| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 26.6 | 29.8 | 32.5 | 51.0 | 98.1 | 58.3 | 82.7 | 58.3 | 105.0 | 149.3 | 179.3 | 161.4 | 130.3 | 105.5 | 32.1 | 22.1 | 30.5 | 7.0 |
| Restricted Cash | 1.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 49.2 | 45.8 | 0.0 | - | - | - | - | - | - | |
| Cash And Short Term Investments | 26.6 | 29.8 | 32.5 | 51.0 | 98.1 | 58.3 | 82.7 | 58.3 | 154.2 | 195.0 | 179.3 | 161.4 | 130.3 | 105.5 | 32.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 18.0 | 15.1 | 11.7 | 13.0 | 18.0 | 22.4 | 43.6 | 36.5 | 52.7 | 87.8 | 105.0 | 112.2 | 104.8 | 89.0 | 52.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 46.9 | 46.9 | 47.6 | 59.3 | 61.6 | 75.3 | 181.2 | 232.7 | 236.5 | 232.9 | 248.7 | 223.1 | 157.4 | 102.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 13.5 | 17.9 | 15.3 | 15.0 | 16.0 | 16.8 | 22.4 | 27.9 | 15.7 | 8.8 | 11.6 | 28.3 | 15.2 | 5.1 | 3.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 189.9 | 0.0 | 215.6 | 245.5 | 243.6 | 242.7 | 287.9 | 331.5 | 403.3 | 467.6 | 522.2 | 582.7 | 391.3 | 196.0 | - | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.0 | 30.0 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 191.1 | 230.5 | 215.6 | 245.5 | 243.6 | 242.7 | 287.9 | 331.5 | 409.3 | 473.5 | 528.2 | 588.6 | 395.3 | 198.0 | - | - | ||
| (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 | 30.3 | - | 28.6 | 30.0 | 30.8 | 29.8 | 28.3 | 29.7 | 29.6 | 32.5 | 36.6 | 35.0 | 43.1 | 51.0 | 63.8 | |||||||||||||||||||||||||
| - |
| 22.1 |
| 30.5 |
| 7.0 |
| 53.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 9.7 | 6.2 | 11.3 | 23.5 | 21.9 | 19.5 | 15.2 | 30.7 | 35.3 | 42.6 | 21.8 | 23.6 | 11.0 | 7.6 | 5.0 | 13.1 | - | - |
| Other Current Assets | 0.9 | 0.6 | 2.7 | 2.6 | 6.9 | 5.1 | 4.3 | 9.7 | 10.2 | 6.9 | 6.2 | 5.0 | 1.1 | 0.5 | 0.0 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 54.3 | 51.1 | 55.5 | 87.6 | 138.0 | 100.2 | 184.2 | 201.5 | 271.6 | 325.5 | 306.1 | 302.1 | 248.9 | 203.9 | 90.3 | 89.3 | - | - |
| 65.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 46.6 | 46.2 | 45.9 | 55.1 | 54.8 | 63.4 | 156.7 | 187.1 | 163.2 | 129.4 | 129.6 | 95.4 | 70.2 | 51.8 | 40.2 | - | - | - |
| Property,Plant & Equipment Net | 0.3 | 0.7 | 1.7 | 4.2 | 6.9 | 11.9 | 24.5 | 45.6 | 73.3 | 103.5 | 119.1 | 127.8 | 87.3 | 50.4 | 25.6 | 17.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.7 | 14.5 | 0.0 | - | - |
| Goodwill | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 73.8 | 73.8 | 81.4 | 86.3 | 86.3 | 82.8 | 90.9 | 99.4 | 14.9 | 14.9 | 11.8 | - | - |
