| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 64.1 | 55.4 | 58.4 | 46.0 | 53.2 | 44.7 | 51.8 | 53.1 | 54.0 | 81.6 | 76.1 | 52.5 | 76.0 | 71.2 | 77.6 | 93.5 | 70.4 | |||
| Restricted Cash | 64.5 | 56.3 | 59.5 | 46.6 | 53.7 | 44.7 | 51.8 | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 64.1 | 55.4 | 58.4 | 46.0 | 53.2 | 44.7 | 51.8 | 53.1 | 54.0 | 81.6 | 76.1 | 52.5 | 76.0 | 71.2 | 77.6 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 115.7 | 142.1 | 131.4 | 141.1 | 134.5 | 123.1 | 128.2 | 131.1 | 174.2 | 153.6 | 164.6 | 180.1 | 160.4 | 164.7 | 161.5 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 116.7 | 139.5 | 125.5 | 140.4 | 143.3 | 155.3 | 155.4 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 39.8 | 50.6 | 45.1 | 50.8 | 48.5 | 41.5 | 34.4 | 37.8 | 49.3 | 52.0 | 44.6 | 48.6 | 50.9 | 55.0 | 41.8 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 189.0 | 218.0 | 209.0 | 238.6 | 174.6 | 112.9 | 176.9 | 190.3 | 224.3 | 186.2 | 243.7 | 155.0 | 135.0 | 150.0 | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 227.5 | 235.8 | 223.8 | 265.7 | 185.3 | 114.7 | 205.4 | 213.5 | 248.9 | 186.2 | 263.6 | 157.0 | 170.0 | 163.3 | 1.8 | 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 | 54.5 | 64.1 | 68.8 | 58.5 | 57.4 | 55.4 | 52.3 | 46.7 | 45.2 | 58.4 | 49.2 | 47.5 | 43.3 | 46.0 | 33.1 | |||||||||||||||||||||||||
| 73.1 |
| 50.9 |
| 61.7 |
| - |
| - |
| - |
| - |
| - |
| 93.5 |
| 70.4 |
| 73.1 |
| 50.9 |
| 61.7 |
| 142.5 |
| 139.2 |
| 157.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 41.4 | 40.3 | 58.2 | 28.8 | 34.6 | 29.5 | 23.5 | 24.2 | 25.5 | 24.0 | 26.6 | 29.1 | 22.4 | 26.0 | 22.9 | 20.4 | 22.4 | 18.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 352.4 | 374.2 | 369.3 | 351.3 | 345.9 | 302.0 | 315.2 | 320.8 | 370.4 | 364.7 | 370.2 | 367.6 | 369.7 | 386.8 | 369.5 | 379.4 | 325.7 | 348.4 | - | - |
| 156.3 |
| 149.4 |
| 144.3 |
| 140.4 |
| - |
| - |
| Accumulated Depreciation | 71.7 | 73.8 | 80.8 | 77.7 | 79.9 | 89.4 | 85.5 | 82.4 | 97.8 | 95.9 | 102.3 | 102.4 | 109.6 | 109.3 | 112.5 | 106.1 | 102.1 | 95.8 | - | - |
| Property,Plant & Equipment Net | 16.6 | 20.6 | 22.7 | 27.8 | 33.7 | 36.4 | 31.4 | 34.3 | 41.7 | 29.6 | 38.1 | 40.9 | 45.7 | 46.0 | 43.9 | 43.4 | 42.1 | 44.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 76.6 | 76.4 | 76.7 | 76.6 | 116.5 | 66.5 | 80.6 | 96.9 | 96.9 | 91.8 | 95.6 | 131.9 | 132.8 | 132.0 | 131.2 | 125.8 | 123.2 | 251.9 | - | - |
| Intangible Assets | 66.4 | 74.5 | 81.8 | 88.0 | 97.6 | 71.2 | 75.1 | 85.0 | 97.1 | 86.9 | 104.9 | 75.9 | 82.1 | 89.0 | 96.4 | 97.9 | 104.4 | 111.4 | - | - |
