.5 | 375.8 | 378.4 | - |
| Tangible Book Value | (208.2) | (210.9) | (90.3) | 515.9 | 330.8 | 342.5 | 345.6 | 406.0 | 489.8 | 468.8 | 471.6 | 538.0 | 590.5 | 676.2 | 682.2 | 571.1 | - | - | - | - |
| 43.4 |
| 54.0 |
| 56.6 |
| 75.5 |
| 69.9 |
| 63.8 |
| - |
| 71.1 |
| 69.1 |
| 71.3 |
| 73.8 |
| 96.4 |
| 106.8 |
| 109.1 |
| 105.5 |
| 94.2 |
| 100.3 |
| 82.6 |
| 86.4 |
| 128.3 |
| 88.8 |
| 72.6 |
| 79.9 |
| 66.3 |
| 70.9 |
| Restricted Cash | - | - | 101.2 | - | - | 76.0 | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | - | 0.3 | 1.2 | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 3.1 | 1.1 | 0.3 | 0.8 | 1.8 | 0.4 | 0.4 | 2.6 | 2.8 | 4.1 | - | 6.2 | 9.0 | 6.0 | 33.2 | 28.8 | 30.9 | 31.3 | 3.2 | 5.9 | 6.1 | 16.4 | 16.1 | 31.4 | 47.3 | 52.5 | 43.2 | 55.5 | 50.9 |
| Cash And Short Term Investments | 88.3 | 95.7 | 93.7 | 106.3 | 101.3 | 76.0 | 88.5 | 111.2 | 106.8 | 87.2 | 116.1 | 127.4 | 137.5 | 109.0 | 111.9 | 45.1 | 54.4 | 57.0 | 78.1 | 72.7 | 67.9 | - | 77.3 | 78.1 | 77.3 | 107.0 | 125.2 | 137.7 | 140.4 | 108.8 | 100.1 | 106.4 | 99.0 | 102.6 | 159.6 | 136.1 | 125.0 | 123.1 | 121.8 | 121.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 215.5 | 210.7 | 178.6 | 164.8 | 166.5 | 178.0 | 172.0 | 186.2 | 191.1 | 216.4 | 229.3 | 239.6 | 262.0 | 279.4 | 302.4 | 172.1 | 150.1 | 158.7 | 124.1 | 122.7 | 103.2 | 90.5 | 100.2 | 95.3 | 86.5 | 90.5 | 90.6 | 116.7 | 99.0 | 99.4 | 101.9 | 76.1 | 80.9 | 144.2 | 101.6 | 79.9 | 85.4 | 92.3 | 101.8 | 89.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 209.0 | 215.7 | 223.8 | 240.1 | 253.6 | 261.6 | 276.3 | 283.6 | 318.3 | 362.3 | 374.0 | 416.8 | 416.3 | 427.5 | 416.2 | 196.9 | 171.1 | 139.9 | 127.2 | 119.0 | 122.9 | - | 120.3 | 106.1 | 99.5 | 98.3 | 104.9 | 95.1 | 93.6 | 99.8 | 106.1 | 120.5 | 120.0 | 122.5 | 116.2 | 114.0 | 112.8 | 105.1 | 96.0 | 86.9 |
| Prepaid Expenses | 62.5 | 55.3 | 72.4 | 67.7 | 62.2 | 56.4 | 66.5 | 55.4 | 55.8 | 45.6 | 35.8 | 33.9 | 37.0 | 33.6 | 30.7 | 9.3 | 9.1 | 9.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Assets | 634.2 | 635.2 | 603.1 | 607.2 | 611.8 | 599.1 | 629.7 | 656.2 | 687.9 | 736.9 | 779.6 | 850.0 | 883.8 | 882.4 | 875.6 | 431.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 365.4 | 359.6 | 456.7 | 439.7 | 424.9 | 412.8 | 492.9 | 470.0 | 459.1 | 449.0 | 442.5 | 431.8 | 419.9 | 409.8 | 394.4 | 337.3 | 336.2 | 335.3 | 334.0 | 333.0 | 331.8 | - | 331.3 | 328.9 | 327.6 | 326.7 | 329.2 | - | - | 346.1 | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 241.6 | 235.2 | 335.2 | 327.7 | 315.3 | 306.3 | 345.5 | 335.4 | 332.1 | 326.0 | 323.9 | 316.1 | 307.9 | 299.1 | 289.8 | 283.9 | 281.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 123.8 | 124.4 | 121.5 | 111.9 | 109.6 | 106.5 | 150.6 | 138.1 | 131.0 | 123.0 | 118.6 | 115.7 | 112.0 | 110.7 | 104.6 | 53.4 | ||||||||||||||||||||||||
