| (in millions of USD) | Q4 FY 26 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 37.7 | 40.2 | 38.8 | 33.4 | - | 34.6 | 32.1 | 35.0 | 33.6 | 49.0 | 58.1 | 58.6 | 75.1 | 79.3 | 82.7 | |||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 37.7 | 39.4 | 32.9 | 75.1 | 126.8 | 30.8 | 21.5 | 10.9 | 12.7 | 6.1 | 11.2 | 7.1 | 21.8 | 1.1 | 8.8 | 0.8 | 1.9 |
| Restricted Cash | 0.2 | 0.7 | 0.7 | 0.5 | 0.4 | 0.3 | 0.1 | 0.2 | 0.3 | 0.3 | 0.0 | 0.2 | 0.2 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 37.7 | 39.4 | 32.9 | 75.1 | 126.8 | 30.8 | 21.5 | 10.9 | 12.7 | 6.1 | 11.2 | 7.1 | 21.8 | 1.1 | 8.8 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 251.2 | 181.8 | 191.0 | 178.2 | 263.1 | 62.0 | 33.1 | 22.7 | 17.1 | 10.7 | 17.5 | 12.2 | 5.1 | 2.0 | 1.2 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 160.9 | 128.8 | 101.1 | 73.2 | 49.4 | 23.6 | 14.4 | 7.9 | 5.7 | 3.7 | 2.9 | 0.8 | 0.6 | 1.9 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 132.8 | 139.9 | 159.2 | 119.3 | 167.9 | 35.0 | 31.6 | 14.9 | 19.9 | 11.8 | 15.3 | 8.1 | 2.9 | 3.8 | 3.1 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 353.9 | 408.7 | 383.5 | 410.5 | 520.8 | 0.0 | 18.5 | 0.0 | 3.9 | 9.7 | 0.0 | 7.1 | - | 1.3 | 3.1 | 4.5 | |
| 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 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 361.0 | 408.7 | 383.5 | 410.5 | 533.3 | 14.6 | 18.5 | 0.0 | 3.9 | 9.7 | 10.4 | 10.7 | - | 5.0 | 3.2 | 4.7 | |
| 89.3 |
| 126.8 |
| 115.0 |
| 95.5 |
| 83.1 |
| 30.8 |
| 43.7 |
| 33.0 |
| 18.7 |
| 21.5 |
| 33.7 |
| 25.2 |
| 16.2 |
| 10.9 |
| 10.1 |
| 8.3 |
| 8.6 |
| 12.7 |
| 6.9 |
| 5.9 |
| 6.3 |
| 6.1 |
| 5.7 |
| 9.4 |
| 9.4 |
| Restricted Cash | 0.2 | 0.2 | 0.4 | 0.7 | - | 0.7 | 0.7 | 0.7 | - | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0.7 | 0.9 | 0.3 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 37.7 | 40.2 | 38.8 | 33.4 | - | 34.6 | 32.1 | 35.0 | 33.6 | 49.0 | 58.1 | 58.6 | 75.1 | 79.3 | 82.7 | 89.3 | 126.8 | 115.0 | 95.5 | 83.1 | 30.8 | 43.7 | 33.0 | 18.7 | 21.5 | 33.7 | 25.2 | 16.2 | 10.9 | 10.1 | 8.3 | 8.6 | 12.7 | 6.9 | 5.9 | 6.3 | 6.1 | 5.7 | 9.4 | 9.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 251.2 | 245.3 | 205.9 | 203.9 | 181.8 | 199.5 | 191.6 | 198.0 | 191.0 | 217.2 | 195.5 | 203.9 | 178.2 | 231.0 | 255.7 | 257.6 | 263.1 | 291.2 | 228.1 | 219.1 | 62.0 | 59.0 | 46.3 | 43.4 | 33.1 | 26.7 | 25.3 | 22.7 | 22.7 | 24.2 | 20.9 | 19.3 | 17.1 | 32.5 | 23.8 | 20.1 | 16.6 | 19.3 | 17.5 | 15.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 6.1 | 7.5 | 6.1 | 6.4 | 6.9 | 6.9 | 7.1 | 6.9 | 7.7 | 20.6 | 15.6 | 15.2 | 12.3 | 31.9 | 26.5 | 25.4 | 20.6 | 21.9 | ||||||||||||||||||||||
