| (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 | 175.3 | 159.2 | 302.6 | 371.3 | 503.3 | 495.4 | 112.3 | 141.5 | 203.2 | 183.1 | 170.3 | 181.6 | 148.7 | 93.5 | 97.0 | 124.0 | 139.8 | 96.5 |
| Restricted Cash | 26.9 | 26.9 | 0.1 | 0.2 | 0.0 | 1.2 | 2.6 | 1.3 | 0.5 | 0.4 | 0.4 | 0.6 | 1.6 | 1.9 | 2.0 | 2.5 | - | - |
| Short Term Investments | - | - | - | - | - | 1.8 | 10.3 | 0.0 | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 175.3 | 159.2 | 302.6 | 371.3 | 503.3 | 497.2 | 122.6 | 141.5 | 203.2 | 183.1 | 170.3 | 181.6 | 148.7 | 93.5 | 97.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 20.8 | 15.8 | 19.4 | 17.7 | 21.2 | 22.9 | 24.7 | 35.9 | 30.1 | 28.1 | 16.1 | 19.0 | 16.0 | 19.3 | 13.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 5.2 | 11.5 | 13.0 | 6.5 | 5.1 | 6.2 | 5.8 | 14.1 | 13.7 | 18.9 | 20.0 | 26.2 | 27.0 | 26.5 | 23.0 | 32.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 188.8 | 207.6 | 261.9 | 255.7 | 338.8 | 327.2 | 351.8 | 339.6 | 315.8 | 314.9 | 250.5 | 191.6 | 191.7 | 171.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 90.0 | 81.9 | 106.1 | 75.1 | 102.3 | 109.8 | 75.4 | 102.6 | 85.4 | 106.3 | 122.7 | 112.8 | 90.6 | 62.4 | 70.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | 34.5 | 38.0 | 41.3 | 0.0 | 3.1 | 0.0 | 44.2 | 8.8 | 0.0 | - | - | - | - | ||
| 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | 34.5 | 38.0 | 41.3 | 0.0 | 3.1 | 0.0 | 44.2 | 8.8 | 0.0 | - | - | - | - | ||
| (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 | 135.8 | 175.3 | 167.4 | 120.6 | 114.6 | 159.2 | 140.4 | 186.2 | 256.3 | 302.6 | 325.4 | 342.9 | 374.7 | 371.3 | 427.5 | |||||||||||||||||||||||||
| - |
| 124.0 |
| 139.8 |
| 96.5 |
| 13.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 11.9 | 14.0 | 14.9 | 18.8 | 22.1 | 22.9 | 21.6 | 22.1 | 17.7 | 11.7 | 13.9 | 12.6 | 10.3 | 12.9 | 12.7 | 11.7 | - | - |
| Other Current Assets | 1.5 | 1.9 | 2.4 | 5.5 | 5.1 | 6.3 | 6.2 | 3.0 | 1.6 | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 240.1 | 227.5 | 350.1 | 414.5 | 551.8 | 582.7 | 177.4 | 215.3 | 265.2 | 244.4 | 248.4 | 258.1 | 219.0 | 156.0 | 149.2 | 186.0 | - | - |
| 160.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 175.1 | 184.0 | 234.3 | 228.7 | 229.4 | 213.4 | 221.8 | 204.9 | 186.4 | 180.3 | 156.8 | 139.5 | 164.5 | 150.7 | 135.5 | - | - | - |
| Property,Plant & Equipment Net | 13.7 | 23.5 | 27.6 | 27.0 | 109.5 | 113.8 | 130.0 | 134.7 | 129.3 | 134.6 | 93.7 | 52.1 | 27.2 | 21.0 | 25.3 | 27.8 | - | - |
| Long Term Investments | 66.6 | 78.2 | 155.9 | 296.3 | 342.7 | 1.4 | 42.0 | 60.4 | 13.0 | 11.8 | - | - | - | - | - | - | - | - |
