| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 | FY2002 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||
| Cash And Equivalents | 709.2 | 517.6 | 137.6 | 298.4 | 171.4 | 130.2 | 89.5 | 16.6 | 57.5 | 13.9 | 28.2 | 9.1 | 2.2 | 1.4 | 6.0 | |||||||||
| 5.5 |
| 7.8 |
| 11.8 |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 0.0 | 0.0 | 19.8 | 10.0 | 5.0 | 36.9 | 26.5 | 26.5 | 26.4 | 26.5 | 17.5 | 7.5 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 709.2 | 517.6 | 137.6 | 298.4 | 191.3 | 140.3 | 94.5 | 53.5 | 84.0 | 40.4 | 54.7 | 35.6 | 19.7 | 8.9 | 6.0 | 5.5 | 7.8 | 11.8 | - | - | - | - | - | 0.1 |
| Receivables | ||||||||||||||||||||||||
| Accounts Receivable | 126.5 | 65.5 | 53.5 | 10.4 | 6.6 | 6.0 | 10.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||
| Inventory | 37.2 | 19.5 | 15.6 | 6.8 | 7.9 | 4.7 | 2.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 21.2 | 21.0 | 12.5 | 5.2 | 4.4 | 8.3 | 4.4 | 1.6 | 1.2 | 1.0 | 1.5 | 4.6 | 1.6 | 1.3 | 0.2 | 0.2 | - | - | ||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Assets | 894.0 | 623.6 | 219.3 | 320.8 | 210.1 | 159.2 | 111.4 | 55.2 | 85.2 | 41.5 | 59.9 | 43.8 | 25.3 | 16.7 | 6.2 | 5.8 | ||||||||
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1.5 | 1.1 | 0.7 | 0.4 | 0.3 | 0.3 | - | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | |||||||
| Property,Plant & Equipment Net | 1.0 | 1.4 | 1.2 | 0.8 | 1.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | - | |||||||
| Long Term Investments | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 0.0 | - | - | - | - | - | - | - | - | |||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Intangible Assets | 131.7 | 156.7 | 194.0 | 32.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Operating Lease Right Of Use Assets | 1.9 | 2.2 | 2.5 | 2.8 | 3.0 | 0.0 | 0.8 | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Tax Assets | 52.8 | 46.0 | 36.5 | 18.7 | 23.7 | 33.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Assets | 1,104.0 | 851.4 | 470.1 | 375.6 | 237.8 | 192.4 | 112.4 | 60.4 | 85.4 | 41.7 | 60.1 | 43.9 | 25.4 | 16.8 | 6.2 | 5.8 | - | |||||||
| Current Liabilities | ||||||||||||||||||||||||
| Accounts Payable | 11.2 | 16.6 | 14.8 | 4.0 | 2.8 | 4.3 | 4.1 | 2.3 | 1.9 | 0.9 | 1.8 | 1.8 | 0.9 | 1.4 | 0.3 | 0.1 | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Operating Lease Liabilities Current | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.0 | 0.3 | - | - | - | - | - | - | - | - | - | ||||||||