| Other Current Assets | 12.1 | 14.2 | 8.0 | 6.6 | 5.7 | 12.4 | 12.4 | 12.0 | 10.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 311.9 | 318.1 | 269.0 | 260.2 | 242.8 | 254.1 | 243.9 | 252.7 | 242.3 | 287.3 | 269.8 | 278.1 | 266.1 | 342.8 | 365.4 | 372.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 160.9 | 153.0 | 144.7 | 136.5 | 128.8 | 122.5 | 114.7 | 107.3 | 101.1 | 93.9 | 88.1 | 80.1 | 73.2 | 68.1 | 62.6 | 55.4 | 49.4 | 41.9 | 35.9 | 31.1 | 23.6 | 21.0 | 18.6 | 16.4 | 14.4 | 10.7 | 9.4 | 8.4 | 7.9 | 7.1 | 6.5 | 5.8 | 5.7 | 5.7 | 5.2 | 4.8 | 4.4 | 4.0 | 3.9 | 3.4 |
| Accumulated Depreciation | 111.8 | 104.0 | 96.2 | 91.8 | 81.9 | 72.9 | 66.6 | 60.9 | 55.3 | 50.3 | 43.2 | 38.6 | 33.8 | 29.3 | 25.8 | 21.6 | 18.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 49.1 | 49.0 | 48.5 | 44.7 | 47.0 | 49.6 | 48.2 | 46.4 | 45.8 | 43.6 | 44.9 | 41.5 | 39.3 | 38.8 | 36.9 | 33.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 223.1 | 223.8 | 223.8 | 223.9 | 221.7 | 221.1 | 221.1 | 219.9 | 220.1 | 411.1 | 409.0 | 558.6 | 561.6 | 560.3 | 548.2 | 555.0 | 559.8 | 555.0 | ||||||||||||||||||||||
| Intangible Assets | 217.4 | 227.0 | 235.8 | 246.3 | 257.7 | 270.3 | 285.8 | 298.1 | 313.5 | 330.5 | 345.4 | 362.5 | 379.6 | 395.2 | 407.7 | 426.9 | 440.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 7.7 | 7.6 | 8.5 | 9.6 | 9.9 | 10.6 | 11.2 | 8.7 | 9.1 | 9.6 | 8.4 | 9.4 | 10.1 | 11.0 | 11.4 | 12.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Other Non-Current Assets | 32.4 | 32.8 | 33.1 | 33.5 | 33.7 | 34.0 | 34.3 | 34.5 | 34.7 | 24.6 | 13.7 | 11.1 | 9.9 | 4.6 | 4.6 | 0.6 | 0.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 841.7 | 858.2 | 818.7 | 818.4 | 812.9 | 839.7 | 844.5 | 860.2 | 865.5 | 1,106.6 | 1,091.2 | 1,261.4 | 1,266.6 | 1,352.7 | 1,374.1 | 1,402.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 132.8 | 127.5 | 112.1 | 113.3 | 139.9 | 147.7 | 148.1 | 170.9 | 159.2 | 159.5 | 139.9 | 138.2 | 119.3 | 154.3 | 171.6 | 173.9 | 167.9 | 171.6 | 167.1 | 155.4 | 35.0 | 34.1 | 36.4 | 29.9 | 31.6 | 20.8 | 22.3 | 18.9 | 14.9 | 22.6 | 26.8 | 18.3 | 19.9 | 28.4 | 23.3 | 20.3 | 19.9 | 19.8 | 20.1 | 15.1 |
| Short Term Debt | 7.0 | 4.7 | 2.7 | - | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 12.5 | 12.5 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.1 | 3.2 | 3.4 | 3.5 | 3.4 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 87.2 | 94.1 | 80.4 | 79.9 | 35.3 | 34.3 | 29.5 | 26.3 | 33.9 | 66.2 | 55.1 | 49.8 | 69.2 | 75.4 | 79.2 | 86.2 | 95.2 | 111.2 | ||||||||||||||||||||||