| Equity Method Investments | 39.7 | 56.5 | 114.8 | 213.5 | 240.2 | 42.5 | 37.3 | 40.1 | 6.5 | - | - | - | - | - | - | - | - | - |
| Goodwill | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 27.1 | 22.9 | 14.7 | 14.7 | 15.4 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | - | - |
| Intangible Assets | 45.1 | 30.2 | 25.3 | 0.0 | - | 14.0 | 11.8 | 13.4 | 7.3 | 10.9 | 14.7 | 0.2 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 5.2 | 6.9 | 3.5 | 7.5 | 12.6 | 17.3 | 25.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | 0.2 | 41.4 | 40.0 | 0.0 | - | 0.1 | 0.0 | 56.3 | 37.9 | 50.3 | 55.0 | 0.0 | - | - | - | - |
| Other Non-Current Assets | 48.6 | 29.5 | 13.0 | 2.7 | 3.2 | 2.6 | 4.0 | 14.6 | 4.2 | 14.3 | 8.7 | 2.5 | 2.0 | 2.2 | 2.3 | 1.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 425.5 | 402.0 | 635.8 | 878.5 | 1,066.0 | 830.2 | 417.7 | 461.2 | 433.8 | 485.1 | 428.4 | 376.9 | 315.6 | 182.0 | 179.6 | 218.0 | - | - |
| 67.3 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 34.4 | 43.1 | 49.6 | 44.5 | 59.4 | 72.2 | 41.8 | 50.6 | 46.5 | 41.8 | 50.9 | 48.5 | 37.3 | 38.4 | 28.0 | 24.0 | - | - |
| Operating Lease Liabilities Current | 0.9 | 1.3 | 2.8 | 4.4 | 5.4 | 5.2 | 6.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 51.3 | 73.6 | 73.7 | 63.6 | 101.9 | 123.6 | 88.2 | 87.9 | 82.6 | 96.2 | 83.4 | 81.6 | 65.7 | 47.7 | 47.9 | 40.8 | - | - |
| Other Current Liabilities | 15.5 | 24.9 | 0.0 | 3.5 | 3.3 | 2.9 | 4.0 | 0.5 | 0.2 | 1.6 | 0.6 | - | - | - | - | - | - | - |
| Total Current Liabilities | 192.1 | 224.9 | 232.4 | 191.1 | 272.3 | 327.6 | 216.0 | 241.5 | 214.7 | 249.2 | 258.7 | 242.8 | 193.6 | 148.5 | 163.3 | 171.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 5.6 | 6.5 | 0.9 | 3.6 | 8.0 | 13.2 | 21.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 2.4 | 4.6 | 5.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 9.7 | 7.9 | 9.1 | 3.5 | 3.3 | 4.1 | 2.3 | 6.0 | 7.1 | 6.9 | 7.0 | 4.8 | 3.3 | 2.5 | 3.0 | 3.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 207.5 | 239.2 | 276.7 | 232.7 | 321.6 | 393.9 | 239.9 | 250.5 | 261.7 | 312.1 | 279.0 | 247.6 | 196.9 | 151.0 | 166.3 | 186.7 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,239.3 | 1,072.9 | 1,007.6 | 982.7 | 960.5 | 970.9 | 764.8 | 658.0 | 494.7 | 383.3 | 370.0 | 366.3 | 361.7 | 356.9 | 353.4 | 349.7 | - | - |
| Retained Earnings | (842.7) | (740.5) | (481.7) | (173.8) | (136.6) | (525.2) | (580.4) | (458.9) | (254.7) | (153.9) | (166.4) | (153.9) | (162.7) | (247.1) | (261.8) | (242.3) | - | - |