| Operating Lease Right Of Use Assets | 66.3 | 78.8 | 88.6 | 93.3 | 99.4 | 109.3 | 102.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 24.7 | 25.3 | 26.2 | 19.6 | 21.3 | 25.6 | 18.0 | 22.1 | 24.4 | 30.4 | - | - | - | - | 84.5 | 91.9 | 69.5 | 67.7 | - | - |
| Other Non-Current Assets | 48.5 | 42.1 | 37.0 | 51.9 | 62.5 | 70.9 | 70.9 | 70.0 | 67.7 | 51.5 | 47.3 | 30.6 | 25.7 | 27.0 | 25.9 | 27.1 | 27.5 | 25.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 764.3 | 803.8 | 799.2 | 791.5 | 852.6 | 753.0 | 760.0 | 701.4 | 787.9 | 735.9 | 783.4 | 789.3 | 790.1 | 847.4 | 818.5 | 820.7 | 742.9 | 895.2 | - | - |
| 53.5 |
| 35.4 |
| 40.7 |
| - |
| - |
| Short Term Debt | 38.5 | 17.8 | 14.8 | 27.0 | 10.7 | 1.8 | 28.5 | 23.2 | 24.6 | 0.0 | 20.0 | 2.0 | 35.0 | 13.3 | 1.8 | 0.0 | 0.0 | 13.4 | - | - |
| Deferred Revenue Current | 33.8 | 36.1 | 35.5 | 29.3 | 32.1 | 27.2 | 28.3 | 31.0 | 37.8 | 37.5 | 46.6 | 45.1 | 50.0 | 56.4 | 53.8 | 48.2 | 53.7 | 59.7 | - | - |
| Operating Lease Liabilities Current | 27.7 | 24.5 | 24.4 | 22.9 | 25.2 | 32.7 | 30.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 108.9 | 101.4 | 97.8 | 79.3 | 96.0 | 81.8 | 68.5 | 66.5 | 75.9 | 74.5 | 68.8 | 82.2 | 98.7 | 103.6 | 96.4 | 90.6 | 70.9 | 77.8 | - | - |
| Other Current Liabilities | 38.0 | 38.1 | 42.3 | 56.3 | 76.9 | 40.4 | 31.4 | 32.4 | 36.6 | 34.9 | 44.6 | 35.8 | 34.3 | 37.5 | 36.1 | 31.1 | 31.5 | 41.3 | - | - |
| Total Current Liabilities | 309.6 | 299.7 | 299.3 | 279.5 | 303.9 | 242.8 | 236.3 | 225.3 | 256.6 | 230.3 | 258.3 | 259.6 | 317.4 | 318.2 | 286.7 | 296.8 | 259.0 | 289.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 53.5 | 66.8 | 78.0 | 84.6 | 88.4 | 93.2 | 87.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 23.3 | 23.6 | 24.9 | 24.7 | 23.8 | 24.1 | 24.1 | 21.7 | 22.5 | 25.9 | 26.6 | 26.7 | 26.9 | 26.4 | 27.9 | 30.0 | 33.5 | 42.8 | - | - |
| Deferred Tax Liabilities | 4.4 | 5.5 | 5.2 | 8.0 | 4.6 | 1.6 | 2.4 | 2.1 | 0.8 | 1.8 | 1.4 | 0.5 | 0.6 | 6.1 | 0.0 | 0.0 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | 3.2 | 3.2 | 3.7 | 3.2 | 3.7 | 3.4 | - | - | - | - | - |
| Other Non-Current Liabilities | 38.0 | 36.7 | 38.8 | 41.6 | 43.0 | 40.3 | 33.4 | 32.0 | 27.6 | 28.2 | 27.0 | 17.3 | 21.0 | 26.6 | 23.3 | 14.8 | 13.7 | 14.1 | - | - |
| Total Non-Current Liabilities | 283.3 | 348.5 | 360.1 | 388.6 | 337.4 | 323.3 | 358.9 | 295.2 | 337.6 | 346.3 | 400.7 | 350.4 | 265.1 | 387.4 | 393.4 | 428.6 | 422.6 | 425.9 | - | - |