| Other Current Liabilities | 18.4 | 43.8 | 35.3 | 33.5 | 38.1 | 47.8 | 38.6 | 36.2 | 35.7 | 35.4 | 41.2 | 30.1 | 21.4 | 43.5 | 46.9 | 38.6 | 31.0 | |||||||||||||||||||||||
| Total Current Liabilities | 268.3 | 288.1 | 244.5 | 237.7 | 222.5 | 240.2 | 223.6 | 240.4 | 236.0 | 268.7 | 244.8 | 228.3 | 220.9 | 289.4 | 312.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 353.9 | 350.3 | 393.8 | 400.5 | 408.7 | 408.2 | 407.6 | 393.8 | 383.5 | 374.0 | 383.8 | 405.7 | 410.5 | 422.3 | 447.2 | 473.0 | 520.8 | 341.6 | 244.0 | 233.8 | 0.0 | 17.1 | 17.5 | 18.0 | 18.5 | - | - | - | - | 3.3 | 3.4 | 4.0 | 3.9 | 5.8 | 6.5 | 10.0 | 9.7 | 9.5 | 9.4 | - |
| Operating Lease Liabilities Non-Current | 4.8 | 4.5 | 5.0 | 5.7 | 6.1 | 6.8 | 7.4 | 5.9 | 5.7 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 15.8 | 11.7 | 16.6 | 17.4 | 16.3 | 14.9 | 17.5 | 18.3 | 20.4 | 4.7 | 2.8 | 15.6 | 13.9 | 18.8 | 16.7 | 22.2 | 20.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 9.3 | 9.0 | 9.6 | 10.4 | 11.4 | 12.9 | 13.4 | 11.8 | 11.7 | 13.6 | 11.9 | 13.0 | 13.9 | 14.6 | 11.9 | 12.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 649.5 | 663.6 | 670.5 | 666.1 | 658.9 | 676.1 | 662.1 | 664.2 | 651.6 | 660.9 | 643.3 | 662.6 | 659.3 | 745.0 | 788.4 | 824.0 | ||||||||||||||||||||||||
| 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 | 0.0 |
| Additional Paid In Capital | 969.1 | 965.0 | 920.3 | 900.9 | 892.7 | 884.3 | 875.8 | 866.6 | 858.2 | 851.0 | 842.7 | 830.9 | 822.2 | 811.0 | 803.3 | 798.1 | 745.7 | |||||||||||||||||||||||
| Retained Earnings | (725.2) | (717.8) | (722.9) | (701.5) | (687.4) | (668.6) | (645.5) | (620.5) | (595.3) | (358.8) | (344.8) | (183.3) | (175.1) | (161.2) | (165.2) | (176.9) | (191.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (51.8) | (52.6) | (49.3) | (47.1) | (51.3) | (52.1) | (48.0) | (50.2) | (49.0) | (46.5) | (50.1) | (48.8) | (41.9) | (44.2) | (54.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 2.1 | 2.0 | 1.9 | 1.9 | 1.6 | 2.2 | ||||||||||||||||||||||
| Total Stockholders Equity | 192.2 | 194.6 | 148.1 | 152.3 | 154.0 | 163.6 | 182.4 | 196.0 | 213.9 | 445.7 | 447.9 | 598.8 | 605.2 | 605.6 | 583.8 | 576.1 | 514.6 | |||||||||||||||||||||||
| Total Equity | 192.2 | 194.6 | 148.1 | 152.3 | 154.0 | 163.6 | 182.4 | 196.0 | 213.9 | 445.7 | 447.9 | 598.8 | 607.3 | 607.6 | 585.7 | 578.0 | 516.2 | 485.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 361.0 | 355.0 | 396.4 | 400.5 | 408.7 | 408.2 | 407.6 | 393.8 | 383.5 | 374.0 | 383.8 | 405.7 | 410.5 | 422.3 | 447.2 | 473.0 | 533.3 | 354.1 | 257.4 | 254.2 | 14.6 | 17.1 | 17.5 | 18.0 | 18.5 | - | - | - | - | 3.3 | 3.4 | 4.0 | 3.9 | 7.4 | 8.7 | 12.0 | 9.7 | 9.5 | 9.4 | 10.5 |