| Accumulated Other Comprehensive Income | (2.6) | 0.0 | (0.5) | (0.5) | (0.5) | (0.6) | (0.6) | (0.6) | (0.6) | (1.5) | (1.4) | (0.6) | 0.0 | - | - | - | - | - |
| Treasury Stock | - | - | - | 162.5 | 79.0 | 71.4 | 68.8 | 66.8 | 63.8 | 52.6 | 51.7 | 82.5 | 80.2 | 78.8 | 78.4 | 76.8 | - | - |
| Minority Interest | 0.4 | 0.0 | - | 0.0 | 0.0 | 62.6 | 62.8 | 79.0 | (3.5) | (2.4) | (1.1) | (0.0) | 0.0 | - | - | - | - | - |
| Total Stockholders Equity | 217.6 | 162.7 | 359.1 | 645.8 | 744.4 | 373.7 | 115.1 | 131.7 | 175.6 | 175.3 | 150.5 | 129.2 | 118.8 | 31.0 | 13.2 | 30.7 | 10.8 | (2.2) |
| Total Equity | 217.9 | 162.7 | 359.1 | 645.8 | 744.4 | 436.3 | 177.9 | 210.7 | 172.1 | 173.0 | 149.4 | 129.2 | 118.8 | 31.0 | 13.2 | 30.7 | 10.8 | (2.2) |
| - |
| - |
| Net debt | - | - | - | (336.8) | (465.4) | (455.9) | (122.6) | (138.4) | (203.2) | (138.9) | (161.4) | (181.6) | - | - | - | - | - | - |
| Working Capital | 48.0 | 2.6 | 117.7 | 223.4 | 279.5 | 255.2 | (38.6) | (26.2) | 50.5 | (4.8) | (10.3) | 15.3 | 25.4 | 7.5 | (14.1) | 14.7 | - | - |
| Book Value | 217.6 | 162.7 | 359.1 | 645.8 | 744.4 | 373.7 | 115.1 | 131.7 | 175.6 | 175.3 | 150.5 | 129.2 | 118.8 | 31.0 | 13.2 | 30.7 | 10.8 | (2.2) |
| Tangible Book Value | 166.3 | 126.3 | 327.7 | 639.7 | 738.2 | 353.5 | 76.2 | 95.5 | 153.6 | 149.7 | 120.4 | 126.2 | 116.0 | 28.2 | 10.5 | 27.9 | - | - |
| 442.6 |
| 493.3 |
| 503.3 |
| 512.2 |
| 536.4 |
| 534.8 |
| 495.4 |
| 529.7 |
| 318.6 |
| 141.3 |
| 112.3 |
| 83.5 |
| 121.3 |
| 119.6 |
| 141.5 |
| 182.0 |
| 152.2 |
| 259.6 |
| 203.2 |
| 92.3 |
| 104.0 |
| 136.4 |
| 183.1 |
| 124.5 |
| 122.6 |
| Restricted Cash | 26.7 | 26.9 | 27.1 | 27.0 | 26.9 | 26.9 | 1.1 | 0.2 | 0.2 | 0.1 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.2 | 1.2 | 1.2 | 1.2 | 2.6 | 2.6 | 2.7 | 2.6 | 2.3 | 2.3 | 2.5 | 1.3 | 1.4 | 0.5 | 0.4 | 0.5 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.4 | 2.1 | 3.8 | 10.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 135.8 | 175.3 | 167.4 | 120.6 | 114.6 | 159.2 | 140.4 | 186.2 | 256.3 | 302.6 | 325.4 | 342.9 | 374.7 | 371.3 | 427.5 | 442.6 | 493.3 | 503.3 | 512.2 | 536.4 | 534.8 | 495.4 | 531.1 | 320.7 | 145.1 | 122.6 | 83.5 | 121.3 | 119.6 | 141.5 | 182.0 | 152.2 | 259.6 | 203.2 | 92.3 | 104.0 | 136.4 | 183.1 | 124.5 | 122.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 24.0 | 20.8 | 17.3 | 23.3 | 18.1 | 15.8 | 15.0 | 18.7 | 23.1 | 19.4 | 19.6 | 19.1 | 22.1 | 17.7 | 20.8 | 23.1 | 23.7 | 21.2 | 25.2 | 33.0 | 38.5 | 22.9 | 35.4 | 47.8 | 37.7 | 24.7 | 22.4 | 23.6 | 30.8 | 35.9 | 30.6 | 28.6 | 21.8 | 30.1 | 24.3 | 20.8 | 21.6 | 28.1 | 21.0 | 19.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 0.5 | 5.2 | 7.2 | 8.4 | 24.6 | 11.5 | 11.1 | 12.1 | 12.9 | 13.0 | 11.5 | 6.3 | 6.2 | 6.5 | 6.1 | 5.7 | 5.4 | 5.1 | 5.8 | 7.0 | 6.7 | 6.2 | 6.9 | 6.3 | 4.7 | 5.8 | 7.2 | 11.9 | 13.6 | 14.1 | 17.3 | 15.4 | 12.5 | 13.7 | 13.6 | 15.2 | 17.7 | 18.9 | 15.7 | 17.5 |