| Total Liabilities | 592.9 | 648.2 | 659.4 | 668.1 | 641.2 | 566.1 | 597.4 | 526.0 | 601.0 | 576.6 | 659.1 | 610.0 | 582.5 | 705.6 | 680.2 | 725.4 | 681.6 | 714.9 | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | 63.4 | 58.8 | 53.2 | 48.1 | 41.9 | 38.6 | 39.3 | 35.6 | 34.0 | 32.3 | 29.6 | 26.3 | - | - |
| Retained Earnings | 233.7 | 237.9 | 228.6 | 213.1 | 266.4 | 265.2 | 249.6 | 273.6 | 269.7 | 261.6 | 239.2 | 301.1 | 285.2 | 246.1 | 209.3 | 168.8 | 140.5 | 256.1 | - | - |
| Accumulated Other Comprehensive Income | (201.7) | (217.1) | (218.6) | (215.3) | (180.4) | (198.9) | (206.9) | (216.4) | (196.5) | (211.8) | (222.6) | (222.0) | (179.2) | (199.5) | (163.6) | (164.3) | (165.4) | (158.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | (1.7) | (1.7) | (1.8) | (1.2) | (0.6) | (0.0) | 3.3 | 4.2 | 4.6 | 5.4 | 10.7 | 6.4 | 7.7 | 5.6 | 4.8 | 5.7 | 4.6 | 4.8 | - | - |
| Total Stockholders Equity | 173.1 | 157.2 | 141.6 | 124.5 | 212.0 | 186.9 | 159.3 | 171.3 | 182.3 | 153.9 | 113.7 | 172.9 | 199.8 | 136.2 | 133.5 | 89.5 | 56.7 | 175.6 | 259.3 | 215.7 |
| Total Equity | 171.4 | 155.6 | 139.8 | 123.4 | 211.4 | 186.9 | 162.6 | 175.4 | 187.0 | 159.3 | 124.4 | 179.4 | 207.5 | 141.8 | 138.3 | 95.2 | 61.3 | 180.4 | 259.3 | 215.7 |
| 0.0 |
| 13.4 |
| - |
| - |
| Net debt | 163.4 | 180.4 | 165.5 | 219.6 | 132.1 | 70.0 | 153.6 | 160.4 | 194.9 | 104.7 | 187.6 | 104.5 | 94.0 | 92.1 | (75.8) | (93.5) | (70.3) | (59.8) | - | - |
| Working Capital | 42.8 | 74.5 | 70.1 | 71.8 | 42.1 | 59.2 | 78.9 | 95.5 | 113.8 | 134.4 | 111.8 | 108.0 | 52.3 | 68.6 | 82.8 | 82.6 | 66.7 | 59.4 | - | - |
| Book Value | 173.1 | 157.2 | 141.6 | 124.5 | 212.0 | 186.9 | 159.3 | 171.3 | 182.3 | 153.9 | 113.7 | 172.9 | 199.8 | 136.2 | 133.5 | 89.5 | 56.7 | 175.6 | 259.3 | 215.7 |
| Tangible Book Value | 30.2 | 6.3 | (16.9) | (40.1) | (2.1) | 49.2 | 3.6 | (10.6) | (11.7) | (24.8) | (86.8) | (34.8) | (15.1) | (84.8) | (94.2) | (134.1) | (170.9) | (187.7) | - | - |
| 46.3 |
| 49.2 |
| 53.2 |
| 36.9 |
| 44.7 |
| 42.7 |
| 44.7 |
| 48.7 |
| 60.0 |
| 83.1 |
| - |
| 46.1 |
| 39.2 |
| 49.7 |
| 53.1 |
| 53.3 |
| 46.3 |
| 64.0 |
| 54.0 |
| 73.3 |
| 60.0 |
| 68.8 |
| 81.6 |
| 71.7 |
| 59.4 |
| Restricted Cash | 64.4 | 64.5 | 69.1 | 58.9 | 58.0 | 56.3 | 54.7 | 48.3 | 46.7 | 59.5 | 1.1 | 1.0 | 0.6 | 0.6 | 0.8 | 0.8 | 0.7 | 0.5 | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 54.5 | 64.1 | 68.8 | 58.5 | 57.4 | 55.4 | 52.3 | 46.7 | 45.2 | 58.4 | 49.2 | 47.5 | 43.3 | 46.0 | 33.1 | 46.3 | 49.2 | 53.2 | 36.9 | 44.7 | 42.7 | 44.7 | 48.7 | 60.0 | 83.1 | - | 46.1 | 39.2 | 49.7 | 53.1 | 53.3 | 46.3 | 64.0 | 54.0 | 73.3 | 60.0 | 68.8 | 81.6 | 71.7 | 59.