| Accrued Expenses | 136.0 | 104.1 | 61.3 | 53.6 | 24.3 | 18.5 | 20.0 | 7.2 | 2.3 | 1.2 | 1.6 | 4.0 | 1.3 | 0.3 | 0.6 | 0.2 | - | - | ||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Liabilities | 147.2 | 120.7 | 76.1 | 57.6 | 27.1 | 22.8 | 24.1 | 9.5 | 4.3 | 2.1 | 3.4 | 5.9 | 2.1 | 1.6 | 0.8 | 0.3 | ||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 2.4 | 2.8 | 3.2 | 3.6 | 3.9 | 0.0 | 0.6 | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Liabilities | 0.2 | 0.3 | 3.0 | 14.1 | - | - | - | - | - | - | - | - | - | 0.5 | 1.6 | - | - | |||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Liabilities | 149.7 | 123.8 | 82.2 | 75.2 | 31.0 | 22.8 | 24.7 | 9.7 | 4.4 | 2.4 | 4.6 | 8.7 | 4.0 | 2.2 | 2.5 | 0.3 | ||||||||
| Common Equity | ||||||||||||||||||||||||
| Common 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 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 480.0 | 442.3 | 266.5 | 250.4 | 233.2 | 223.2 | 216.2 | 211.3 | 207.4 | 147.4 | 145.5 | 105.0 | 75.7 | 56.8 | 41.8 | 37.2 | - | |||||||
| Retained Earnings | 474.2 | 285.2 | 121.3 | 49.9 | (26.3) | (53.7) | (128.7) | (160.6) | (126.6) | (108.1) | (90.1) | (69.8) | (54.3) | (42.2) | (38.1) | (31.7) | - | |||||||
| Accumulated Other Comprehensive Income | 0.0 | 0.1 | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | (0.0) | - | - | - | - | - | - | - | - | ||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Stockholders Equity | 954.3 | 727.6 | 387.9 | 300.4 | 206.8 | 169.6 | 87.6 | 50.8 | 81.0 | 39.3 | 55.5 | 35.2 | 21.4 | 14.6 | 3.8 | 5.5 | 7.6 | |||||||
| Total Equity | 954.3 | 727.6 | 387.9 | 300.4 | 206.8 | 169.6 | 87.6 | 50.8 | 81.0 | 39.3 | 55.5 | 35.2 | 21.4 | 14.6 | 3.8 | 5.5 | 7.6 | 10.6 | ||||||
| Supplementary Data | ||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Working Capital | 746.9 | 502.9 | 143.3 | 263.2 | 183.0 | 136.5 | 87.3 | 45.7 | 80.9 | 39.4 | 56.5 | 38.0 | 23.2 | 15.1 | 5.4 | 5.5 | - | - | ||||||
| Book Value | 954.3 | 727.6 | 387.9 | 300.4 | 206.8 | 169.6 | 87.6 | 50.8 | 81.0 | 39.3 | 55.5 | 35.2 | 21.4 | 14.6 | 3.8 | 5.5 | 7.6 | 10.6 | ||||||
| Tangible Book Value | 822.6 | 571.0 | 193.8 | 268.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| (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 |
|---|
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| 16.3 |
| 19.8 |
| 0.4 |
| 0.1 |
| 0.4 |
| 0.1 |
| 16.3 |
| 19.8 |
| 0.4 |
| 0.1 |
| 0.4 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.3 |
| 19.8 |
| 0.4 |
| 0.1 |