| Prepaid Expenses | 9.7 | 11.9 | 12.9 | 16.6 | 12.3 | 14.0 | 15.5 | 15.1 | 13.0 | 14.9 | 19.2 | 20.4 | 18.0 | 18.8 | 20.7 | 20.2 | 21.2 | 22.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 196.7 | 240.1 | 231.8 | 195.9 | 196.5 | 227.5 | 183.1 | 232.2 | 305.4 | 350.1 | 375.7 | 388.9 | 421.2 | 414.5 | 475.3 | 491.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 190.3 | 188.8 | 187.6 | 186.3 | 188.9 | 207.6 | 266.2 | 269.6 | 265.4 | 261.9 | 358.6 | 361.5 | 355.9 | 354.7 | 347.9 | 344.8 | 341.5 | 338.8 | 335.1 | 331.0 | 327.5 | 327.2 | 355.4 | 359.1 | - | 351.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 177.7 | 175.1 | 172.8 | 169.9 | 169.4 | 184.0 | 239.0 | 241.7 | 238.0 | 234.3 | 248.9 | 251.6 | 248.8 | 244.8 | 240.8 | 236.8 | 233.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 12.6 | 13.7 | 14.8 | 16.5 | 19.5 | 23.5 | 27.2 | 27.9 | 27.3 | 27.6 | 109.7 | 109.9 | 107.1 | 109.9 | 107.2 | 108.0 | ||||||||||||||||||||||||
| Long Term Investments | 64.2 | 66.6 | 78.6 | 71.6 | 77.7 | 78.2 | 112.5 | 129.7 | 137.4 | 155.9 | 169.3 | 208.5 | 289.1 | 296.3 | 311.4 | 350.6 | 352.8 | |||||||||||||||||||||||
| Equity Method Investments | 38.9 | 39.7 | 47.0 | 47.6 | 52.3 | 56.5 | 91.0 | 97.3 | 105.1 | 114.8 | 128.2 | 170.1 | 206.3 | 213.5 | 311.0 | 350.2 | 352.5 | |||||||||||||||||||||||
| Goodwill | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | ||||||||||||||||||||||
| Intangible Assets | 45.1 | 45.1 | 45.3 | 32.6 | 32.8 | 30.2 | 30.5 | 30.9 | 31.1 | 25.3 | 25.5 | 25.6 | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4.9 | 5.2 | 5.4 | 5.8 | 6.1 | 6.9 | 2.0 | 3.0 | 2.8 | 3.5 | 4.3 | 5.0 | 6.4 | 7.5 | 8.8 | 10.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | 66.4 | 52.9 | 44.9 | 41.4 | 40.7 | 37.4 | 39.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 74.7 | 48.6 | 32.3 | 29.6 | 25.0 | 29.5 | 13.9 | 12.6 | 12.6 | 13.0 | 13.6 | 13.6 | 12.5 | 2.7 | 2.7 | 2.8 | 2.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 404.5 | 425.5 | 414.4 | 358.1 | 363.7 | 402.0 | 428.3 | 496.8 | 577.3 | 635.8 | 770.8 | 810.6 | 887.4 | 878.5 | 952.2 | 1,007.0 | 1,064.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 91.5 | 90.0 | 94.2 | 111.4 | 78.0 | 81.9 | 88.0 | 91.2 | 116.3 | 106.1 | 85.3 | 86.0 | 83.6 | 75.1 | 84.7 | 96.2 | 106.4 | 102.3 | 124.8 | 166.7 | 135.4 | 109.8 | 119.7 | 131.1 | 74.3 | 75.4 | 60.6 | 70.9 | 74.7 | 102.6 | 93.3 | 92.7 | 89.7 | 85.4 | 70.5 | 75.7 | 86.1 | 106.3 | 84.9 | 78.9 |