| Net debt | 323.2 | 314.8 | 357.6 | 367.1 | - | 373.5 | 375.5 | 358.7 | 349.9 | 325.1 | 325.7 | 347.2 | 335.5 | 343.0 | 364.5 | 383.7 | 406.5 | 239.0 | ||||||||||||||||||||||
| Working Capital | 43.6 | 29.9 | 24.5 | 22.5 | 20.3 | 13.9 | 20.3 | 12.3 | 6.3 | 18.6 | 25.0 | 49.8 | 45.1 | 53.4 | 52.8 | 56.9 | 25.6 | (181.1) | ||||||||||||||||||||||
| Book Value | 192.2 | 194.6 | 148.1 | 152.3 | 154.0 | 163.6 | 182.4 | 196.0 | 213.9 | 445.7 | 447.9 | 598.8 | 605.2 | 605.6 | 583.8 | 576.1 | 514.6 | 483.7 | ||||||||||||||||||||||
| Tangible Book Value | (248.3) | (256.1) | (311.5) | (318.0) | (325.5) | (327.8) | (324.5) | (322.0) | (319.6) | (295.9) | (306.5) | (322.4) | (336.0) | (349.9) | (372.1) | (405.7) | (485.8) | |||||||||||||||||||||||
| 0.8 |
| 1.9 |
| 2.7 |
| - |
| - |
| Prepaid Expenses | 6.1 | 6.9 | 7.7 | 12.3 | 20.6 | 4.3 | 3.7 | 1.3 | 0.9 | 0.4 | 0.6 | 0.6 | 0.4 | 0.3 | 0.1 | 0.3 | - |
| Other Current Assets | 12.1 | 5.7 | 5.3 | 3.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 311.9 | 242.8 | 242.3 | 266.1 | 410.9 | 97.4 | 58.4 | 37.1 | 39.8 | 23.7 | 29.5 | 20.3 | 27.5 | 4.0 | 10.1 | 3.8 | - |
| 2.0 |
| - |
| - |
| Accumulated Depreciation | 111.8 | 81.9 | 55.3 | 33.8 | 18.3 | 10.6 | 6.2 | 4.4 | 3.0 | 1.7 | 1.1 | 0.2 | 0.2 | 1.8 | 1.7 | - | - |
| Property,Plant & Equipment Net | 49.1 | 47.0 | 45.8 | 39.3 | 31.1 | 13.1 | 8.2 | 3.4 | 2.8 | 2.0 | 1.5 | 0.6 | 0.5 | 0.1 | 0.2 | 0.4 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 223.1 | 221.7 | 220.1 | 561.6 | 559.8 | 80.2 | 69.3 | 42.3 | 42.3 | 42.3 | 42.3 | 42.3 | 4.8 | 3.6 | 3.6 | 6.6 | - |
| Intangible Assets | 217.4 | 257.7 | 313.5 | 379.6 | 440.6 | 53.3 | 43.9 | 0.0 | 1.2 | 2.6 | 12.5 | 20.0 | 9.1 | 4.8 | 0.8 | 3.4 | - |
| Operating Lease Right Of Use Assets | 7.7 | 9.9 | 9.1 | 10.1 | 15.4 | 3.5 | 4.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | 0.0 | 13.0 | 0.0 | 0.0 | 0.6 | 0.4 | 0.5 | 0.0 | 3.2 | - | - | - | - |
| Other Non-Current Assets | 32.4 | 33.7 | 34.7 | 9.9 | 0.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 841.7 | 812.9 | 865.5 | 1,266.6 | 1,458.5 | 260.4 | 184.0 | 82.9 | 86.6 | 107.6 | 121.9 | 122.6 | 45.1 | 12.5 | 14.8 | 14.2 | - |
| 3.8 |
| - |