| 0.4 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 | 755.9 | 709.2 | 689.9 | 652.8 | 580.7 | 517.6 | 442.3 | 375.7 | 310.4 | 137.6 | 121.0 | 178.8 | 148.2 | 298.4 | 256.1 | 210.9 | 178.4 | 171.4 | 154.8 | 135.3 | 127.3 | 130.2 | 117.1 | 115.1 | 101.8 | 89.5 | 45.0 | 23.4 | 19.1 | 16.6 | 10.6 | 9.9 | 19.6 | 57.5 | 7.3 | 8.6 | 10.0 | 13.9 | 17.6 | 18.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | 0.0 | 9.9 | 19.4 | |||||||||||||||||||||||
| Cash And Short Term Investments | 755.9 | 709.2 | 689.9 | 652.8 | 580.7 | 517.6 | 442.3 | 375.7 | 310.4 | 137.6 | 121.0 | 178.8 | 148.2 | 298.4 | 256.1 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 130.8 | 126.5 | 106.4 | 65.9 | 71.3 | 65.5 | 58.3 | 57.2 | 60.5 | 53.5 | 48.0 | 42.8 | 33.4 | 10.4 | 9.3 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 34.9 | 37.2 | 28.0 | 18.7 | 19.8 | 19.5 | 20.0 | 18.0 | 20.0 | 15.6 | 9.0 | 10.8 | 10.3 | 6.8 | 7.1 | 7.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 7.2 | 11.2 | 9.1 | 5.5 | 11.2 | 16.6 | 11.6 | 7.1 | 10.3 | 14.8 | 4.6 | 4.4 | 3.4 | 4.0 | 2.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common 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 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.8 |
| 20.0 |
| 20.0 |
| 16.0 |
| 10.0 |
| 10.0 |
| - |
| - |
| 5.0 |
| 31.6 |
| 36.5 |
| 26.6 |
| 36.9 |
| 51.0 |
| 58.5 |
| 58.3 |
| 26.5 |
| 26.6 |
| 26.5 |
| 26.5 |
| 26.5 |
| 26.5 |
| 26.5 |
| 220.8 |
| 197.8 |
| 191.3 |
| 174.8 |
| 155.3 |
| 143.3 |
| 140.3 |
| 127.1 |
| 115.1 |
| 101.8 |
| 94.5 |
| 76.5 |
| 59.9 |
| 45.6 |
| 53.5 |
| 61.7 |
| 68.4 |
| 77.9 |
| 84.0 |
| 33.9 |
| 35.1 |
| 36.5 |
| 40.4 |
| 44.2 |
| 45.3 |
| 9.6 |
| 10.6 |
| 6.6 |
| 6.6 |
| 6.3 |
| 5.6 |
| 6.0 |
| 5.9 |
| 6.8 |
| 6.9 |
| 10.5 |
| 10.1 |
| 10.4 |
| 7.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 7.9 |
| 7.0 |
| 7.1 |
| 4.4 |
| 4.7 |
| 4.7 |
| 1.8 |
| 2.2 |
| 2.0 |
| 0.6 |
| 0.3 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 18.8 | 21.2 | 28.1 | 21.4 | 14.0 | 21.0 | 18.4 | 23.6 | 13.7 | 12.5 | 14.0 | 8.6 | 6.9 | 5.2 | 3.8 | 4.3 | 5.0 | 4.4 | 4.4 | 7.6 | 8.2 | 8.3 | 5.6 | 7.5 | 6.1 | 4.4 | 3.3 | 1.5 | 1.9 | 1.6 | 0.8 | 0.7 | 1.0 | 1.2 | 0.5 | 0.6 | 0.9 | 1.0 | 0.3 | 0.7 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 940.4 | 894.0 | 852.5 | 758.7 | 685.7 | 623.6 | 539.0 | 474.4 | 404.6 | 219.3 | 192.0 | 241.0 | 198.9 | 320.8 | 276.3 | 242.6 | 221.2 | 210.1 | 192.8 | 176.3 | 161.5 | 159.2 | 143.3 | 131.2 | 116.9 | 111.4 | 90.6 | 72.1 | 54.9 | 55.2 | 62.5 | 69.1 | 78.9 | 85.2 | 34.4 | 35.8 | 37.5 | 41.5 | 45.1 | 48.