| Intangible Assets | 17.1 | 21.5 | 26.5 | 31.7 | 36.9 | 46.3 | 61.0 | 91.7 | 120.1 | 155.4 | 197.0 | 245.2 | 276.2 | 56.6 | 65.0 | 72.4 | - | - |
| Operating Lease Right Of Use Assets | 1.1 | 2.2 | 3.4 | 5.3 | 7.6 | 18.2 | 29.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 6.3 | 5.6 | 5.0 | 5.0 | 6.4 | 5.4 | 10.8 | 309.1 | 303.7 | 7.3 | 3.6 | 0.0 | 0.6 | 4.1 | 4.4 | 1.2 | - | - |
| Other Non-Current Assets | 4.8 | 6.5 | 6.7 | 5.4 | 6.1 | 9.9 | 10.8 | 12.4 | 10.2 | 11.3 | 13.2 | 22.3 | 17.7 | 11.7 | 9.6 | 4.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | 421.9 | - | - | - | - | - | - | - |
| Total Assets | 139.8 | 143.6 | 154.9 | 195.3 | 257.8 | 265.7 | 394.3 | 741.7 | 865.2 | 689.2 | 721.8 | 788.2 | 730.1 | 429.2 | 224.2 | 197.8 | - | - |
| - |
| - |
| - |
| Short Term Debt | 1.2 | 230.5 | 0.0 | - | - | - | - | 0.0 | 5.9 | 5.9 | 5.9 | 5.9 | 4.0 | 2.0 | - | - | - | - |
| Deferred Revenue Current | 3.4 | 4.0 | 3.2 | 3.7 | 4.3 | 5.5 | 5.2 | 10.1 | 9.8 | 8.8 | 15.1 | 9.8 | 36.7 | 2.5 | 4.6 | - | - | - |
| Operating Lease Liabilities Current | 0.9 | 1.5 | 1.6 | 2.1 | 2.9 | 7.6 | 11.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 17.3 | 9.6 | 8.6 | 11.9 | 13.7 | 24.4 | 24.6 | 27.9 | 27.3 | 26.4 | 30.3 | 31.7 | 20.9 | 16.5 | 18.5 | - | - | - |
| Other Current Liabilities | 2.8 | 3.2 | 2.5 | 2.9 | 3.9 | 9.3 | 14.7 | 7.0 | 9.4 | 19.1 | 16.3 | 13.2 | 10.1 | 7.9 | 9.9 | 5.6 | - | - |
| Total Current Liabilities | 47.1 | 271.3 | 35.8 | 40.1 | 54.7 | 71.5 | 87.6 | 104.4 | 109.6 | 148.9 | 129.1 | 140.8 | 135.6 | 71.6 | 55.4 | 41.7 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.2 | 0.8 | 2.0 | 3.4 | 5.0 | 12.3 | 19.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 8.6 | 9.0 | 9.0 | 9.0 | 9.0 | 8.8 | 9.1 | - | - | - | 0.0 | 2.7 | 0.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3.7 | 20.0 | 19.5 | 19.5 | 19.3 | 25.2 | 31.0 | 9.2 | 12.3 | 10.5 | 18.2 | 20.6 | 45.5 | 1.7 | 2.6 | 3.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 249.3 | 300.3 | 279.9 | 314.1 | 326.7 | 348.2 | 415.6 | 445.0 | 525.2 | 627.0 | 669.5 | 746.8 | 572.3 | 269.4 | 58.2 | 45.9 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (363.7) | (260.0) | (180.2) | 118.9 | 186.6 | 190.4 | 272.0 | 590.7 | 626.6 | 333.8 | 369.3 | 368.0 | 239.6 | 124.1 | 126.2 | 58.5 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | 0.0 | 0.7 | (1.7) | 0.0 | - | - | - | - | - | - | - |