| Short Term Debt | 15.5 | 15.5 | 18.0 | 18.5 | 24.9 | 24.9 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 34.6 | 34.4 | 35.8 | 37.7 | 40.8 | 43.1 | 44.9 | 47.8 | 54.7 | 49.6 | 47.5 | 43.4 | 47.1 | 44.5 | 51.1 | 56.6 | 61.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 1.3 | 1.8 | 2.7 | 2.4 | 2.8 | 3.1 | 3.1 | 3.9 | 4.4 | 5.3 | 5.6 | ||||||||||||||||||||||||
| Accrued Expenses | 47.5 | 51.3 | 48.8 | 47.1 | 61.6 | 73.6 | 54.3 | 61.3 | 72.5 | 73.7 | 72.5 | 62.6 | 68.6 | 63.6 | 88.8 | 91.8 | 107.9 | 101.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | 1.1 | 2.0 | 2.9 | 3.5 | 3.5 | 3.4 | 3.4 | |||||||||||||||||||||||
| Total Current Liabilities | 190.1 | 192.1 | 197.8 | 215.4 | 206.1 | 224.9 | 189.0 | 203.0 | 245.9 | 232.4 | 209.4 | 197.1 | 206.1 | 191.1 | 233.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 34.2 | 34.2 | 34.2 | 34.5 | 35.4 | 36.2 | 37.1 | 38.0 | 38.8 | 39.7 | 40.5 | 41.3 | 42.1 | 42.9 | 43.7 | 0.0 | 0.0 | 0.0 | 3.1 | 3.1 | 3.1 | 3.1 | - | 0.0 | 43.4 | 43.7 | 43.9 | 44.2 | 39.5 | 32.0 |
| Operating Lease Liabilities Non-Current | 5.4 | 5.6 | 5.9 | 6.1 | 6.3 | 6.5 | 0.4 | 0.4 | 0.6 | 0.9 | 1.6 | 2.3 | 3.0 | 3.6 | 4.1 | 5.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 2.4 | 2.4 | 0.0 | 0.0 | 4.3 | 4.6 | 4.8 | 5.1 | 5.3 | 5.6 | 5.8 | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 6.5 | 9.7 | 7.8 | 5.3 | 7.9 | 7.9 | 8.5 | 8.7 | 8.8 | 9.1 | 9.4 | 3.7 | 3.6 | 3.5 | 2.8 | 3.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 202.0 | 207.5 | 211.4 | 226.9 | 220.4 | 239.2 | 232.1 | 246.4 | 289.5 | 276.7 | 254.6 | 237.4 | 246.9 | 232.7 | 275.6 | 298.2 | ||||||||||||||||||||||||
| 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 |
| Additional Paid In Capital | 1,241.2 | 1,239.3 | 1,183.2 | 1,102.1 | 1,093.9 | 1,072.9 | 1,025.5 | 1,018.6 | 1,013.4 | 1,007.6 | 1,002.5 | 995.9 | 989.6 | 982.7 | 977.8 | 972.8 | ||||||||||||||||||||||||
| Retained Earnings | (859.1) | (842.7) | (804.2) | (799.7) | (780.4) | (740.5) | (659.2) | (598.2) | (555.6) | (481.7) | (320.7) | (257.6) | (184.1) | (173.8) | (158.3) | (121.3) | (126.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.6) | (2.6) | - | - | - | - | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 142.3 | 142.3 | 107.5 | 79.0 | ||||||||||||||||||||||
| Minority Interest | 0.4 | 0.4 | 0.3 | 0.3 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 202.1 | 217.6 | 202.6 | 130.9 | 143.4 | 162.7 | 196.2 | 250.4 | 287.7 | 359.1 | 516.2 | 573.2 | 640.5 | 645.8 | 676.6 | 708.7 | 732.6 | |||||||||||||||||||||||