| Long Term Investments | 0.9 | 1.0 | 35.3 | 33.1 | 30.0 | 32.1 | 31.5 | 30.2 | 29.3 | 27.7 | 25.2 | 31.2 | 33.0 | 32.7 | 50.1 | 52.3 | 67.7 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 59.0 | 60.0 | 59.9 | 60.2 | 55.3 | 52.9 | 56.9 | 54.9 | 55.1 | 358.2 | 339.1 | 388.2 | 385.8 | 381.7 | 357.9 | 7.0 | 7.0 | 7.0 | ||||||||||||||||||||||
| Intangible Assets | 281.3 | 294.0 | 302.3 | 310.2 | 293.1 | 284.9 | 286.1 | 290.8 | 306.4 | 328.0 | 328.7 | 355.1 | 379.3 | 401.2 | 393.6 | 17.5 | 18.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28.1 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 16.2 | 16.5 | 17.8 | 17.8 | 17.8 | 17.8 | 25.7 | 28.9 | 29.4 | 25.8 | 90.3 | 82.1 | 81.6 | 67.8 | 13.0 | 8.5 | 8.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 69.6 | 73.4 | 69.0 | 75.8 | 75.7 | 78.1 | 86.7 | 87.1 | 87.7 | 87.7 | 60.8 | 60.6 | 63.2 | 67.0 | 56.3 | 29.6 | 30.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,185.1 | 1,204.5 | 1,208.9 | 1,216.3 | 1,193.2 | 1,171.4 | 1,267.1 | 1,286.2 | 1,326.9 | 1,682.5 | 1,742.2 | 1,882.9 | 1,938.6 | 1,943.5 | 1,851.1 | 600.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 170.6 | 167.3 | 188.9 | 178.3 | 171.9 | 171.8 | 173.4 | 158.6 | 159.1 | 162.9 | 148.9 | 171.7 | 198.6 | 237.7 | 276.0 | 144.4 | 127.1 | 102.5 | 79.1 | 66.5 | 55.5 | - | 59.9 | 62.5 | 47.7 | 44.9 | 52.8 | 63.8 | 60.1 | 60.1 | 65.0 | 60.2 | 50.7 | 60.6 | 73.1 | 66.2 | 74.3 | 77.3 | 67.4 | 59.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 90.8 | 87.5 | 57.6 | 62.7 | 66.5 | 52.7 | 54.6 | 55.1 | 58.2 | 46.7 | 49.8 | 48.0 | 55.6 | 41.2 | 41.0 | 22.7 | 19.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.6 | - | ||||||||||||||||||||||||
| Accrued Expenses | 23.4 | 32.2 | 29.2 | 29.5 | 25.9 | 32.9 | 40.4 | 37.6 | 26.0 | 27.0 | 36.0 | 36.8 | 30.3 | 44.9 | 41.6 | 13.3 | 14.0 | 14.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 359.2 | 361.9 | 307.8 | 309.7 | 303.4 | 293.5 | 309.7 | 288.4 | 284.6 | 278.1 | 285.3 | 309.6 | 342.2 | 428.6 | 465.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24.6 | 25.6 | 25.6 | 25.6 | 25.6 | 26.8 | 26.8 | 26.8 | 26.8 | 27.9 | 27.9 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 21.5 | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 26.2 | 27.1 | 23.2 | 24.4 | 24.1 | 22.1 | 24.9 | 26.6 | 23.3 | 25.1 | 23.5 | 24.1 | 24.9 | 19.2 | 18.3 | 10.1 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 26.8 | 27.5 | 32.3 | 32.9 | 30.7 | 30.4 | 17.8 | 21.5 | 15.8 | 35.7 | 38.0 | 44.6 | 51.9 | 61.6 | 49.9 | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 16.6 | 17.6 | 11.7 | 15.6 | 16.5 | 17.9 | 26.5 | 33.7 | 35.0 | 28.7 | 17.4 | 16.4 | 16.0 | 10.3 | 9.7 | 3.