| Short Term Debt | 7.0 | 0.0 | - | 0.0 | 12.5 | 14.6 | - | - | - | 0.0 | 10.4 | 3.6 | - | 3.8 | 0.1 | 0.3 | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.1 | 3.4 | 3.0 | 7.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 87.2 | 35.3 | 33.9 | 69.2 | 95.2 | 46.2 | 19.4 | 16.2 | 8.2 | 3.0 | 9.6 | 6.8 | 3.4 | 0.7 | 0.6 | 0.4 | - |
| Other Current Liabilities | 18.4 | 38.1 | 35.7 | 21.4 | 31.0 | 5.6 | 2.6 | 0.8 | 1.1 | 1.0 | 2.1 | 3.0 | 0.9 | 0.6 | 0.7 | 1.3 | - |
| Total Current Liabilities | 268.3 | 222.5 | 236.0 | 220.9 | 385.3 | 111.1 | 82.8 | 38.3 | 46.4 | 30.8 | 38.9 | 24.0 | 11.9 | 9.7 | 6.0 | 7.1 | - |
| - |
| Operating Lease Liabilities Non-Current | 4.8 | 6.1 | 5.7 | 6.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 15.8 | 16.3 | 20.4 | 13.9 | 20.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 9.3 | 11.4 | 11.7 | 13.9 | 16.3 | 4.1 | 5.2 | 0.2 | 0.0 | 0.7 | 0.8 | 0.0 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 649.5 | 658.9 | 651.6 | 659.3 | 942.3 | 115.3 | 106.6 | 46.5 | 58.9 | 45.5 | 39.7 | 31.0 | 12.1 | 11.7 | 9.1 | 11.6 | - |
| - |
| Additional Paid In Capital | 969.1 | 892.7 | 858.2 | 822.2 | 745.7 | 373.3 | 360.2 | 332.8 | 318.1 | 299.6 | 295.4 | 276.5 | 193.4 | 142.6 | 133.3 | 99.6 | - |
| Retained Earnings | (725.2) | (687.4) | (595.3) | (175.1) | (191.8) | (227.3) | (282.2) | (296.1) | (290.1) | (237.3) | (213.0) | (185.0) | (160.3) | (141.6) | (127.4) | (96.7) | - |
| Accumulated Other Comprehensive Income | (51.8) | (51.3) | (49.0) | (41.9) | (39.3) | (0.9) | (0.6) | (0.4) | (0.3) | (0.3) | (0.2) | (0.1) | (0.2) | (0.3) | (0.2) | (0.3) | - |
| Treasury Stock | - | - | - | 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 | - |
| Minority Interest | - | - | 0.0 | 2.1 | 1.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 192.2 | 154.0 | 213.9 | 605.2 | 514.6 | 145.1 | 77.5 | 36.4 | 27.7 | 62.0 | 82.3 | 91.5 | 33.0 | 0.7 | 5.7 | 2.6 | 8.1 |
| Total Equity | 192.2 | 154.0 | 213.9 | 607.3 | 516.2 | 145.1 | 77.5 | 36.4 | 27.7 | 62.0 | 82.3 | 91.5 | 33.0 | 0.7 | 5.7 | 2.6 | 8.1 |
| - |
| Net debt | 323.2 | 369.3 | 350.6 | 335.5 | 406.5 | (16.2) | (3.0) | (10.9) | (8.8) | 3.5 | (0.8) | 3.6 | - | 3.9 | (5.6) | 3.9 | - |
| Working Capital | 43.6 | 20.3 | 6.3 | 45.1 | 25.6 | (13.8) | (24.4) | (1.2) | (6.7) | (7.1) | (9.3) | (3.7) | 15.6 | (5.7) | 4.1 | (3.3) | - |
| Book Value | 192.2 | 154.0 | 213.9 | 605.2 | 514.6 | 145.1 | 77.5 | 36.4 | 27.7 | 62.0 | 82.3 | 91.5 | 33.0 | 0.7 | 5.7 | 2.6 | 8.1 |
| Tangible Book Value | (248.3) | (325.5) | (319.6) | (336.0) | (485.8) | 11.6 | (35.7) | (5.9) | (15.8) | 17.1 | 27.5 | 29.3 | 19.0 | (7.6) | 1.2 | (7.4) | - |
| 20.9 |
| 20.7 |
| 4.3 |
| 2.0 |
| 2.0 |
| 3.2 |
| 3.7 |
| 2.1 |