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| Accumulated Depreciation | 1.6 | 1.5 | 1.4 | 1.4 | 1.2 | 1.1 | 1.0 | 0.9 | 0.8 | 0.7 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Property,Plant & Equipment Net | 1.0 | 1.0 | 1.1 | 1.1 | 1.2 | 1.4 | 1.4 | 1.2 | 1.3 | 1.2 | 1.2 | 1.2 | 1.3 | 0.8 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 0.9 | 0.9 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 122.0 | 131.7 | 128.6 | 138.0 | 147.3 | 156.7 | 166.0 | 175.4 | 184.7 | 194.0 | 167.1 | 175.6 | 184.1 | 32.5 | 33.1 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1.9 | 1.9 | 2.0 | 2.1 | 2.2 | 2.2 | 2.3 | 2.4 | 2.4 | 2.5 | 2.6 | 2.6 | 2.7 | 2.8 | 2.8 | 2.9 | 3.0 | 3.0 | 3.1 | 3.2 | 3.3 | - | 0.0 | 0.1 | 0.7 | 0.8 | 1.0 | 1.0 | 1.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 55.1 | 52.8 | 48.3 | 50.7 | 48.2 | 46.0 | 48.5 | 39.9 | 38.3 | 36.5 | 37.4 | 23.5 | 20.2 | 18.7 | 20.0 | 20.9 | 21.9 | 23.7 | 26.4 | 28.7 | 31.4 | 33.0 | 31.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,147.6 | 1,104.0 | 1,051.6 | 971.9 | 908.9 | 851.4 | 772.0 | 706.4 | 646.7 | 470.1 | 413.2 | 443.9 | 407.2 | 375.6 | 333.1 | 267.3 | 247.0 | 237.8 | 223.2 | 209.1 | 197.2 | 192.4 | 174.9 | 131.4 | 117.9 | 112.4 | 96.7 | 78.2 | 61.1 | 60.4 | 67.7 | 74.3 | 79.1 | 85.4 | 34.6 | 36.0 | 37.7 | 41.7 | 45.3 | 48.9 |
| 2.3 |
| 5.1 |
| 2.8 |
| 2.8 |
| 2.9 |
| 2.6 |
| 4.3 |
| 2.0 |
| 5.8 |
| 1.3 |
| 4.1 |
| 4.1 |
| 3.3 |
| 2.9 |
| 2.3 |
| 1.3 |
| 0.9 |
| 0.8 |
| 1.9 |
| 1.1 |
| 0.7 |
| 0.9 |
| 0.9 |
| 1.1 |
| 0.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.0 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 125.2 | 136.0 | 119.6 | 107.5 | 100.5 | 104.1 | 93.8 | 85.2 | 69.3 | 61.3 | 53.2 | 48.1 | 53.3 | 53.6 | 42.2 | 20.2 | 17.8 | 24.3 | 17.9 | 13.2 | 11.9 | 18.5 | 16.2 | 14.4 | 16.3 | 20.0 | 13.8 | 10.8 | 6.1 | 7.2 | 2.1 | 2.2 | 1.9 | 2.3 | 1.7 | 1.1 | 1.0 | 1.2 | 0.9 | 1.6 |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 132.4 | 147.2 | 128.7 | 113.0 | 111.6 | 120.7 | 105.4 | 92.3 | 79.6 | 76.1 | 57.8 | 52.5 | 56.7 | 57.6 | 44.7 | 22.5 | 22.9 | 27.1 | 20.6 | 16.1 | 14.4 | 22.8 | 18.2 | 20.2 | 17.6 | 24.1 | 18.0 | 14.2 | 9.0 | 9.5 | 3.5 | 3.1 | 2.7 | 4.3 | 2.7 | 1.8 | 1.9 | 2.1 | 2.0 | 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2.2 | 2.4 | 2.5 | 2.6 | 2.7 | 2.8 | 2.9 | 3.0 | 3.1 | 3.2 | 3.3 | 3.4 | 3.5 | 3.6 | 3.6 | 3.7 | 3.8 | 3.9 | 4.0 | 4.1 | 4.1 | - | - | - | 0.6 | 0.6 | 0.7 | 0.8 | 0.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 2.8 | 2.4 | 2.6 | 3.0 | 3.6 | 12.7 | 13.4 | 14.1 | 14.7 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 134.9 | 149.7 | 131.4 | 115.9 | 114.6 | 123.8 | 111.1 | 97.7 | 85.3 | 82.2 | 64.7 | 68.6 | 73.6 | 75.2 | 63.1 | 26.2 | 26.8 | 31.0 | 24.6 | 20.2 | 18.6 | 22.8 | 18.2 | 20.2 | 18.2 | 24.7 | 18.7 | 15.0 | 9.9 | 9.7 | 3.6 | 3.2 | 2.9 | 4.4 | 2.9 | 2.0 | 2.6 | 2.4 | 2.4 | 2.6 |