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 118.1 | 115.7 | 128.4 | 136.1 | 134.1 | 142.1 | 131.4 | 133.8 | 126.0 | 131.4 | 151.1 | 160.3 | 145.3 | 141.1 | 137.4 | 129.2 | 126.4 | 134.5 | 136.7 | 124.7 | 126.2 | 123.1 | 123.6 | 120.9 | 121.2 | - | 131.3 | 137.2 | 130.8 | 131.1 | 128.5 | 143.3 | 173.6 | 174.2 | 164.7 | 168.0 | 164.1 | 153.6 | 167.0 | 170.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 48.9 | 41.4 | 36.0 | 31.4 | 39.9 | 40.3 | 39.6 | 35.4 | 44.5 | 58.2 | 44.1 | 29.0 | 33.3 | 28.8 | 35.5 | 36.3 | 38.6 | 34.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 368.3 | 352.4 | 371.7 | 376.2 | 372.8 | 374.2 | 362.4 | 352.0 | 345.8 | 369.3 | 380.0 | 375.1 | 368.5 | 351.3 | 363.7 | 362.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 131.9 | 134.4 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 16.5 | 16.6 | 17.8 | 18.0 | 19.0 | 20.6 | 19.9 | 20.4 | 21.6 | 22.7 | 24.3 | 25.4 | 27.1 | 27.8 | 28.4 | 30.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 76.5 | 76.6 | 76.5 | 76.6 | 76.4 | 76.4 | 76.6 | 76.6 | 76.6 | 76.7 | 76.6 | 76.7 | 76.6 | 76.6 | 76.8 | 114.8 | 114.7 | 116.5 | ||||||||||||||||||||||
| Intangible Assets | 65.2 | 66.4 | 68.9 | 71.6 | 72.0 | 74.5 | 76.6 | 78.1 | 80.3 | 81.8 | 85.0 | 86.9 | 88.5 | 88.0 | 91.3 | 94.7 | 95.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 63.0 | 66.3 | 75.2 | 71.7 | 72.4 | 78.8 | 83.6 | 83.2 | 86.1 | 88.6 | 91.4 | 92.5 | 95.2 | 93.3 | 96.4 | 100.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 24.0 | 24.7 | 23.8 | 24.2 | 24.0 | 25.3 | 24.6 | 25.5 | 26.2 | 26.2 | 18.1 | 18.8 | 19.3 | 19.6 | 22.3 | 19.8 | 20.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 45.0 | 48.5 | 47.8 | 44.6 | 42.1 | 42.1 | 48.2 | 46.2 | 39.6 | 37.0 | 58.4 | 56.2 | 54.5 | 51.9 | 62.1 | 61.2 | 61.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 771.6 | 764.3 | 799.8 | 799.4 | 792.3 | 803.8 | 800.8 | 785.8 | 776.3 | 799.2 | 827.2 | 821.8 | 816.0 | 791.5 | 820.6 | 860.0 | 845.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 59.2 | 39.8 | 45.5 | 46.0 | 44.6 | 50.6 | 43.7 | 43.4 | 45.2 | 45.1 | 44.5 | 44.1 | 46.8 | 50.8 | 42.2 | 44.7 | 43.1 | 48.5 | 38.7 | 40.8 | 39.7 | 41.5 | 33.6 | 31.4 | 33.3 | - | 31.2 | 32.0 | 35.0 | 37.8 | 33.9 | 40.9 | 42.0 | 49.3 | 49.7 | 50.5 | 50.6 | 52.0 | 47.6 | 45.0 |
| Short Term Debt | 43.5 | 38.5 | 21.3 | 22.8 | 41.3 | 17.8 | 32.4 | 24.4 | 19.4 | 14.8 | 17.0 | 30.6 | 39.1 | 27.0 | 37.7 | 39.8 | 32.3 | 10.7 | ||||||||||||||||||||||