| Total Equity | 202.5 | 217.9 | 202.9 | 131.2 | 143.4 | 162.7 | 196.2 | 250.4 | 287.7 | 359.1 | 516.2 | 573.2 | 640.5 | 645.8 | 676.6 | 708.7 | 732.6 | 744.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 15.5 | 15.5 | 18.0 | 18.5 | 24.9 | 24.9 | - | - | - | - | 34.2 | 34.2 | 34.2 | 34.5 | 35.4 | 36.2 | 37.1 | 38.0 | 38.8 | 39.7 | 40.5 | 41.3 | 42.1 | 42.9 | 43.7 | 0.0 | 0.0 | 0.0 | 3.1 | 3.1 | 3.1 | 3.1 | - | 0.0 | 43.4 | 43.7 | 43.9 | 44.2 | 39.5 | 32.0 |
| Net debt | (120.3) | (159.8) | (149.4) | (102.1) | (89.7) | (134.3) | - | - | - | - | (291.2) | (308.7) | (340.5) | (336.8) | (392.2) | (406.4) | (456.1) | (465.4) | ||||||||||||||||||||||
| Working Capital | 6.6 | 48.0 | 34.0 | (19.6) | (9.7) | 2.6 | (6.0) | 29.2 | 59.6 | 117.7 | 166.3 | 191.7 | 215.1 | 223.4 | 242.0 | 238.1 | 259.2 | 279.5 | ||||||||||||||||||||||
| Book Value | 202.1 | 217.6 | 202.6 | 130.9 | 143.4 | 162.7 | 196.2 | 250.4 | 287.7 | 359.1 | 516.2 | 573.2 | 640.5 | 645.8 | 676.6 | 708.7 | 732.6 | 744.4 | ||||||||||||||||||||||
| Tangible Book Value | 150.9 | 166.3 | 151.1 | 92.1 | 104.4 | 126.3 | 159.5 | 213.3 | 250.5 | 327.7 | 484.5 | 541.4 | 634.3 | 639.7 | 670.5 | 702.6 | 726.5 | |||||||||||||||||||||||
| 21.3 |
| 27.6 |
| 23.0 |
| 22.9 |
| 19.7 |
| 22.8 |
| 20.8 |
| 21.6 |
| 18.2 |
| 19.5 |
| 18.5 |
| 22.4 |
| 23.9 |
| 25.4 |
| 22.1 |
| 17.7 |
| 18.5 |
| 20.1 |
| 11.8 |
| 11.7 |
| 17.5 |
| 17.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 543.8 |
| 551.8 |
| 564.7 |
| 605.2 |
| 604.3 |
| 582.7 |
| 595.6 |
| 400.2 |
| 210.9 |
| 177.4 |
| 133.7 |
| 178.6 |
| 185.0 |
| 215.3 |
| 255.2 |
| 223.1 |
| 317.2 |
| 265.2 |
| 151.0 |
| 161.7 |
| 190.6 |
| 244.4 |
| 195.4 |
| 194.4 |
| 229.4 |
| 225.3 |
| 221.3 |
| 216.7 |
| 213.4 |
| 230.3 |
| 232.3 |
| 226.4 |
| 221.8 |
| 219.8 |
| 215.1 |
| 209.0 |
| 204.9 |
| 202.3 |
| 198.4 |
| 192.3 |
| 186.4 |
| 201.6 |
| 194.7 |
| 187.6 |
| 180.3 |
| 174.3 |
| 169.2 |
| 108.5 |
| 109.5 |
| 109.8 |
| 109.7 |
| 110.8 |
| 113.8 |
| 125.1 |
| 126.8 |
| 126.6 |
| 130.0 |
| 132.7 |
| 131.6 |
| 131.7 |
| 134.7 |
| 133.4 |
| 131.9 |
| 126.8 |
| 129.3 |
| 132.0 |
| 134.6 |
| 137.3 |
| 134.6 |
| 136.6 |
| 126.3 |
| 342.7 |
| 330.2 |
| 330.8 |
| - |
| 1.4 |
| 49.0 |
| 50.5 |
| 53.8 |
| 42.0 |
| 41.7 |
| 43.8 |
| 48.5 |
| 60.4 |
| 57.4 |
| 43.5 |
| - |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.6 |
| 46.1 |
| 49.5 |
| 37.3 |
| 29.0 |
| 28.6 |
| 32.0 |
| 40.1 |
| 39.0 |
| 25.0 |
| 16.0 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 27.1 |