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 678.5 | 685.3 | 665.2 | 644.6 | 631.4 | 621.5 | 638.5 | 629.2 | 622.8 | 635.5 | 625.4 | 655.0 | 675.8 | 639.9 | 666.3 | 251.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (731.3) | (730.0) | (728.7) | (719.2) | (700.5) | (688.8) | (642.8) | (612.2) | (562.5) | (232.9) | (122.5) | (37.1) | 8.8 | 55.3 | 31.5 | 731.8 | 734.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 70.0 | 78.9 | 74.7 | 78.4 | 31.6 | 11.3 | 47.2 | 28.3 | 29.7 | 47.5 | 12.1 | 41.5 | 34.5 | 26.1 | (33.2) | |||||||||||||||||||||||||
| Treasury Stock | 5.0 | 5.1 | 5.1 | 5.1 | 5.1 | 5.2 | 5.2 | 5.2 | 5.2 | 5.8 | 6.0 | 5.9 | 5.9 | 4.1 | 4.1 | 660.1 | 660.0 | 661.5 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 329.7 | 306.5 | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 137.5 | 145.8 | 141.6 | 169.6 | 138.9 | 127.0 | 205.6 | 213.6 | 260.8 | 605.3 | 675.7 | 786.4 | 820.9 | 1,303.6 | 1,184.8 | 348.5 | 352.3 | |||||||||||||||||||||||
| Total Equity | 137.5 | 145.8 | 141.6 | 169.6 | 138.9 | 127.0 | 205.6 | 213.6 | 260.8 | 605.3 | 675.7 | 786.4 | 820.9 | 1,303.6 | 1,184.8 | 348.5 | 352.3 | 357.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 26.8 | 26.8 | 26.8 | 26.8 | 27.9 | 27.9 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 275.0 | 273.4 | 295.4 | 297.6 | 308.4 | 305.7 | 319.9 | 367.8 | 403.4 | 458.7 | 494.3 | 540.4 | 541.6 | 453.8 | 410.3 | 230.2 | 219.4 | 221.0 | ||||||||||||||||||||||
| Book Value | 137.5 | 145.8 | 141.6 | 169.6 | 138.9 | 127.0 | 205.6 | 213.6 | 260.8 | 605.3 | 675.7 | 786.4 | 820.9 | 1,303.6 | 1,184.8 | 348.5 | 352.3 | 357.1 | ||||||||||||||||||||||
| Tangible Book Value | (202.8) | (208.2) | (220.6) | (200.8) | (209.4) | (210.9) | (137.4) | (132.1) | (100.7) | (80.9) | 7.9 | 43.2 | 55.9 | 520.7 | 433.4 | 324.1 | 326.9 | |||||||||||||||||||||||
| 10.1 |
| 9.8 |
| 7.6 |
| - |
| 8.4 |
| 8.1 |
| 7.4 |
| 7.9 |
| 10.3 |
| 8.9 |
| 9.7 |
| 10.7 |
| 10.4 |
| 9.5 |
| 9.7 |
| 17.3 |
| 23.1 |
| 23.6 |
| 17.8 |
| 16.5 |
| 14.5 |
| 13.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 402.1 |
| 376.3 |
| 349.5 |
| 344.5 |
| 324.3 |
| - |
| 329.3 |
| 314.9 |
| 293.8 |
| 320.3 |
| 350.0 |
| 383.4 |
| 377.3 |
| 355.4 |
| 348.5 |
| 340.7 |
| 344.7 |
| 413.1 |
| 419.1 |
| 368.1 |
| 354.4 |
| 352.9 |
| 364.8 |
| 344.2 |
| 279.5 |
| 277.4 |
| 274.7 |
| 271.6 |
| - |
| 266.9 |
| 263.8 |
| 261.1 |
| 258.6 |
| 255.8 |
| - |
| - |
| 265.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.4 |
| 55.8 |
| 56.6 |
| 58.3 |
| 60.2 |
| - |
| 64.4 |
| 65.2 |