| Deferred Revenue Current | 33.7 | 33.8 | 36.2 | 37.3 | 35.7 | 36.1 | 35.4 | 36.2 | 37.2 | 35.5 | 34.5 | 34.0 | 32.5 | 29.3 | 29.9 | 29.5 | 31.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 26.9 | 27.7 | 26.2 | 23.7 | 23.6 | 24.5 | 25.0 | 24.4 | 24.4 | 24.4 | 24.8 | 24.0 | 24.4 | 22.9 | 23.4 | 23.9 | ||||||||||||||||||||||||
| Accrued Expenses | 84.4 | 108.9 | 85.9 | 86.2 | 72.6 | 101.4 | 78.9 | 77.8 | 64.3 | 97.8 | 81.6 | 76.6 | 61.4 | 79.3 | 72.9 | 78.0 | 80.3 | 96.0 | ||||||||||||||||||||||
| Other Current Liabilities | 44.7 | 38.0 | 38.1 | 44.1 | 43.3 | 38.1 | 43.8 | 46.7 | 48.1 | 42.3 | 65.2 | 64.5 | 63.8 | 56.3 | 60.1 | 62.5 | 54.8 | |||||||||||||||||||||||
| Total Current Liabilities | 323.2 | 309.6 | 274.3 | 281.1 | 286.2 | 299.7 | 283.4 | 272.2 | 264.1 | 299.3 | 290.7 | 289.3 | 286.3 | 279.5 | 280.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 50.1 | 53.5 | 61.3 | 60.4 | 61.2 | 66.8 | 70.5 | 70.9 | 74.3 | 78.0 | 80.4 | 82.4 | 85.0 | 84.6 | 86.6 | 89.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 24.1 | 23.3 | 23.7 | 24.0 | 23.8 | 23.6 | 23.8 | 23.8 | 23.8 | 24.9 | 25.5 | 25.5 | 25.0 | 24.7 | 24.7 | 24.5 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 32.5 | 38.0 | 37.7 | 35.3 | 36.3 | 36.7 | 35.0 | 36.6 | 36.5 | 38.8 | 41.1 | 37.2 | 41.9 | 41.6 | 37.4 | 36.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 273.9 | 283.3 | 339.9 | 342.9 | 347.0 | 348.5 | 358.2 | 363.9 | 368.9 | 360.1 | 373.5 | 382.5 | 387.9 | 388.6 | 378.5 | 378.0 | ||||||||||||||||||||||||
| Total Liabilities | 597.2 | 592.9 | 614.2 | 624.0 | 633.2 | 648.2 | 641.6 | 636.1 | 633.0 | 659.4 | 664.2 | 671.9 | 674.2 | 668.1 | 659.2 | 675.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 230.0 | 233.7 | 251.5 | 245.5 | 241.2 | 237.9 | 235.9 | 231.3 | 227.3 | 228.6 | 234.7 | 226.3 | 220.9 | 213.1 | 230.1 | 248.1 | 254.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (193.6) | (201.7) | (207.2) | (208.8) | (218.4) | (217.1) | (211.4) | (214.4) | (214.8) | (218.6) | (202.6) | (204.8) | (205.5) | (215.3) | (194.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | (1.8) | (1.7) | (1.6) | (1.5) | (1.6) | (1.7) | (1.7) | (1.7) | (1.5) | (1.8) | (1.7) | (1.5) | (1.4) | (1.2) | (1.6) | (0.9) | (0.8) | |||||||||||||||||||||||
| Total Stockholders Equity | 176.3 | 173.1 | 187.3 | 176.9 | 160.6 | 157.2 | 160.9 | 151.4 | 144.7 | 141.6 | 164.6 | 151.4 | 143.2 | 124.5 | 162.9 | 185.4 | 196.2 | |||||||||||||||||||||||