| Treasury Stock | - | - | 152.7 | 413.4 | 426.4 | 441.0 | 453.9 | 443.3 | 426.6 | 404.0 | 440.0 | 444.5 | 197.5 | 78.0 | 72.0 | 14.4 | - | - |
| Minority Interest | 0.8 | 0.7 | 0.6 | 0.8 | 1.3 | 1.2 | 1.5 | 1.2 | 1.4 | 1.4 | 1.3 | 1.0 | 1.0 | 1.4 | 3.2 | 3.1 | - | - |
| Total Stockholders Equity | (110.2) | (157.4) | (125.7) | (119.6) | (70.1) | (83.8) | (22.8) | 295.4 | 338.6 | 60.8 | 51.0 | 40.4 | 156.7 | 158.5 | 162.8 | 148.8 | 86.3 | 60.5 |
| Total Equity | (109.5) | (156.7) | (125.1) | (118.9) | (68.9) | (82.6) | (21.4) | 296.7 | 340.0 | 62.2 | 52.3 | 41.4 | 157.7 | 159.8 | 165.9 | 151.9 | 86.3 | 60.5 |
| - |
| - |
| Net debt | 164.5 | 200.7 | 183.1 | 194.5 | 145.5 | 184.4 | 205.1 | 273.2 | 255.1 | 278.5 | 348.9 | 427.3 | 264.9 | 92.5 | - | - | - | - |
| Working Capital | 7.2 | (220.2) | 19.8 | 47.5 | 83.3 | 28.6 | 96.6 | 97.2 | 162.1 | 176.5 | 177.0 | 161.3 | 113.4 | 132.2 | 34.8 | 47.6 | - | - |
| Book Value | (110.2) | (157.4) | (125.7) | (119.6) | (70.1) | (83.8) | (22.8) | 295.4 | 338.6 | 60.8 | 51.0 | 40.4 | 156.7 | 158.5 | 162.8 | 148.8 | 86.3 | 60.5 |
| Tangible Book Value | (183.3) | (234.8) | (208.2) | (207.3) | (163.0) | (203.9) | (157.7) | 122.4 | 132.3 | (180.9) | (228.8) | (295.7) | (218.9) | 87.0 | 82.9 | 64.6 | - | - |
| 70.7 |
| 80.0 |
| 98.1 |
| 36.5 |
| 35.3 |
| 41.3 |
| 58.3 |
| 67.0 |
| 68.2 |
| 79.1 |
| - |
| 66.9 |
| 85.4 |
| 51.5 |
| 58.3 |
| 102.9 |
| 84.6 |
| 84.9 |
| 105.0 |
| 114.1 |
| 114.2 |
| 117.1 |
| 149.3 |
| 134.9 |
| 120.5 |
| Restricted Cash | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.2 | 4.4 | 4.1 | 4.1 | 4.5 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 45.0 | 43.2 | 41.7 | 49.2 | 49.2 | 53.6 | 63.2 | 45.8 | 45.2 | 38.1 |
| Cash And Short Term Investments | 30.3 | - | 28.6 | 30.0 | 30.8 | 29.8 | 28.3 | 29.7 | 29.6 | 32.5 | 36.6 | 35.0 | 43.1 | 51.0 | 63.8 | 70.7 | 80.0 | 98.1 | 36.5 | 35.3 | 41.3 | 58.3 | 67.0 | 68.2 | 79.1 | - | 66.9 | 85.4 | 51.5 | 58.3 | 147.8 | 127.8 | 126.5 | 154.2 | 163.3 | 167.8 | 180.3 | 195.0 | 180.1 | 158.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 20.7 | 18.0 | 17.4 | 18.4 | 18.2 | 15.1 | 14.2 | 13.2 | 13.6 | 11.7 | 13.0 | 13.7 | 14.3 | 13.0 | 14.3 | 16.6 | 18.3 | 18.0 | 19.3 | 17.8 | 20.0 | 22.4 | 28.1 | 35.3 | 43.6 | - | 64.1 | 44.2 | 28.6 | 36.5 | 46.9 | 45.4 | 50.8 | 52.7 | 63.2 | 73.0 | 83.0 | 87.8 | 101.6 | 100.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 7.8 | 9.7 | 8.3 | 5.5 | 5.9 | 6.2 | 8.2 | 8.3 | 8.4 | 11.3 | 11.2 | 11.1 | 13.1 | 23.5 | 21.7 | 23.4 | 25.4 | 21.9 | ||||||||||||||||||||||