| 66.5 |
| 68.1 |
| 73.4 |
| 78.8 |
| 79.5 |
| 80.6 |
| 81.5 |
| 82.9 |
| 83.9 |
| 85.1 |
| 85.7 |
| 84.1 |
| 83.5 |
| 84.5 |
| 78.1 |
| 74.1 |
| 70.6 |
| 83.9 |
| 82.8 |
| 81.3 |
| - |
| 78.0 |
| 84.4 |
| 79.1 |
| 94.5 |
| 90.6 |
| 87.3 |
| 85.2 |
| 108.8 |
| 144.2 |
| 144.4 |
| 156.5 |
| 130.3 |
| 137.0 |
| 159.6 |
| 174.4 |
| 176.1 |
| 178.4 |
| 186.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 7.0 |
| 7.0 |
| - |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.1 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 19.3 |
| 20.3 |
| 21.4 |
| 22.4 |
| - |
| 24.5 |
| 25.5 |
| 26.5 |
| 27.8 |
| 29.1 |
| 30.5 |
| 31.8 |
| 33.2 |
| 24.3 |
| 25.2 |
| 26.3 |
| 4.7 |
| 5.1 |
| 5.5 |
| 6.2 |
| 7.3 |
| 8.5 |
| 4.3 |
| - |
| 4.9 |
| - |
| - |
| - |
| - |
| 5.5 |
| 6.0 |
| 7.5 |
| 8.5 |
| 18.5 |
| 8.8 |
| 9.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.1 |
| 9.0 |
| 9.2 |
| 9.4 |
| - |
| 7.9 |
| 7.6 |
| - |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.0 |
| 31.7 |
| 28.4 |
| 26.2 |
| - |
| 20.4 |
| 18.2 |
| 18.0 |
| 19.9 |
| 23.3 |
| 13.8 |
| 14.9 |
| 5.7 |
| 31.5 |
| 32.4 |
| 32.6 |
| 13.7 |
| 13.1 |
| 13.3 |
| 12.3 |
| 12.2 |
| 13.5 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 589.1 |
| 569.0 |
| 557.9 |
| 551.4 |
| 530.8 |
| - |
| 531.4 |
| 522.7 |
| 498.3 |
| 545.1 |
| 579.9 |
| 639.8 |
| 632.6 |
| 628.0 |
| 648.8 |
| 639.6 |
| 642.6 |
| 669.1 |
| 695.6 |
| 669.0 |
| 667.2 |
| 667.2 |
| 655.6 |
| 636.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.6 |
| 25.6 |
| 25.6 |
| 25.6 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.7 |
| 16.4 |
| 15.9 |
| 14.5 |
| - |
| 13.4 |
| 12.1 |
| 12.5 |
| 12.0 |
| 14.0 |
| 12.9 |
| 15.2 |
| 17.9 |
| 17.0 |
| 14.3 |
| 13.9 |
| 13.1 |
| 13.7 |
| 15.4 |
| 17.0 |
| 16.3 |
| 15.7 |
| 16.0 |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.9 |
| 2.5 |
| 2.7 |
| 3.1 |
| 2.5 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.3 |
| 15.7 |
| 15.9 |
| - |
| 17.2 |
| 17.7 |
| 13.2 |
| 13.9 |
| 15.7 |
| 14.3 |
| 14.0 |
| 11.7 |
| 14.5 |
| 14.8 |
| 13.8 |
| 13.2 |
| 15.1 |
| 13.4 |
| 15.0 |
| 12.4 |
| 16.0 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 201.7 |
| 182.8 |
| 155.4 |
| 134.0 |
| 116.1 |
| 102.2 |
| - |
| 107.0 |
| 107.2 |
| 89.4 |
| 112.7 |
| 128.2 |
| 145.4 |
| 141.9 |
| 118.0 |
| 123.5 |
| 116.1 |
| 102.6 |
| 106.8 |
| 124.9 |
| 120.9 |
| 121.6 |
| 126.5 |
| 115.6 |
| 103.0 |
| - |
| 3.3 |
| - |
| - |
| - |
| - |
| 3.8 |
| 4.1 |
| 5.0 |
| 5.8 |
| 15.7 |
| 6.3 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.4 |
| 9.3 |
| 7.4 |
| 7.0 |
| 7.0 |
| - |
| 6.7 |
| 6.2 |
| 4.5 |
| 6.0 |
| 4.6 |
| 4.3 |
| 4.5 |
| 5.3 |
| 3.8 |
| 3.6 |
| 4.2 |
| 4.6 |