| Total Equity | 174.5 | 171.4 | 185.7 | 175.3 | 159.0 | 155.6 | 159.2 | 149.7 | 143.2 | 139.8 | 163.0 | 149.9 | 141.8 | 123.4 | 161.3 | 184.5 | 195.5 | 211.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 43.5 | 38.5 | 21.3 | 22.8 | 41.3 | 17.8 | 32.4 | 24.4 | 19.4 | 14.8 | 17.0 | 30.6 | 39.1 | 27.0 | 37.7 | 39.8 | 32.3 | 10.7 | 1.6 | 7.1 | 3.8 | 1.8 | 3.0 | 39.9 | 39.8 | - | 33.6 | 36.6 | 31.6 | 23.2 | 32.1 | 29.8 | 24.5 | 24.6 | 3.6 | 5.4 | 6.0 | 0.0 | 8.0 | 19.4 |
| Net debt | (11.0) | (25.6) | (47.5) | (35.7) | (16.1) | (37.6) | (19.9) | (22.3) | (25.8) | (43.6) | (32.3) | (16.9) | (4.3) | (19.0) | 4.6 | (6.5) | (16.9) | (42.5) | ||||||||||||||||||||||
| Working Capital | 45.1 | 42.8 | 97.4 | 95.1 | 86.6 | 74.5 | 79.0 | 79.8 | 81.7 | 70.1 | 89.3 | 85.8 | 82.2 | 71.8 | 83.0 | 64.9 | 68.2 | 42.1 | ||||||||||||||||||||||
| Book Value | 176.3 | 173.1 | 187.3 | 176.9 | 160.6 | 157.2 | 160.9 | 151.4 | 144.7 | 141.6 | 164.6 | 151.4 | 143.2 | 124.5 | 162.9 | 185.4 | 196.2 | 212.0 | ||||||||||||||||||||||
| Tangible Book Value | 34.5 | 30.2 | 41.9 | 28.7 | 12.2 | 6.3 | 7.7 | (3.3) | (12.2) | (16.9) | 3.0 | (12.2) | (21.9) | (40.1) | (5.2) | (24.1) | (13.7) | |||||||||||||||||||||||
| 37.0 |
| 32.7 |
| 30.5 |
| 29.5 |
| 26.6 |
| 27.8 |
| 23.5 |
| - |
| 24.3 |
| 22.3 |
| 21.8 |
| 24.2 |
| 28.4 |
| 29.8 |
| 24.7 |
| 25.5 |
| 26.5 |
| 25.0 |
| 24.2 |
| 24.0 |
| 25.3 |
| 32.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 349.5 |
| 345.9 |
| 340.5 |
| 319.4 |
| 315.1 |
| 302.0 |
| 313.4 |
| 324.6 |
| 350.0 |
| - |
| 321.4 |
| 323.6 |
| 324.7 |
| 320.8 |
| 330.9 |
| 344.5 |
| 399.2 |
| 370.4 |
| 391.9 |
| 371.8 |
| 369.7 |
| 364.7 |
| 381.0 |
| 378.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.6 |
| 102.1 |
| 32.1 |
| 33.7 |
| 34.0 |
| 34.1 |
| 35.2 |
| 36.4 |
| 34.2 |
| 30.9 |
| 30.7 |
| - |
| 32.0 |
| 31.7 |
| 32.4 |
| 34.3 |
| 35.1 |
| 36.2 |
| 41.9 |
| 41.7 |
| 32.7 |
| 28.3 |
| 27.2 |
| 29.6 |
| 29.3 |
| 32.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.7 |
| 74.7 |
| 74.2 |
| 66.5 |
| 61.2 |
| 62.1 |
| 0.0 |
| - |
| 97.2 |
| 97.2 |
| 97.6 |
| 96.9 |
| 97.6 |
| 97.5 |
| 98.5 |
| 96.9 |
| 117.4 |
| 116.5 |
| 115.8 |
| 91.8 |
| 92.9 |
| 94.7 |
| 97.6 |
| 75.6 |
| 69.3 |
| 71.5 |
| 71.2 |
| 66.2 |
| 68.8 |
| 72.6 |
| - |
| 76.5 |
| 80.0 |
| 83.0 |
| 85.0 |
| 89.7 |
| 92.8 |
| 96.2 |
| 97.1 |
| 99.7 |
| 101.9 |
| 103.9 |
| 86.9 |
| 91.8 |
| 97.7 |
| 95.9 |
| 99.4 |
| 100.9 |
| 106.4 |
| 109.5 |
| 109.3 |
| 108.0 |
| 106.5 |
| 109.0 |
| 122.3 |
| 93.6 |
| 102.1 |
| 103.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.3 |
| 25.0 |
| 25.5 |
| 25.2 |
| 25.6 |
| 18.1 |
| 18.6 |
| 19.2 |
| - |
| 19.7 |
| 20.5 |
| 21.3 |
| 22.1 |