| 1.4 |
| 1.5 |
| 1.3 |
| 1.3 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.6 |
| 0.4 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 410.9 |
| 428.6 |
| 345.2 |
| 323.8 |
| 97.4 |
| 104.6 |
| 81.3 |
| 65.4 |
| 58.4 |
| 64.2 |
| 53.5 |
| 42.4 |
| 37.1 |
| 39.7 |
| 34.2 |
| 33.7 |
| 39.8 |
| 40.4 |
| 30.5 |
| 27.5 |
| 23.7 |
| 26.0 |
| 27.9 |
| 25.7 |
| 16.0 |
| 13.8 |
| 12.1 |
| 10.6 |
| 9.3 |
| 8.1 |
| 7.1 |
| 6.2 |
| 5.6 |
| 5.1 |
| 4.6 |
| 4.4 |
| 3.8 |
| 3.5 |
| 3.1 |
| 3.0 |
| 3.0 |
| 2.7 |
| 2.3 |
| 2.0 |
| 1.5 |
| 1.5 |
| 1.3 |
| 31.1 |
| 25.9 |
| 22.1 |
| 18.9 |
| 13.1 |
| 11.7 |
| 10.5 |
| 9.3 |
| 8.2 |
| 5.1 |
| 4.3 |
| 3.7 |
| 3.4 |
| 3.3 |
| 3.1 |
| 2.7 |
| 2.8 |
| 2.7 |
| 2.6 |
| 2.5 |
| 2.4 |
| 2.5 |
| 2.5 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 559.0 |
| 572.6 |
| 80.2 |
| 70.5 |
| 70.5 |
| 69.7 |
| 69.3 |
| 42.3 |
| 42.3 |
| 42.3 |
| 42.3 |
| 42.3 |
| 42.3 |
| 42.3 |
| 42.3 |
| 76.6 |
| 76.6 |
| 76.6 |
| 76.6 |
| 76.6 |
| 76.6 |
| 76.6 |
| 446.5 |
| 467.5 |
| 488.4 |
| 53.3 |
| 41.9 |
| 42.5 |
| 43.2 |
| 43.9 |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.6 |
| 0.9 |
| 1.2 |
| 2.8 |
| 3.4 |
| 4.0 |
| 4.6 |
| 6.9 |
| 8.7 |
| 10.6 |
| 15.4 |
| 16.7 |
| 17.9 |
| 19.6 |
| 3.5 |
| 3.8 |
| 4.0 |
| 4.2 |
| 4.2 |
| 2.0 |
| 2.1 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 13.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,458.5 |
| 1,473.5 |
| 1,412.6 |
| 1,424.0 |
| 260.4 |
| 232.4 |
| 208.7 |
| 191.8 |
| 184.0 |
| 113.7 |
| 102.2 |
| 90.7 |
| 82.9 |
| 85.9 |
| 80.7 |
| 80.2 |
| 86.6 |
| 123.2 |
| 113.8 |
| 110.9 |
| 107.6 |
| 112.2 |
| 117.1 |
| 116.5 |
| 13.4 |
| 20.4 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 2.2 |
| 1.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 10.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.9 |
| 84.4 |
| 46.2 |
| 36.2 |
| 22.2 |
| 23.6 |
| 19.4 |
| 16.3 |
| 11.6 |
| 12.8 |
| 16.2 |
| 11.5 |
| 5.7 |
| 11.5 |
| 8.2 |
| 12.9 |
| 10.4 |
| 10.0 |
| 8.5 |
| 8.9 |
| 8.6 |
| 10.0 |
| 23.6 |
| 20.5 |
| 21.7 |
| 5.6 |
| 7.8 |
| 6.6 |
| 3.6 |
| 2.6 |
| 4.3 |
| 3.2 |
| 1.9 |
| 0.8 |
| 1.8 |
| 1.5 |
| 1.5 |
| 1.1 |
| 1.8 |
| 1.2 |
| 1.8 |
| 1.3 |
| 1.6 |
| 1.7 |
| 2.5 |
| 316.0 |
| 385.3 |
| 609.6 |
| 642.1 |
| 618.5 |
| 111.1 |
| 98.5 |
| 91.0 |
| 79.1 |
| 82.8 |
| 54.4 |
| 51.5 |
| 38.8 |
| 38.3 |
| 44.4 |
| 41.9 |
| 41.9 |
| 46.4 |
| 48.2 |
| 39.0 |
| 35.2 |
| 30.8 |
| 31.5 |
| 31.4 |
| 39.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.9 |
| 19.6 |
| 24.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.3 |