| Other Current Assets | 1.2 | 0.9 | 0.9 | 0.9 | 0.7 | 0.6 | 0.6 | 0.4 | 0.4 | 2.7 | 2.9 | 2.8 | 2.6 | 2.6 | 6.1 | 10.0 | 10.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 58.8 | 54.3 | 54.4 | 53.9 | 54.9 | 51.1 | 50.8 | 51.2 | 51.6 | 55.5 | 60.8 | 59.8 | 70.4 | 87.6 | 99.9 | 110.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 46.7 | 46.9 | 46.9 | 46.9 | 46.9 | 46.9 | 46.9 | 46.9 | 47.6 | 47.6 | 47.7 | 49.3 | 50.9 | 59.3 | 59.5 | 59.8 | 59.1 | 61.6 | 68.3 | 69.7 | 74.4 | 75.3 | 95.5 | 162.8 | 171.1 | - | 207.9 | 207.6 | 222.3 | 232.7 | 235.9 | 237.8 | 237.3 | 236.5 | 235.0 | 232.7 | 234.8 | 232.9 | 232.2 | 261.6 |
| Accumulated Depreciation | 46.4 | 46.6 | 46.6 | 46.5 | 46.3 | 46.2 | 46.0 | 45.8 | 46.2 | 45.9 | 45.5 | 46.5 | 47.4 | 55.1 | 54.5 | 54.0 | 53.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.7 | 0.9 | 1.1 | 1.4 | 1.7 | 2.2 | 2.8 | 3.5 | 4.2 | 5.0 | 5.8 | 5.9 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | ||||||||||||||||||||||
| Intangible Assets | 15.7 | 17.1 | 17.7 | 18.9 | 20.2 | 21.5 | 22.7 | 24.0 | 25.3 | 26.5 | 27.8 | 29.2 | 30.5 | 31.7 | 33.0 | 34.3 | 35.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.9 | 1.1 | 1.3 | 1.6 | 1.9 | 2.2 | 2.5 | 2.6 | 3.0 | 3.4 | 3.6 | 4.7 | 5.1 | 5.3 | 6.0 | 6.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 6.2 | 6.3 | 5.6 | 5.6 | 5.6 | 5.6 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 6.0 | 6.1 | 6.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 4.2 | 4.8 | 4.8 | 6.5 | 6.5 | 6.5 | 6.6 | 6.7 | 6.7 | 6.7 | 7.2 | 7.1 | 7.1 | 5.4 | 5.5 | 5.6 | 6.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 142.2 | 139.8 | 139.9 | 142.9 | 145.7 | 143.6 | 144.5 | 146.6 | 148.9 | 154.9 | 162.6 | 164.6 | 177.6 | 195.3 | 211.3 | 224.8 | 239.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 18.2 | 13.5 | 12.8 | 13.4 | 16.5 | 17.9 | 15.6 | 14.3 | 13.4 | 15.3 | 16.4 | 14.9 | 14.1 | 15.0 | 13.9 | 15.5 | 18.2 | 16.0 | 20.4 | 22.4 | 18.9 | 16.8 | 17.9 | 20.9 | 23.0 | - | 18.2 | 24.8 | 20.9 | 27.9 | 30.1 | 13.8 | 11.3 | 15.7 | 12.3 | 11.2 | 12.5 | 8.8 | 16.9 | 15.1 |
| Short Term Debt | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 230.5 | 226.7 | 223.0 | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 4.0 | 3.4 | 3.5 | 3.4 | 3.6 | 4.0 | 3.8 | 3.6 | 3.4 | 3.2 | 3.3 | 3.1 | 2.9 | 3.7 | 4.1 | 3.4 | 3.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.6 | 0.9 | 1.1 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 2.1 | 2.2 | 2.1 | 2.3 | 2.3 | ||||||||||||||||||||||||
| Accrued Expenses | 17.8 | 17.3 | 10.4 | 10.1 | 10.6 | 9.6 | 9.3 | 8.9 | 8.9 | 8.6 | 8.4 | 10.4 | 11.8 | 11.9 | 14.9 | 14.4 | 13.6 | 13.7 | ||||||||||||||||||||||
| Other Current Liabilities | 2.1 | 2.8 | 2.9 | 3.5 | 3.4 | 3.2 | 2.4 | 2.2 | 2.2 | 2.5 | 2.3 | 2.6 | 2.7 | 2.9 | 3.1 | 2.7 | 3.0 | |||||||||||||||||||||||
| Total Current Liabilities | 51.0 | 47.1 | 39.7 | 40.1 | 42.2 | 271.3 | 265.4 | 258.9 | 34.1 | 35.8 | 36.6 | 47.2 | 46.0 | 40.1 | 48.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 188.5 | 189.9 | 191.3 | 192.6 | 193.7 | 0.0 | 0.0 | 0.0 | 219.3 | 215.6 | 212.0 | 217.9 | 213.9 | 245.5 | 244.8 | 244.5 | 244.1 | 243.6 | 258.2 | 243.4 | 243.0 | 242.7 | 288.9 | 288.6 | 288.2 | - | 287.7 | 319.9 | 322.6 | 331.5 | 346.5 | 354.3 | 401.7 | 403.3 | 414.4 | 439.5 | 466.5 | 467.6 | 468.7 | 469.8 |
| Operating Lease Liabilities Non-Current | 0.3 | 0.2 | 0.2 | 0.2 | 0.5 | 0.8 | 1.1 | 1.2 | 1.7 | 2.0 | 2.2 | 2.7 | 3.1 | 3.4 | 3.8 | 4.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.7 | 0.1 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 8.6 | 8.6 | 9.1 | 9.1 | 9.1 | 9.0 | 9.1 | 9.0 | 9.0 | 9.0 | 8.7 | 8.7 | 8.8 | 9.0 | 8.8 | 9.2 | 9.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 3.7 | 3.7 | 3.3 | 3.0 | 19.7 | 20.0 | 18.7 | 18.8 | 19.2 | 19.5 | 18.2 | 18.9 | 19.3 | 19.5 | 17.5 | 18.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 251.8 | 249.3 | 243.4 | 244.9 | 264.7 | 300.3 | 293.2 | 286.8 | 281.6 | 279.9 | 275.6 | 292.7 | 288.0 | 314.1 | 319.8 | 320.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.9 | 0.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | - | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 | 25.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (368.3) | (363.7) | (355.9) | (352.6) | (363.1) | (260.0) | (247.5) | (234.4) | (218.5) | (180.2) | (166.1) | 75.1 | 96.2 | 118.9 | 131.1 | 145.9 | 163.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | 123.9 | 152.7 | 153.6 | 401.8 | 404.1 | 413.4 | 414.1 | 414.4 | 416.9 | 426.4 | ||||||||||||||||||||||
| Minority Interest | 0.8 | 0.8 | 0.7 | 0.8 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 1.2 | 1.3 | ||||||||||||||||||||||
| Total Stockholders Equity | (110.5) | (110.2) | (104.2) | (102.7) | (119.8) | (157.4) | (149.4) | (140.8) | (133.3) | (125.7) | (113.6) | (128.8) | (111.2) | (119.6) | (109.4) | (96.3) | ||||||||||||||||||||||||