| 25.6 |
| 28.2 |
| 23.4 |
| 24.4 |
| 28.3 |
| 28.8 |
| - |
| 30.4 |
| - |
| - |
| 62.5 |
| 71.4 |
| 69.1 |
| 70.9 |
| 70.9 |
| 74.5 |
| 71.8 |
| 71.4 |
| - |
| 68.7 |
| 70.7 |
| 71.7 |
| 70.0 |
| 78.3 |
| 78.0 |
| 72.1 |
| 67.7 |
| 60.7 |
| 58.2 |
| 55.8 |
| 51.5 |
| 45.8 |
| 51.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 852.6 |
| 806.5 |
| 770.6 |
| 772.7 |
| 753.0 |
| 739.6 |
| 747.3 |
| 781.7 |
| - |
| 775.5 |
| 794.2 |
| 804.2 |
| 701.4 |
| 731.5 |
| 752.8 |
| 819.9 |
| 787.9 |
| 818.3 |
| 790.3 |
| 784.3 |
| 735.9 |
| 765.8 |
| 781.9 |
| 1.6 |
| 7.1 |
| 3.8 |
| 1.8 |
| 3.0 |
| 39.9 |
| 39.8 |
| - |
| 33.6 |
| 36.6 |
| 31.6 |
| 23.2 |
| 32.1 |
| 29.8 |
| 24.5 |
| 24.6 |
| 3.6 |
| 5.4 |
| 6.0 |
| 0.0 |
| 8.0 |
| 19.4 |
| 32.1 |
| 30.5 |
| 28.4 |
| 29.8 |
| 27.2 |
| 27.1 |
| 27.9 |
| 31.3 |
| - |
| 29.0 |
| 29.9 |
| 34.0 |
| 31.0 |
| 33.0 |
| 34.9 |
| 37.2 |
| 37.8 |
| 37.0 |
| 38.2 |
| 40.3 |
| 37.5 |
| 42.2 |
| 43.1 |
| 23.6 |
| 25.2 |
| 26.0 |
| 30.2 |
| 32.3 |
| 32.7 |
| 31.9 |
| 30.0 |
| 29.3 |
| - |
| 30.1 |
| 29.7 |
| 31.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.3 |
| 71.0 |
| 74.7 |
| 81.8 |
| 74.7 |
| 59.6 |
| 58.1 |
| - |
| 66.6 |
| 56.4 |
| 58.1 |
| 66.5 |
| 71.1 |
| 56.8 |
| 64.7 |
| 75.9 |
| 71.4 |
| 56.6 |
| 60.4 |
| 74.5 |
| 71.2 |
| 68.2 |
| 76.9 |
| 48.6 |
| 43.7 |
| 38.3 |
| 40.4 |
| 34.1 |
| 33.4 |
| 35.9 |
| - |
| 37.2 |
| 45.4 |
| 34.1 |
| 32.4 |
| 38.7 |
| 39.4 |
| 43.7 |
| 36.6 |
| 39.9 |
| 38.4 |
| 31.9 |
| 34.9 |
| 39.8 |
| 44.6 |
| 297.5 |
| 281.3 |
| 303.9 |
| 249.3 |
| 232.2 |
| 235.2 |
| 242.8 |
| 221.5 |
| 234.7 |
| 238.4 |
| - |
| 244.8 |
| 245.0 |
| 242.5 |
| 225.3 |
| 240.6 |
| 236.0 |
| 243.7 |
| 256.6 |
| 233.6 |
| 221.5 |
| 221.9 |
| 230.3 |
| 248.7 |
| 256.0 |
| 86.7 |
| 88.4 |
| 89.3 |
| 92.5 |
| 93.8 |
| 93.2 |
| 92.0 |
| 93.1 |
| 95.5 |
| - |
| 78.4 |
| 87.5 |
| 87.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.2 |
| 23.8 |
| 24.0 |
| 23.9 |
| 24.4 |
| 24.1 |
| 23.9 |
| 23.9 |
| 24.0 |
| - |
| 23.8 |
| 23.8 |
| 20.4 |
| 21.7 |
| 22.7 |
| 22.8 |
| 24.1 |
| 22.5 |
| 24.4 |
| 24.7 |
| 25.0 |
| 25.9 |
| 26.2 |
| 25.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.4 |
| 43.0 |
| 48.2 |
| 44.3 |
| 50.0 |
| 40.3 |
| 38.7 |
| 31.9 |
| 31.7 |
| - |
| 29.8 |
| 30.2 |
| 31.1 |
| 32.0 |
| 29.5 |
| 28.9 |
| 27.1 |
| 27.6 |
| 23.9 |
| 23.8 |
| 25.4 |
| 28.2 |
| 16.7 |
| 17.1 |
| 368.9 |
| 337.4 |
| 337.5 |
| 322.8 |
| 335.0 |
| 323.3 |
| 335.9 |
| 362.9 |
| 399.1 |
| - |
| 358.8 |
| 379.7 |
| 390.1 |
| 295.2 |
| 294.3 |
| 323.4 |
| 374.9 |
| 337.6 |