| 4.9 |
| 5.4 |
| 5.7 |
| 6.3 |
| 7.1 |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 1.2 |
| 7.4 |
| 6.5 |
| 7.0 |
| - |
| 8.9 |
| 7.6 |
| 6.8 |
| 8.4 |
| 52.2 |
| 44.2 |
| 42.7 |
| 33.8 |
| 32.3 |
| 34.6 |
| 34.6 |
| 34.2 |
| 34.8 |
| 32.5 |
| 30.9 |
| 28.1 |
| 26.7 |
| 25.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 236.8 |
| 211.9 |
| 194.2 |
| 175.9 |
| 160.4 |
| - |
| 161.8 |
| 158.5 |
| 134.6 |
| 164.7 |
| 184.9 |
| 193.8 |
| 189.1 |
| 181.7 |
| 185.2 |
| 179.9 |
| 166.9 |
| 171.2 |
| 191.4 |
| 185.6 |
| 185.0 |
| 187.7 |
| 177.4 |
| 162.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 740.8 |
| 760.4 |
| 776.1 |
| 776.1 |
| - |
| 788.3 |
| 787.2 |
| 790.8 |
| 806.7 |
| 827.8 |
| 878.6 |
| 879.2 |
| 884.0 |
| 900.3 |
| 897.6 |
| 909.6 |
| 922.2 |
| 941.8 |
| 931.0 |
| 923.1 |
| 921.9 |
| 920.4 |
| 912.5 |
| (16.7) |
| (13.6) |
| (11.9) |
| (14.5) |
| (13.1) |
| (13.6) |
| - |
| (12.7) |
| (15.3) |
| (17.8) |
| (16.4) |
| (16.5) |
| (14.1) |
| (14.9) |
| (14.4) |
| (9.6) |
| (9.1) |
| (5.8) |
| (3.3) |
| (4.3) |
| (6.8) |
| (9.5) |
| (12.2) |
| (7.8) |
| (8.7) |
| 669.9 |
| 673.3 |
| 676.2 |
| - |
| 686.5 |
| 686.6 |
| 686.5 |
| 685.3 |
| 690.0 |
| 690.3 |
| 691.1 |
| 691.7 |
| 693.7 |
| 693.8 |
| 691.2 |
| 682.3 |
| 692.9 |
| 698.5 |
| 687.2 |
| 684.0 |
| 686.4 |
| 680.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 357.1 |
| 363.8 |
| 375.5 |
| 370.4 |
| - |
| 369.6 |
| 364.2 |
| 363.7 |
| 380.4 |
| 395.0 |
| 446.0 |
| 443.5 |
| 446.3 |
| 463.6 |
| 459.6 |
| 475.7 |
| 497.9 |
| 504.2 |
| 483.4 |
| 482.2 |
| 479.5 |
| 478.2 |
| 473.7 |
| 363.8 |
| 375.5 |
| 370.4 |
| - |
| 369.6 |
| 364.2 |
| 363.7 |
| 380.4 |
| 395.0 |
| 446.0 |
| 443.5 |
| 446.3 |
| 463.6 |
| 459.6 |
| 475.7 |
| 497.9 |
| 504.2 |
| 483.4 |
| 482.2 |
| 479.5 |
| 478.2 |
| 473.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| (82.4) |
| (99.6) |
| (112.1) |
| (114.8) |
| (83.2) |
| (74.5) |
| (80.8) |
| (73.4) |
| (77.0) |
| (132.8) |
| (109.3) |
| (98.2) |
| (96.3) |
| (93.9) |
| (93.9) |
| 215.5 |
| 228.4 |
| 222.2 |
| - |
| 222.3 |
| 207.7 |
| 204.4 |
| 207.6 |
| 221.9 |
| 238.0 |
| 235.4 |
| 237.4 |
| 225.0 |
| 224.6 |
| 242.2 |
| 306.3 |
| 294.2 |
| 247.2 |
| 232.8 |
| 226.4 |
| 249.2 |
| 241.2 |
| 363.8 |
| 375.5 |
| 370.4 |
| - |
| 369.6 |
| 364.2 |
| 363.7 |
| 380.4 |
| 395.0 |
| 446.0 |
| 443.5 |
| 446.3 |
| 463.6 |
| 459.6 |
| 475.7 |
| 497.9 |
| 504.2 |
| 483.4 |
| 482.2 |
| 479.5 |
| 478.2 |
| 473.7 |
| 330.8 |
| 336.5 |
| 347.2 |
| 341.0 |
| - |
| 338.2 |
| 331.8 |
| 330.3 |
| 345.6 |
| 358.9 |
| 408.5 |
| 404.7 |
| 406.0 |
| 435.9 |
| 430.9 |
| 445.9 |
| 489.8 |
| 495.6 |
| 474.4 |
| 472.5 |
| 468.8 |
| 466.2 |
| 465.9 |