| 17.5 |
| 18.5 |
| 20.2 |
| 4.1 |
| 4.8 |
| 4.9 |
| 5.4 |
| 5.2 |
| 2.0 |
| 2.1 |
| 2.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.8 |
| 0.8 |
| 1.1 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 942.3 |
| 987.6 |
| 924.2 |
| 897.3 |
| 115.3 |
| 120.3 |
| 113.5 |
| 102.5 |
| 106.6 |
| 56.4 |
| 53.7 |
| 53.5 |
| 46.5 |
| 54.1 |
| 48.6 |
| 51.4 |
| 58.9 |
| 63.5 |
| 53.6 |
| 52.1 |
| 45.5 |
| 43.7 |
| 47.1 |
| 40.3 |
| 740.6 |
| 741.8 |
| 736.9 |
| 373.3 |
| 370.4 |
| 367.9 |
| 362.3 |
| 360.2 |
| 354.0 |
| 348.6 |
| 335.4 |
| 332.8 |
| 321.3 |
| 320.4 |
| 318.7 |
| 318.1 |
| 311.6 |
| 308.4 |
| 300.5 |
| 299.6 |
| 299.0 |
| 297.9 |
| 296.7 |
| (211.9) |
| (218.9) |
| (213.1) |
| (227.3) |
| (257.4) |
| (271.9) |
| (272.3) |
| (282.2) |
| (296.0) |
| (299.4) |
| (297.9) |
| (296.1) |
| (289.3) |
| (287.9) |
| (289.6) |
| (290.1) |
| (251.7) |
| (247.9) |
| (241.4) |
| (237.3) |
| (230.3) |
| (227.7) |
| (220.4) |
| (45.1) |
| (39.3) |
| (45.1) |
| (36.7) |
| (20.9) |
| (0.9) |
| (0.9) |
| (0.8) |
| (0.7) |
| (0.6) |
| (0.7) |
| (0.7) |
| (0.3) |
| (0.4) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (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 |
| 0.1 |
| 0.1 |
| 0.1 |
| 2.2 |
| 23.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 483.7 |
| 486.2 |
| 503.0 |
| 145.1 |
| 112.2 |
| 95.2 |
| 89.3 |
| 77.5 |
| 57.3 |
| 48.6 |
| 37.2 |
| 36.4 |
| 31.8 |
| 32.2 |
| 28.8 |
| 27.7 |
| 59.7 |
| 60.2 |
| 58.7 |
| 62.0 |
| 68.5 |
| 70.0 |
| 76.2 |
| 488.4 |
| 526.8 |
| 145.1 |
| 112.2 |
| 95.2 |
| 89.3 |
| 77.5 |
| 57.3 |
| 48.6 |
| 37.2 |
| 36.4 |
| 31.8 |
| 32.2 |
| 28.8 |
| 27.7 |
| 59.7 |
| 60.2 |
| 58.7 |
| 62.0 |
| 68.5 |
| 70.0 |
| 76.2 |
| 161.9 |
| 171.1 |
| (16.2) |
| (26.6) |
| (15.4) |
| (0.7) |
| (3.0) |
| - |
| - |
| - |
| - |
| (6.8) |
| (4.9) |
| (4.6) |
| (8.8) |
| 0.5 |
| 2.9 |
| 5.7 |
| 3.5 |
| 3.8 |
| (0.0) |
| 1.1 |
| (297.0) |
| (294.8) |
| (13.8) |
| 6.2 |
| (9.8) |
| (13.7) |
| (24.4) |
| 9.8 |
| 2.0 |
| 3.7 |
| (1.2) |
| (4.8) |
| (7.7) |
| (8.3) |
| (6.7) |
| (7.8) |
| (8.5) |
| (7.7) |
| (7.1) |
| (5.5) |
| (3.5) |
| (13.7) |
| 486.2 |
| 503.0 |
| 145.1 |
| 112.2 |
| 95.2 |
| 89.3 |
| 77.5 |
| 57.3 |
| 48.6 |
| 37.2 |
| 36.4 |
| 31.8 |
| 32.2 |
| 28.8 |
| 27.7 |
| 59.7 |
| 60.2 |
| 58.7 |
| 62.0 |
| 68.5 |
| 70.0 |
| 76.2 |
| (517.8) |
| (540.4) |
| (558.0) |
| 11.6 |
| (0.1) |
| (17.8) |
| (23.6) |
| (35.7) |
| 15.0 |
| 6.3 |
| (5.0) |
| (5.9) |
| (10.7) |
| (10.7) |
| (14.4) |
| (15.8) |
| (19.8) |
| (19.8) |
| (21.9) |
| (19.1) |
| (15.0) |
| (15.4) |
| (11.0) |