| 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 |
| 0.1 |
| 0.1 |
| Additional Paid In Capital | 489.2 | 480.0 | 473.3 | 461.9 | 452.3 | 442.3 | 431.6 | 423.2 | 416.7 | 266.5 | 262.0 | 258.0 | 254.1 | 250.4 | 245.5 | 239.5 | 236.2 | 233.2 | 231.2 | 226.7 | 224.9 | 223.2 | 221.7 | 219.6 | 217.8 | 216.2 | 214.5 | 213.4 | 212.3 | 211.3 | 210.1 | 209.2 | 208.4 | 207.4 | 152.8 | 150.9 | 148.1 | 147.4 | 146.8 | 146.3 |
| Retained Earnings | 523.3 | 474.2 | 446.8 | 394.0 | 341.9 | 285.2 | 229.2 | 185.3 | 144.5 | 121.3 | 86.4 | 117.2 | 79.4 | 49.9 | 24.4 | 1.6 | (15.6) | (26.3) | (32.5) | (37.8) | (46.3) | (53.7) | (65.1) | (108.5) | (118.3) | (128.7) | (136.6) | (150.2) | (161.2) | (160.6) | (146.1) | (138.2) | (132.3) | (126.6) | (121.2) | (117.0) | (113.1) | (108.1) | (104.0) | (100.0) |
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | (0.5) | (0.1) | (0.1) | (0.0) | (0.0) | 0.0 | (0.0) | (0.0) | 0.1 | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,012.7 | 954.3 | 920.2 | 856.0 | 794.3 | 727.6 | 660.9 | 608.7 | 561.4 | 387.9 | 348.5 | 375.3 | 333.7 | 300.4 | 270.0 | 241.1 | 220.2 | 206.8 | 198.7 | 188.9 | 178.7 | 169.6 | 156.6 | 111.2 | 99.7 | 87.6 | 78.0 | 63.3 | 51.2 | 50.8 | 64.1 | 71.1 | 76.2 | 81.0 | 31.7 | 34.0 | 35.1 | 39.3 | 42.9 | 46.3 |
| Total Equity | 1,012.7 | 954.3 | 920.2 | 856.0 | 794.3 | 727.6 | 660.9 | 608.7 | 561.4 | 387.9 | 348.5 | 375.3 | 333.7 | 300.4 | 270.0 | 241.1 | 220.2 | 206.8 | 198.7 | 188.9 | 178.7 | 169.6 | 156.6 | 111.2 | 99.7 | 87.6 | 78.0 | 63.3 | 51.2 | 50.8 | 64.1 | 71.1 | 76.2 | 81.0 | 31.7 | 34.0 | 35.1 | 39.3 | 42.9 | 46.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 808.0 | 746.9 | 723.7 | 645.7 | 574.1 | 502.9 | 433.6 | 382.1 | 325.0 | 143.3 | 134.2 | 188.5 | 142.2 | 263.2 | 231.6 | 220.1 | 198.3 | 183.0 | 172.2 | 160.2 | 147.1 | 136.5 | 125.1 | 111.0 | 99.3 | 87.3 | 72.6 | 57.9 | 45.8 | 45.7 | 59.0 | 66.0 | 76.2 | 80.9 | 31.7 | 33.9 | 35.6 | 39.4 | 43.1 | 46.4 |
| Book Value | 1,012.7 | 954.3 | 920.2 | 856.0 | 794.3 | 727.6 | 660.9 | 608.7 | 561.4 | 387.9 | 348.5 | 375.3 | 333.7 | 300.4 | 270.0 | 241.1 | 220.2 | 206.8 | 198.7 | 188.9 | 178.7 | 169.6 | 156.6 | 111.2 | 99.7 | 87.6 | 78.0 | 63.3 | 51.2 | 50.8 | 64.1 | 71.1 | 76.2 | 81.0 | 31.7 | 34.0 | 35.1 | 39.3 | 42.9 | 46.3 |
| Tangible Book Value | 890.7 | 822.6 | 791.6 | 718.0 | 647.0 | 571.0 | 494.9 | 433.3 | 376.7 | 193.8 | 181.4 | 199.7 | 149.6 | 268.0 | 237.0 | - | - | 206.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |