| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 100.9 | 194.8 | 204.2 | 239.1 | - | - | 9.6 | 20.5 | 10.9 | 14.9 | 16.3 | 41.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 100.9 | 194.8 | 204.2 | 239.1 | - | - | 9.6 | 20.5 | 10.9 | 14.9 | 16.3 | 41.8 |
| Receivables | ||||||||||||
| Accounts Receivable | 76.0 | 57.5 | 54.7 | 53.3 | - | - | 53.0 | 49.8 | 49.3 | 49.9 | - | - |
| Current Assets | ||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 35.4 | 29.6 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 8.4 | 7.2 | 6.2 | 5.8 | - | - | 8.8 | 7.8 | 7.4 | 6.5 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | ||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3.2 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 2.0 | 2.0 | 0.6 | 0.7 | - | - | 0.7 | 0.7 | 0.7 | 0.6 | - | - |
| Additional Paid In Capital | 1,016.4 | 1,034.0 | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | ||||||||||
| (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 |
|---|
| 21.5 |
| 17.8 |
| - |
| - |
| 24.0 |
| 19.8 |
| 19.9 |
| 23.0 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 235.3 | 306.9 | 310.9 | 331.8 | - | - | 93.7 | 103.0 | 93.5 | 95.5 | - | - |
| 6.3 |
| 5.4 |
| 4.7 |
| 3.6 |
| - |
| - |
| 4.6 |
| 4.1 |
| 3.6 |
| 2.7 |
| - |
| - |
| Property,Plant & Equipment Net | 2.1 | 1.8 | 1.5 | 2.2 | - | - | 4.2 | 3.7 | 3.8 | 3.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 783.6 | 573.8 | 553.9 | 545.5 | 400.7 | 404.3 | 980.3 | 1,036.5 | 993.7 | 930.3 | 890.3 | - |
| Intangible Assets | 181.4 | 155.9 | 175.1 | 204.8 | - | - | 373.8 | 435.3 | 545.0 | - | - | - |
| Operating Lease Right Of Use Assets | 6.4 | 6.4 | 8.8 | 10.6 | - | - | 18.3 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 12.5 | 12.1 | 3.7 | 3.5 | - | - | 1.4 | 1.5 | 1.9 | 1.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,212.8 | 1,048.7 | 1,053.9 | 1,098.4 | - | - | 1,471.7 | 1,580.0 | 1,637.9 | 1,572.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 219.2 | 190.5 | 174.3 | 151.2 | - | - | 187.3 | 192.4 | 192.6 | 171.6 | - | - |
| Operating Lease Liabilities Current | 5.3 | 4.0 | 4.0 | 4.9 | - | - | 4.1 | - | - | - | - | - |
| Accrued Expenses | 9.2 | 4.7 | 6.5 | 11.3 | - | - | 8.3 | 8.2 | 7.6 | 7.0 | - | - |
| Other Current Liabilities | 9.5 | 11.3 | 9.3 | 14.7 | - | - | 4.3 | 8.2 | 6.4 | 5.2 | - | - |
| Total Current Liabilities | 288.7 | 241.3 | 230.1 | 222.2 | - | - | 229.3 | 268.6 | 223.3 | 208.6 | - | - |
| 5.5 |
| 8.9 |
| 10.4 |
| - |
| - |
| 15.7 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 17.6 | 4.9 | 3.1 | 1.8 | - | - | 60.0 | 75.4 | 100.2 | 140.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 69.1 | 18.1 | 8.5 | 10.8 | - | - | 6.8 | 3.5 | 4.7 | 2.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 874.0 | 662.8 | 649.3 | 659.1 | - | - | 831.5 | 871.7 | 876.7 | 1,044.8 | - | - |
| 559.2 |
| 610.3 |
| - |
| - |
| 701.1 |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (680.8) | (650.1) | (652.3) | (644.1) | - | - | (61.6) | 17.9 | 83.4 | 16.8 | - | - |
| Accumulated Other Comprehensive Income | 1.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 338.8 | 385.9 | (92.5) | (33.1) | - | - | 640.2 | 708.3 | 761.2 | 527.7 | 502.5 | 477.8 |
| Total Equity | 338.8 | 385.9 | (92.5) | (33.1) | - | - | 640.2 | 708.3 | 761.2 | 527.7 | 502.5 | 477.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | (53.4) | 65.6 | 80.8 | 109.6 | - | - | (135.6) | (165.6) | (129.8) | (113.1) | - | - |
| Book Value | 338.8 | 385.9 | (92.5) | (33.1) | - | - | 640.2 | 708.3 | 761.2 | 527.7 | 502.5 | 477.8 |
| Tangible Book Value | (626.2) | (343.8) | (821.5) | (783.4) | - | - | (713.9) | (763.5) | (777.5) | (402.6) | (387.8) | - |
| Q4 FY 20 |
|---|
| Q4 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 |
|---|
| Q1 FY 16 |
|---|
| Q4 FY 15 |
|---|
| Q4 FY 14 |
|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 121.1 | 100.9 | 95.4 | 156.4 | 276.8 | 194.8 | 188.9 | 193.2 | 186.8 | 204.2 | 200.3 | 204.7 | 217.3 | 239.1 | 366.1 | 181.7 | 254.4 | - | 303.6 | 302.8 | 293.6 | - | - | 20.5 | 13.8 | 34.5 | 27.0 | 10.9 | 14.0 | 9.9 | 15.8 | 14.9 | 35.3 | 47.5 | 39.7 | 16.3 | 41.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50.0 | - | ||||||||||||||||||||
| Cash And Short Term Investments | 121.1 | 100.9 | 95.4 | 156.4 | 276.8 | 194.8 | 188.9 | 193.2 | 186.8 | 204.2 | 200.3 | 204.7 | 217.3 | 239.1 | 366.1 | ||||||||||||||||||||||
| Receivables | |||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Current Assets | |||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 8.5 | 8.4 | 8.0 | 7.5 | 7.2 | 7.2 | 6.9 | 6.7 | 6.5 | 6.2 | 6.2 | 6.1 | 6.0 | 5.8 | |||||||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | |||||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 231.7 |
| 254.4 |
| - |
| 303.6 |
| 302.8 |
| 293.6 |
| - |
| - |
| 20.5 |
| 13.8 |
| 34.5 |
| 27.0 |
| 10.9 |
| 14.0 |
| 9.9 |
| 15.8 |
| 14.9 |
| 35.3 |
| 47.5 |
| 39.7 |
| 16.3 |
| 41.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 26.1 | 35.4 | 41.2 | 20.6 | 15.1 | 29.6 | 37.0 | 24.2 | 16.5 | 21.5 | 49.4 | 17.6 | 10.8 | 17.8 | 18.6 | 17.7 | 12.1 | - | 9.2 | 14.2 | 18.5 | - | - | 19.8 | 13.4 | 13.2 | 11.8 | 19.9 | 11.4 | 14.0 | 14.1 | 23.0 | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 277.2 | 235.3 | 231.9 | 279.0 | 413.6 | 306.9 | 312.3 | 311.3 | 326.4 | 310.9 | 328.3 | 314.5 | 332.9 | 331.8 | 467.5 | 329.1 | 352.7 | - | 351.7 | 358.6 | 356.8 | - | - | 103.0 | 113.1 | 127.0 | 142.6 | 93.5 | 121.6 | 94.0 | 114.8 | 95.6 | - | - | - | - | - |
| 11.2 |
| 10.7 |
| 10.6 |
| - |
| 10.6 |
| 10.2 |
| 10.0 |
| - |
| - |
| 7.8 |
| 8.1 |
| 8.0 |
| 7.7 |
| 7.4 |
| 6.9 |
| 6.8 |
| 6.7 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 6.5 | 6.3 | 6.0 | 5.8 | 5.5 | 5.4 | 5.2 | 5.2 | 4.9 | 4.7 | 4.5 | 4.2 | 4.0 | 3.6 | 7.2 | 6.5 | 6.2 | - | 6.8 | 6.4 | 6.1 | - | - | 4.1 | 4.3 | 4.1 | 3.8 | 3.6 | 3.4 | 3.2 | 3.0 | 2.8 | - | - | - | - | - |
| Property,Plant & Equipment Net | 2.0 | 2.1 | 2.0 | 1.7 | 1.7 | 1.8 | 1.7 | 1.5 | 1.6 | 1.5 | 1.7 | 1.9 | 2.0 | 2.2 | 4.0 | 4.2 | 4.4 | - | 3.8 | 3.8 | 3.9 | - | - | 3.7 | 3.8 | 3.9 | 3.9 | 3.8 | 3.5 | 3.6 | 3.7 | 3.8 | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 780.3 | 783.6 | 781.4 | 726.7 | 601.8 | 573.8 | 573.4 | 567.5 | 565.7 | 553.9 | 553.9 | 553.9 | 553.9 | 545.5 | 545.5 | 537.5 | 513.9 | 400.7 | 407.9 | 407.9 | 404.3 | 404.3 | 1,036.5 | 1,036.5 | 1,005.8 | 993.1 | 993.1 | 993.7 | 971.5 | 971.5 | 960.7 | 930.3 | - | - | - | - | - |
| Intangible Assets | 174.7 | 181.4 | 190.6 | 184.5 | 155.9 | 155.9 | 162.2 | 171.4 | 175.0 | 175.1 | 182.7 | 188.1 | 198.3 | 204.8 | 216.7 | 226.6 | 226.2 | - | 248.0 | 258.4 | 264.2 | - | - | 435.3 | 528.7 | 523.8 | 534.7 | 545.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | 7.4 | 6.1 | 5.8 | 6.4 | 6.9 | 7.7 | 8.3 | 8.8 | 10.6 | 11.1 | 10.0 | 10.6 | 14.5 | 14.7 | 14.3 | - | 16.3 | 16.0 | 15.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 11.4 | 12.5 | 4.0 | 4.1 | 4.2 | 3.9 | 3.3 | 3.2 | 3.4 | 3.7 | 3.8 | 3.4 | 3.4 | 3.5 | 2.6 | 2.6 | 2.4 | - | 2.4 | 2.3 | 2.1 | - | - | 1.5 | 1.7 | 1.6 | 1.9 | 1.9 | 1.7 | 2.0 | 1.0 | 1.7 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,243.6 | 1,212.8 | 1,217.3 | 1,202.1 | 1,183.0 | 1,048.7 | 1,059.8 | 1,062.6 | 1,080.4 | 1,053.9 | 1,081.0 | 1,072.9 | 1,100.5 | 1,098.4 | 1,250.8 | 1,114.7 | 1,113.9 | - | 1,030.1 | 1,047.0 | 1,046.5 | - | 1,598.9 | 1,580.0 | 1,653.1 | 1,649.4 | 1,676.2 | 1,637.9 | 1,628.0 | 1,611.5 | 1,625.1 | 1,572.5 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 224.3 | 219.2 | 229.0 | 199.9 | 185.2 | 190.5 | 190.2 | 175.5 | 175.3 | 174.3 | 175.8 | 162.4 | 161.8 | 151.2 | 166.7 | 143.5 | 139.3 | - | - | 119.2 | 73.5 | - | - | 192.4 | 158.2 | 180.2 | 179.7 | 192.6 | 143.7 | 161.0 | 153.2 | 171.6 | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.1 | 5.3 | 5.3 | 4.5 | 4.1 | 4.0 | 3.9 | 4.0 | 4.0 | 4.0 | 4.3 | 4.4 | 4.8 | 4.9 | 4.9 | 4.7 | 4.5 | - | 4.5 | 4.1 | 4.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | 7.9 | 7.1 | 4.7 | 11.8 | 9.3 | 16.1 | 6.5 | 13.0 | 8.1 | 8.7 | 11.3 | 19.6 | 17.9 | 14.1 | - | 15.7 | 13.2 | 10.3 | - | - | 8.2 | 6.3 | 6.1 | 3.2 | 7.6 | 5.4 | 5.1 | 3.1 | 7.0 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | 9.6 | 19.0 | 11.3 | 7.6 | 8.4 | 10.5 | 9.3 | 8.0 | 8.5 | 8.6 | 14.7 | 17.1 | 17.5 | 16.1 | - | 1.9 | 5.8 | 3.7 | - | - | 8.2 | 7.0 | 5.5 | 7.6 | 6.4 | 6.7 | 7.5 | 10.8 | 5.2 | - | - | - | - | - |
| Total Current Liabilities | 304.0 | 288.7 | 287.0 | 264.7 | 260.1 | 241.3 | 246.5 | 233.1 | 247.4 | 230.1 | 231.5 | 225.5 | 230.2 | 222.2 | 303.2 | 257.2 | 252.8 | - | 168.9 | 171.6 | 125.7 | - | - | 268.6 | 199.1 | 217.3 | 227.1 | 223.3 | 193.6 | 203.1 | 220.5 | 208.6 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 554.7 |
| 555.8 |
| 700.6 |
| 702.1 |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | 4.4 | 4.1 | 4.6 | 5.5 | 6.4 | 7.2 | 8.0 | 8.9 | 9.9 | 10.6 | 9.4 | 10.4 | 11.5 | 11.9 | 12.0 | - | 14.0 | 14.0 | 12.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 17.5 | 17.6 | 16.2 | 12.6 | 5.4 | 4.9 | 5.7 | 5.7 | 5.5 | 3.1 | 2.4 | 2.6 | 2.8 | 1.8 | 2.0 | 1.7 | 1.4 | - | 2.3 | 3.8 | 1.9 | - | - | 75.4 | 105.4 | 100.4 | 100.7 | 100.2 | 163.2 | 151.0 | 154.2 | 140.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 86.2 | 69.1 | 40.4 | 29.7 | 18.1 | 12.6 | 11.5 | 10.4 | 12.3 | 8.5 | 9.2 | 10.0 | 12.3 | 10.8 | 10.2 | 7.5 | 7.7 | - | 11.8 | 11.3 | 11.1 | - | - | 3.5 | 2.7 | 2.6 | 2.9 | 4.7 | 1.7 | 1.6 | 1.6 | 2.8 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 905.2 | 874.0 | 847.8 | 812.7 | 790.9 | 662.8 | 668.7 | 655.0 | 671.9 | 649.3 | 651.8 | 647.6 | 668.9 | 659.1 | 834.5 | 787.0 | 783.7 | - | 709.0 | 713.8 | 665.6 | - | 866.0 | 871.7 | 832.6 | 846.8 | 878.1 | 876.7 | 907.5 | 905.9 | 1,068.2 | 1,044.8 | - | - | - | - | - |
| 0.7 |
| - |
| 0.7 |
| 0.7 |
| 0.7 |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | 1,011.9 | 1,016.4 | 1,017.7 | 1,018.1 | 1,024.9 | 1,034.0 | 1,044.3 | 1,049.7 | 550.0 | 559.2 | 568.1 | 577.0 | 585.5 | 610.3 | 619.7 | 634.0 | 645.2 | - | 661.8 | 673.9 | 683.9 | - | 693.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (673.6) | (680.8) | (650.6) | (636.2) | (634.8) | (650.1) | (655.2) | (644.1) | (641.3) | (652.3) | (634.4) | (645.1) | (637.0) | (644.1) | (666.5) | (759.5) | (758.8) | - | (766.0) | (757.0) | (710.5) | - | 39.1 | 17.9 | 132.7 | 117.1 | 116.5 | 83.4 | 48.4 | 34.3 | 45.2 | 16.8 | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (1.9) | 1.2 | 0.4 | 5.5 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 338.4 | 338.8 | 369.5 | 389.4 | 392.1 | 385.9 | 391.1 | 407.6 | (90.7) | (92.5) | (65.7) | (67.5) | (50.9) | (33.1) | (46.1) | (124.8) | (112.9) | - | (103.5) | (82.4) | (25.9) | - | 732.9 | 708.3 | 820.2 | 802.5 | 797.9 | 761.2 | 720.5 | 705.6 | 556.8 | 527.8 | - | - | - | - | 477.8 |
| Total Equity | 338.4 | 338.8 | 369.5 | 389.4 | 392.1 | 385.9 | 391.1 | 407.6 | (90.7) | (92.5) | (65.7) | (67.5) | (50.9) | (33.1) | (46.1) | (124.8) | (112.9) | - | (103.5) | (82.4) | (25.9) | - | 732.9 | 708.3 | 820.2 | 802.5 | 797.9 | 761.2 | 720.5 | 705.6 | 556.8 | 527.8 | - | - | - | - | 477.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 554.7 |
| 555.8 |
| 700.6 |
| 702.1 |
| - |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 540.7 | 545.9 | 684.8 | 687.2 | - | - | - | - | - |
| Working Capital | (26.8) | (53.4) | (55.1) | 14.3 | 153.5 | 65.6 | 65.8 | 78.2 | 79.0 | 80.8 | 96.8 | 89.0 | 102.7 | 109.6 | 164.3 | 71.9 | 99.9 | - | 182.8 | 187.0 | 231.1 | - | - | (165.6) | (86.0) | (90.3) | (84.5) | (129.8) | (72.0) | (109.1) | (105.7) | (113.1) | - | - | - | - | - |
| Book Value | 338.4 | 338.8 | 369.5 | 389.4 | 392.1 | 385.9 | 391.1 | 407.6 | (90.7) | (92.5) | (65.7) | (67.5) | (50.9) | (33.1) | (46.1) | (124.8) | (112.9) | - | (103.5) | (82.4) | (25.9) | - | 732.9 | 708.3 | 820.2 | 802.5 | 797.9 | 761.2 | 720.5 | 705.6 | 556.8 | 527.8 | - | - | - | - | 477.8 |
| Tangible Book Value | (616.6) | (626.2) | (602.5) | (521.8) | (365.6) | (343.8) | (344.5) | (331.3) | (831.4) | (821.5) | (802.3) | (809.5) | (803.1) | (783.4) | (808.3) | (888.9) | (853.0) | - | (759.4) | (748.7) | (694.4) | - | (303.6) | (763.5) | (714.3) | (714.4) | (729.9) | (777.5) | (251.1) | (266.0) | (403.8) | (402.6) | - | - | - | - | - |