| 27.1 |
| 27.1 |
| 27.1 |
| 27.1 |
| 27.1 |
| 25.4 |
| 22.9 |
| 22.1 |
| 22.1 |
| 22.1 |
| 14.7 |
| 14.7 |
| 14.7 |
| 14.7 |
| 14.7 |
| 14.7 |
| 14.7 |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 9.9 |
| 10.8 |
| 11.8 |
| 12.9 |
| 15.5 |
| 17.2 |
| 13.4 |
| 25.1 |
| 26.3 |
| 24.7 |
| 7.3 |
| 8.3 |
| 9.2 |
| 10.1 |
| 10.9 |
| 11.7 |
| 12.7 |
| 11.3 |
| 12.6 |
| 13.4 |
| 14.2 |
| 15.5 |
| 17.3 |
| 25.4 |
| 23.4 |
| 23.7 |
| 25.4 |
| 43.3 |
| 45.1 |
| 37.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.0 |
| 38.0 |
| 33.3 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| 0.0 |
| 74.3 |
| 68.4 |
| 66.4 |
| 56.3 |
| 43.5 |
| 41.8 |
| 3.2 |
| 2.8 |
| 2.4 |
| 3.7 |
| 2.6 |
| 11.7 |
| 7.2 |
| 3.7 |
| 4.0 |
| 8.4 |
| 7.5 |
| 7.9 |
| 14.6 |
| 8.1 |
| 5.9 |
| 35.6 |
| 4.2 |
| 15.0 |
| 14.4 |
| 12.3 |
| 14.3 |
| 12.7 |
| 15.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,066.0 |
| 1,064.9 |
| 1,101.7 |
| 893.7 |
| 830.2 |
| 843.0 |
| 645.1 |
| 456.7 |
| 417.7 |
| 399.8 |
| 449.2 |
| 452.9 |
| 461.2 |
| 501.5 |
| 452.9 |
| 526.3 |
| 433.8 |
| 395.4 |
| 412.9 |
| 441.3 |
| 485.1 |
| 424.3 |
| 414.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.4 |
| 65.2 |
| 84.4 |
| 96.3 |
| 72.2 |
| 78.8 |
| 89.7 |
| 54.1 |
| 41.8 |
| 40.5 |
| 41.0 |
| 39.9 |
| 50.6 |
| 39.9 |
| 42.6 |
| 41.7 |
| 46.5 |
| 41.5 |
| 39.1 |
| 40.2 |
| 41.8 |
| 41.3 |
| 44.1 |
| 5.5 |
| 5.4 |
| 5.2 |
| 4.6 |
| 4.8 |
| 5.2 |
| 6.0 |
| 4.8 |
| 6.0 |
| 6.6 |
| 5.7 |
| 5.7 |
| 5.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103.9 |
| 112.7 |
| 130.1 |
| 123.6 |
| 145.7 |
| 144.1 |
| 88.5 |
| 88.2 |
| 79.4 |
| 82.7 |
| 81.2 |
| 87.9 |
| 100.8 |
| 109.7 |
| 92.1 |
| 82.6 |
| 58.8 |
| 72.3 |
| 81.4 |
| 96.2 |
| 78.0 |
| 76.3 |
| 3.3 |
| 3.5 |
| 3.4 |
| 3.4 |
| 2.9 |
| 3.8 |
| 4.3 |
| 5.8 |
| 4.0 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.2 |
| 0.2 |
| 1.5 |
| 1.5 |
| 1.6 |
| 1.6 |
| - |
| - |
| 253.6 |
| 284.6 |
| 272.3 |
| 302.5 |
| 371.8 |
| 370.0 |
| 327.6 |
| 353.9 |
| 374.0 |
| 228.6 |
| 216.0 |
| 186.7 |
| 203.8 |
| 202.0 |
| 241.5 |
| 234.4 |
| 245.6 |
| 223.7 |
| 214.7 |
| 175.7 |
| 192.0 |
| 212.6 |
| 249.2 |
| 207.9 |
| 202.9 |
| 6.6 |
| 8.0 |
| 9.1 |
| 10.4 |
| 11.6 |
| 13.2 |
| 21.6 |
| 20.8 |
| 20.4 |
| 21.6 |
| 42.5 |
| 44.1 |
| 36.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.3 |
| 5.4 |
| 3.7 |
| 3.7 |
| 4.1 |
| 6.0 |
| 4.0 |
| 2.3 |
| 2.3 |
| 1.6 |
| 2.1 |
| 2.1 |
| 6.0 |
| 5.9 |
| 6.2 |
| 6.5 |
| 7.1 |
| 7.2 |
| 7.1 |
| 6.8 |
| 6.9 |
| 9.2 |
| 9.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 331.8 |
| 321.6 |
| 355.8 |
| 425.5 |