| 385.7 |
| 385.4 |
| 388.1 |
| 346.3 |
| 367.7 |
| 384.4 |
| 650.2 |
| 641.2 |
| 586.8 |
| 555.0 |
| 570.2 |
| 566.1 |
| 557.3 |
| 597.7 |
| 637.9 |
| - |
| 608.5 |
| 629.8 |
| 637.7 |
| 526.0 |
| 540.8 |
| 565.6 |
| 625.1 |
| 601.0 |
| 626.3 |
| 614.3 |
| 617.1 |
| 576.6 |
| 616.4 |
| 640.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.9 |
| - |
| 62.7 |
| 60.6 |
| 58.3 |
| 58.8 |
| 58.8 |
| 56.7 |
| 54.6 |
| 53.2 |
| 53.1 |
| 51.5 |
| 48.8 |
| 48.1 |
| 47.2 |
| 45.2 |
| 266.4 |
| 279.3 |
| 274.0 |
| 267.1 |
| 265.2 |
| 258.5 |
| 236.2 |
| 231.9 |
| - |
| 260.6 |
| 258.3 |
| 261.8 |
| 273.6 |
| 266.0 |
| 261.9 |
| 267.7 |
| 269.7 |
| 276.3 |
| 270.2 |
| 266.5 |
| 261.6 |
| 257.2 |
| 249.7 |
| (188.6) |
| (183.7) |
| (180.4) |
| (185.7) |
| (182.2) |
| (186.3) |
| (198.9) |
| (195.0) |
| (208.8) |
| (207.9) |
| - |
| (212.1) |
| (211.6) |
| (211.4) |
| (216.4) |
| (194.0) |
| (191.6) |
| (187.5) |
| (196.5) |
| (197.3) |
| (206.0) |
| (208.3) |
| (211.8) |
| (215.8) |
| (213.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| (0.7) |
| (0.2) |
| (0.3) |
| (0.0) |
| (0.7) |
| 4.1 |
| 2.8 |
| - |
| 2.7 |
| 3.5 |
| 4.1 |
| 4.2 |
| 4.8 |
| 5.2 |
| 5.1 |
| 4.6 |
| 4.1 |
| 4.4 |
| 4.0 |
| 5.4 |
| 5.1 |
| 5.0 |
| 212.0 |
| 220.4 |
| 215.8 |
| 202.8 |
| 186.9 |
| 183.0 |
| 145.5 |
| 141.0 |
| - |
| 164.4 |
| 160.9 |
| 162.4 |
| 171.3 |
| 185.9 |
| 182.0 |
| 189.8 |
| 182.3 |
| 187.9 |
| 171.6 |
| 163.2 |
| 153.9 |
| 144.2 |
| 136.5 |
| 219.7 |
| 215.6 |
| 202.6 |
| 186.9 |
| 182.3 |
| 149.6 |
| 143.8 |
| - |
| 167.0 |
| 164.4 |
| 166.5 |
| 175.4 |
| 190.7 |
| 187.2 |
| 194.8 |
| 187.0 |
| 192.0 |
| 176.0 |
| 167.2 |
| 159.3 |
| 149.4 |
| 141.5 |
| (35.3) |
| (37.6) |
| (38.9) |
| (42.8) |
| (45.7) |
| (20.1) |
| (43.3) |
| - |
| (12.5) |
| (2.5) |
| (18.1) |
| (29.9) |
| (21.2) |
| (16.5) |
| (39.4) |
| (29.4) |
| (69.7) |
| (54.6) |
| (62.8) |
| (81.5) |
| (63.7) |
| (40.0) |
| 91.2 |
| 87.1 |
| 79.9 |
| 59.2 |
| 91.9 |
| 90.0 |
| 111.6 |
| - |
| 76.7 |
| 78.6 |
| 82.3 |
| 95.5 |
| 90.3 |
| 108.5 |
| 155.5 |
| 113.8 |
| 158.3 |
| 150.3 |
| 147.8 |
| 134.4 |
| 132.3 |
| 122.9 |
| 220.4 |
| 215.8 |
| 202.8 |
| 186.9 |
| 183.0 |
| 145.5 |
| 141.0 |
| - |
| 164.4 |
| 160.9 |
| 162.4 |
| 171.3 |
| 185.9 |
| 182.0 |
| 189.8 |
| 182.3 |
| 187.9 |
| 171.6 |
| 163.2 |
| 153.9 |
| 144.2 |
| 136.5 |
| (2.1) |
| 59.1 |
| 71.7 |
| 57.1 |
| 49.2 |
| 55.6 |
| 14.6 |
| 68.4 |
| - |
| (9.3) |
| (16.2) |
| (18.2) |
| (10.6) |
| (1.4) |
| (8.2) |
| (4.9) |
| (11.7) |
| (29.1) |
| (46.8) |
| (56.4) |
| (24.8) |
| (40.5) |
| (55.9) |