| Total Equity | (109.6) | (109.5) | (103.5) | (101.9) | (119.0) | (156.7) | (148.7) | (140.2) | (132.7) | (125.1) | (112.9) | (128.1) | (110.4) | (118.9) | (108.5) | (95.4) | (80.9) | (68.9) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 189.8 | 191.1 | 192.5 | 193.9 | 195.0 | 230.5 | 226.7 | 223.0 | 219.3 | 215.6 | 212.0 | 217.9 | 213.9 | 245.5 | 244.8 | 244.5 | 244.1 | 243.6 | 263.2 | 243.4 | 243.0 | 242.7 | 288.9 | 288.6 | 288.2 | - | 287.7 | 326.4 | 331.8 | 331.5 | 381.0 | 395.5 | 407.7 | 409.3 | 420.4 | 445.4 | 472.5 | 473.5 | 474.6 | 475.7 |
| Net debt | 159.4 | - | 163.9 | 163.9 | 164.1 | 200.7 | 198.4 | 193.3 | 189.7 | 183.1 | 175.3 | 182.8 | 170.8 | 194.5 | 181.0 | 173.8 | 164.1 | 145.5 | ||||||||||||||||||||||
| Working Capital | 7.8 | 7.2 | 14.7 | 13.8 | 12.7 | (220.2) | (214.6) | (207.7) | 17.5 | 19.8 | 24.2 | 12.6 | 24.4 | 47.5 | 51.3 | 62.9 | 74.8 | 83.3 | ||||||||||||||||||||||
| Book Value | (110.5) | (110.2) | (104.2) | (102.7) | (119.8) | (157.4) | (149.4) | (140.8) | (133.3) | (125.7) | (113.6) | (128.8) | (111.2) | (119.6) | (109.4) | (96.3) | (82.1) | (70.1) | ||||||||||||||||||||||
| Tangible Book Value | (182.1) | (183.3) | (177.8) | (177.6) | (195.9) | (234.8) | (228.1) | (220.8) | (214.6) | (208.2) | (197.4) | (213.9) | (197.6) | (207.3) | (198.3) | (186.5) | (173.6) | |||||||||||||||||||||||
| 18.9 |
| 19.1 |
| 21.0 |
| 19.5 |
| 14.7 |
| 14.2 |
| 17.7 |
| - |
| 16.3 |
| 23.6 |
| 29.3 |
| 30.7 |
| 81.6 |
| 70.0 |
| 74.0 |
| 64.7 |
| 59.9 |
| 49.4 |
| 47.4 |
| 42.6 |
| 31.9 |
| 27.7 |
| 6.9 |
| 5.2 |
| 5.2 |
| 5.1 |
| 5.1 |
| 5.5 |
| 4.8 |
| 6.2 |
| - |
| 4.2 |
| 8.2 |
| 6.6 |
| 9.7 |
| 10.7 |
| 10.9 |
| 10.8 |
| 10.2 |
| 9.6 |
| 7.3 |
| 7.5 |
| 6.9 |
| 6.7 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 123.7 |
| 138.0 |
| 74.7 |
| 72.2 |
| 82.3 |
| 100.2 |
| 140.0 |
| 147.7 |
| 181.6 |
| - |
| 187.3 |
| 233.1 |
| 214.7 |
| 201.5 |
| 276.4 |
| 243.2 |
| 251.3 |
| 271.6 |
| 283.2 |
| 290.2 |
| 310.7 |
| 325.5 |
| 313.6 |
| 286.5 |
| 54.8 |
| 58.9 |
| 59.5 |
| 63.3 |
| 63.4 |
| 80.5 |
| 144.2 |
| 150.1 |
| - |
| 179.4 |
| - |
| - |
| 187.1 |
| 183.9 |
| 179.0 |
| 171.7 |
| 163.2 |
| 154.2 |
| 145.7 |
| 138.7 |
| 129.4 |
| 122.5 |
| 147.0 |
| 6.9 |
| 9.4 |
| 10.2 |
| 11.1 |
| 11.9 |
| 15.0 |
| 18.7 |
| 21.0 |
| - |
| 28.4 |
| 60.0 |
| 75.0 |
| 45.6 |
| 52.0 |
| 58.8 |
| 65.6 |
| 73.3 |
| 80.8 |
| 87.1 |
| 96.0 |
| 103.5 |
| 109.8 |
| 114.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.8 |
| 73.8 |
| 73.8 |
| 73.8 |
| 73.8 |
| 73.8 |
| 73.8 |
| - |
| 79.0 |
| 79.0 |
| 79.0 |
| 81.4 |
| 84.0 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 86.3 |
| 89.9 |
| 81.4 |
| 36.9 |
| 38.1 |
| 40.8 |
| 43.7 |
| 46.3 |
| 49.7 |
| 54.0 |
| 56.8 |
| - |
| 65.3 |
| 68.6 |
| 72.2 |
| 91.7 |
| 98.8 |
| 105.4 |
| 112.9 |
| 120.1 |
| 128.3 |
| 136.9 |
| 146.3 |
| 155.4 |
| 163.0 |
| 173.4 |
| 6.3 |
| 7.6 |
| 13.2 |
| 12.3 |
| 16.3 |
| 18.2 |
| 20.3 |
| 22.8 |
| 26.1 |
| 42.1 |
| 26.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 5.3 |
| 5.3 |
| 5.4 |
| 5.4 |
| 1.3 |
| 1.1 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| 304.4 |
| 305.1 |
| 305.7 |
| 303.7 |
| 7.2 |
| 5.2 |
| 2.6 |
| 7.3 |
| 4.8 |
| 6.9 |
| 6.1 |
| 6.4 |
| 7.5 |
| 7.1 |
| 9.9 |
| 11.3 |
| 11.3 |
| 8.0 |
| - |
| 9.6 |
| 9.9 |
| 10.2 |
| 12.4 |
| 13.7 |
| 11.2 |
| 10.0 |
| 10.2 |
| 10.6 |
| 11.0 |
| 11.6 |
| 11.3 |
| 12.2 |
| 12.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 257.8 |
| 220.9 |
| 222.1 |
| 239.7 |
| 265.7 |
| 310.1 |
| 328.3 |
| 368.6 |
| - |
| 689.1 |
| 743.9 |
| 759.5 |
| 741.7 |
| 829.3 |
| 809.9 |
| 831.8 |
| 865.2 |
| 596.4 |
| 616.6 |
| 653.5 |
| 689.2 |
| 693.3 |
| 675.5 |
| 5.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 6.5 |
| 9.2 |
| 0.0 |
| 34.4 |
| 41.2 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 4.3 |
| 7.1 |
| 5.7 |
| 4.6 |
| 5.5 |
| 4.3 |
| 5.2 |
| 5.5 |
| - |
| 5.3 |
| 5.6 |
| 7.6 |
| 10.1 |
| 13.0 |
| 19.1 |
| 15.5 |
| 9.8 |
| 9.7 |
| 9.9 |
| 9.6 |
| 8.8 |
| 10.9 |
| 11.7 |
| 2.1 |
| 2.9 |
| 5.7 |
| 6.6 |
| 7.1 |
| 7.6 |
| 8.2 |
| 9.3 |
| 11.4 |
| 16.7 |
| 12.0 |
| 12.3 |
| 15.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.9 |
| 19.9 |
| 20.6 |
| 24.4 |
| 18.7 |
| 21.4 |
| 24.4 |
| - |
| 26.1 |
| 20.9 |
| 24.4 |
| 27.9 |
| 31.2 |
| 26.3 |
| 30.6 |
| 27.3 |
| 28.8 |
| 30.6 |
| 31.7 |
| 26.4 |
| 34.1 |
| 29.9 |
| 3.9 |
| 6.5 |
| 6.8 |
| 7.5 |
| 9.3 |
| 10.7 |
| 12.0 |
| 14.6 |
| - |
| 16.7 |
| 20.4 |
| 20.7 |
| 7.0 |
| 7.9 |
| 5.9 |
| 6.7 |
| 9.4 |
| 11.0 |
| 10.5 |
| 14.3 |
| 19.1 |
| 13.8 |
| 14.3 |
| 47.8 |
| 48.9 |
| 54.7 |
| 72.6 |
| 72.2 |
| 68.8 |
| 71.5 |
| 71.5 |
| 78.6 |
| 84.7 |
| - |
| 89.0 |
| 111.1 |
| 110.8 |
| 104.4 |
| 151.7 |
| 133.9 |
| 94.6 |
| 109.6 |
| 110.0 |
| 101.5 |
| 104.9 |
| 148.9 |
| 132.1 |
| 120.7 |
| 4.4 |
| 5.0 |
| 8.5 |
| 7.1 |
| 10.8 |
| 12.3 |
| 13.7 |
| 15.0 |
| 16.0 |
| 28.8 |
| 16.3 |
| 19.4 |
| 23.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 9.3 |
| 9.3 |
| 9.4 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.6 |
| 19.3 |
| 21.2 |
| 19.7 |
| 23.7 |
| 25.2 |
| 26.3 |
| 26.0 |
| 27.2 |
| - |
| 23.8 |
| 27.0 |
| 30.8 |
| 9.2 |
| 7.9 |
| 9.4 |
| 15.4 |
| 12.3 |
| 7.8 |
| 8.9 |
| 9.7 |
| 10.5 |
| 13.8 |
| 16.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 320.7 |
| 326.7 |
| 362.6 |
| 345.8 |
| 345.0 |
| 348.2 |
| 386.7 |
| 393.2 |
| 400.1 |
| - |
| 400.5 |
| 458.0 |
| 464.2 |
| 445.0 |
| 506.1 |
| 497.6 |
| 536.4 |
| 525.2 |
| 532.3 |
| 549.9 |
| 581.1 |
| 627.0 |
| 614.6 |
| 607.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 186.6 |
| 116.9 |
| 135.3 |
| 158.9 |
| 190.4 |
| 198.8 |
| 213.0 |
| 252.5 |
| - |
| 579.6 |
| 574.0 |
| 584.8 |
| 590.7 |
| 603.3 |
| 596.3 |
| 600.3 |
| 626.6 |
| 342.1 |
| 341.9 |
| 336.5 |
| 333.8 |
| 359.4 |
| 403.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.7 |
| (1.5) |
| 4.0 |
| 11.0 |
| (1.7) |
| (2.2) |
| (7.2) |
| 427.2 |
| 427.3 |
| 432.4 |
| 441.0 |
| 442.1 |
| 443.1 |
| 447.2 |
| - |
| 448.6 |
| 443.5 |
| 441.1 |
| 443.3 |
| 425.8 |
| 427.4 |
| 421.5 |
| 426.6 |
| 414.7 |
| 416.3 |
| 410.9 |
| 404.0 |
| 406.6 |
| 454.5 |
| (0.7) |
| (0.6) |
| (0.1) |
| 1.2 |
| 1.1 |
| 1.3 |
| 1.3 |
| - |
| 1.3 |
| 1.8 |
| 1.1 |
| 1.2 |
| 1.5 |
| 1.4 |
| 1.2 |
| 1.4 |
| 1.4 |
| 1.7 |
| 1.5 |
| 1.4 |
| 1.6 |
| 1.3 |
| (82.1) |
| (70.1) |
| (140.9) |
| (123.1) |
| (105.2) |
| (83.8) |
| (77.7) |
| (66.1) |
| (32.8) |
| - |
| 287.3 |
| 284.1 |
| 294.3 |
| 295.4 |
| 321.6 |
| 310.9 |
| 318.9 |
| 338.6 |
| 62.8 |
| 65.1 |
| 70.9 |
| 60.8 |
| 77.1 |
| 67.1 |
| (141.7) |
| (123.7) |
| (105.3) |
| (82.6) |
| (76.6) |
| (64.9) |
| (31.5) |
| - |
| 288.7 |
| 285.9 |
| 295.4 |
| 296.7 |
| 323.1 |
| 312.3 |
| 295.4 |
| 340.0 |
| 64.1 |
| 66.7 |
| 72.4 |
| 62.2 |
| 78.8 |
| 68.4 |
| 226.8 |
| 208.1 |
| 201.7 |
| 184.4 |
| 221.9 |
| 220.4 |
| 209.1 |
| - |
| 220.8 |
| 241.0 |
| 280.3 |
| 273.2 |
| 233.2 |
| 267.8 |
| 281.2 |
| 255.1 |
| 257.1 |
| 277.6 |
| 292.2 |
| 278.5 |
| 294.5 |
| 317.1 |
| 2.1 |
| (0.1) |
| 13.4 |
| 28.6 |
| 68.5 |
| 69.1 |
| 96.9 |
| - |
| 98.3 |
| 121.9 |
| 103.8 |
| 97.2 |
| 124.7 |
| 109.3 |
| 156.7 |
| 162.1 |
| 173.2 |
| 188.7 |
| 205.8 |
| 176.5 |
| 181.6 |
| 165.8 |
| (140.9) |
| (123.1) |
| (105.2) |
| (83.8) |
| (77.7) |
| (66.1) |
| (32.8) |
| - |
| 287.3 |
| 284.1 |
| 294.3 |
| 295.4 |
| 321.6 |
| 310.9 |
| 318.9 |
| 338.6 |
| 62.8 |
| 65.1 |
| 70.9 |
| 60.8 |
| 77.1 |
| 67.1 |
| (163.0) |
| (252.9) |
| (237.8) |
| (222.7) |
| (203.9) |
| (201.3) |
| (194.0) |
| (163.5) |
| - |
| 143.0 |
| 136.5 |
| 143.1 |
| 122.4 |
| 138.8 |
| 119.2 |
| 119.7 |
| 132.3 |
| (151.8) |
| (158.1) |
| (161.7) |
| (180.9) |
| (175.7) |
| (187.7) |