| 444.8 |
| 393.9 |
| 423.7 |
| 441.8 |
| 295.1 |
| 239.9 |
| 230.8 |
| 250.1 |
| 243.3 |
| 250.5 |
| 243.4 |
| 254.8 |
| 270.2 |
| 261.7 |
| 235.6 |
| 252.9 |
| 274.3 |
| 312.1 |
| 264.7 |
| 253.0 |
| 967.1 |
| 960.5 |
| 957.1 |
| 954.5 |
| 951.6 |
| 970.9 |
| 966.3 |
| 771.0 |
| 768.1 |
| 764.8 |
| 726.1 |
| 719.0 |
| 701.9 |
| 658.0 |
| 651.5 |
| 553.1 |
| 547.2 |
| 494.7 |
| 387.2 |
| 386.0 |
| 384.9 |
| 383.3 |
| 374.2 |
| 372.8 |
| (136.6) |
| (168.8) |
| (199.2) |
| (509.1) |
| (525.2) |
| (537.1) |
| (560.5) |
| (596.7) |
| (580.4) |
| (553.3) |
| (522.4) |
| (497.7) |
| (458.9) |
| (413.4) |
| (365.5) |
| (300.6) |
| (254.7) |
| (158.9) |
| (157.9) |
| (150.4) |
| (153.9) |
| (157.0) |
| (153.9) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (1.4) |
| (1.5) |
| (1.4) |
| (1.5) |
| (3.1) |
| (3.0) |
| 78.6 |
| 78.6 |
| 78.0 |
| 71.4 |
| 71.1 |
| 70.5 |
| 70.5 |
| 68.8 |
| 68.8 |
| 68.7 |
| 68.8 |
| 66.8 |
| 66.7 |
| 66.7 |
| 66.2 |
| 63.8 |
| 63.7 |
| 63.7 |
| 63.4 |
| 52.6 |
| 52.5 |
| 52.3 |
| 0.0 |
| 0.0 |
| 85.1 |
| 62.6 |
| 61.8 |
| 63.9 |
| 61.4 |
| 62.8 |
| 65.5 |
| 71.8 |
| 74.7 |
| 79.0 |
| 87.3 |
| 77.7 |
| 76.2 |
| (3.5) |
| (3.3) |
| (3.0) |
| (2.7) |
| (2.4) |
| (2.0) |
| (1.7) |
| 744.4 |
| 709.1 |
| 676.2 |
| 363.9 |
| 373.7 |
| 357.5 |
| 139.4 |
| 100.3 |
| 115.1 |
| 103.5 |
| 127.3 |
| 134.8 |
| 131.7 |
| 170.8 |
| 120.4 |
| 179.9 |
| 175.6 |
| 163.2 |
| 162.9 |
| 169.7 |
| 175.3 |
| 161.6 |
| 163.5 |
| 709.1 |
| 676.2 |
| 448.9 |
| 436.3 |
| 419.3 |
| 203.3 |
| 161.7 |
| 177.9 |
| 169.0 |
| 199.1 |
| 209.6 |
| 210.7 |
| 258.0 |
| 198.1 |
| 256.1 |
| 172.1 |
| 159.9 |
| 159.9 |
| 167.0 |
| 173.0 |
| 159.6 |
| 161.8 |
| (473.4) |
| (496.8) |
| (494.3) |
| (454.1) |
| (488.9) |
| (277.7) |
| (101.4) |
| (122.6) |
| (83.5) |
| (121.3) |
| (116.5) |
| (138.4) |
| (179.0) |
| (149.2) |
| - |
| (203.2) |
| (48.9) |
| (60.3) |
| (92.5) |
| (138.9) |
| (85.0) |
| (90.6) |
| 262.2 |
| 233.4 |
| 234.3 |
| 255.2 |
| 241.8 |
| 26.2 |
| (17.8) |
| (38.6) |
| (53.0) |
| (25.2) |
| (17.1) |
| (26.2) |
| 20.7 |
| (22.4) |
| 93.6 |
| 50.5 |
| (24.7) |
| (30.3) |
| (21.9) |
| (4.8) |
| (12.5) |
| (8.5) |
| 709.1 |
| 676.2 |
| 363.9 |
| 373.7 |
| 357.5 |
| 139.4 |
| 100.3 |
| 115.1 |
| 103.5 |
| 127.3 |
| 134.8 |
| 131.7 |
| 170.8 |
| 120.4 |
| 179.9 |
| 175.6 |
| 163.2 |
| 162.9 |
| 169.7 |
| 175.3 |
| 161.6 |
| 163.5 |
| 738.2 |
| 703.0 |
| 670.0 |
| 357.7 |
| 367.5 |
| 321.4 |
| 102.4 |
| 62.3 |
| 76.2 |
| 63.5 |
| 84.7 |
| 92.2 |
| 95.5 |
| 123.6 |
| 72.0 |
| 133.2 |
| 153.6 |
| 140.2 |
| 139.1 |
| 144.9 |
| 149.7 |
| 135.2 |
| 136.2 |