| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 93.3 | 88.1 | 116.3 | 111.4 | 91.2 | 112.5 | 137.4 | 276.6 | 31.7 | 41.0 | 33.6 | 53.1 | 59.2 | 50.3 | 22.4 | 16.5 | 18.1 | 16.4 |
| Restricted Cash | 1.7 | 0.5 | 0.5 | 1.3 | 8.7 | 8.2 | 10.4 | 0.0 | 0.0 | 41.0 | 33.6 | 53.1 | - | - | - | - | - | - |
| Short Term Investments | - | 0.0 | 1.0 | 26.2 | 44.8 | 40.3 | 33.5 | 69.9 | 120.6 | 134.0 | 129.3 | 124.0 | 47.2 | 2.0 | 1.9 | 1.9 | - | |
| Cash And Short Term Investments | 93.3 | 88.1 | 117.3 | 137.6 | 136.1 | 152.9 | 170.9 | 346.5 | 152.3 | 175.0 | 162.9 | 177.1 | 106.3 | 52.3 | 24.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 57.0 | 49.7 | 59.0 | 62.3 | 57.4 | 51.2 | 37.8 | 20.2 | 16.3 | 14.3 | 11.1 | 6.6 | 5.5 | 3.9 | 2.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | 0.9 | 0.5 | 0.7 | 0.8 | 0.5 | 0.6 | 2.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 257.6 | 244.7 | 238.6 | 226.2 | 196.7 | 185.4 | 168.4 | 102.2 | 69.2 | 47.6 | 29.4 | 26.3 | 17.0 | 15.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 36.7 | 45.8 | 48.9 | 46.8 | 49.7 | 31.2 | 40.3 | 32.3 | 23.9 | 18.6 | 11.0 | 7.8 | 6.8 | 5.6 | 5.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 282.3 | 338.4 | 409.7 | - | 447.5 | 308.4 | 291.5 | 216.0 | 0.0 | - | - | - | - | - | - | - | ||
| 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 | 321.5 | 350.0 | 409.7 | - | 447.5 | 308.4 | 291.5 | 216.0 | 0.0 | - | - | - | - | - | - | - | ||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 93.3 | 86.9 | 75.9 | 81.3 | 88.1 | 104.2 | 117.4 | 130.8 | 116.3 | 168.5 | 144.0 | 122.2 | 111.4 | 93.0 | 100.5 | |||||||||||||||||||||||||
| - |
| 18.4 |
| 18.1 |
| 16.4 |
| 0.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 23.6 | 21.8 | 18.2 | 18.5 | 24.2 | 18.0 | 14.5 | 7.9 | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 32.7 | 34.7 | 35.3 | 34.6 | 38.0 | 34.1 | 35.7 | 15.1 | 10.0 | 8.1 | 5.4 | 2.3 | 2.0 | 0.7 | 0.8 | 0.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 209.8 | 203.9 | 247.8 | 273.1 | 275.6 | 276.5 | 277.2 | 397.4 | 178.6 | 197.4 | 185.9 | 191.6 | 116.9 | 63.7 | 35.9 | 22.1 | - | - |
| 10.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 211.8 | 196.8 | 185.4 | 168.3 | 117.7 | 92.4 | 74.0 | 49.4 | 33.4 | 23.6 | 17.0 | 16.1 | 9.3 | 8.4 | 7.0 | - | - | - |
| Property,Plant & Equipment Net | 45.8 | 47.9 | 53.2 | 57.9 | 79.0 | 93.1 | 94.4 | 52.8 | 35.7 | 24.1 | 12.4 | 10.2 | 7.7 | 6.7 | 3.8 | 2.4 | - | - |
| Long Term Investments | - | - | - | 0.0 | 2.7 | 0.0 | 16.1 | 0.0 | - | - | 0.0 | 0.0 | 72.0 | 0.0 | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 276.4 | 271.5 | 266.6 | 266.9 | 266.9 | 131.5 | 128.3 | 39.7 | 40.1 | 46.1 | 47.4 | 36.9 | 38.5 | 25.2 | 25.2 | 1.2 | - | - |
| Intangible Assets | 57.6 | 67.9 | 86.7 | 107.1 | 128.2 | 17.1 | 24.0 | 11.7 | 12.0 | 17.0 | 21.5 | 12.3 | 15.1 | 10.2 | 11.6 | 0.2 | - | - |
| Operating Lease Right Of Use Assets | 26.7 | 33.5 | 35.9 | 52.4 | 63.4 | 66.7 | 79.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 12.0 | 13.4 | 12.8 | 15.9 | 18.0 | 20.6 | 19.8 | 3.0 | 2.8 | 0.4 | 3.1 | 1.5 | 1.2 | 0.6 | 0.3 | 0.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 662.8 | 683.2 | 756.0 | 841.8 | 910.3 | 678.4 | 700.6 | 546.4 | 277.2 | 333.9 | 313.5 | 295.6 | 299.2 | 152.6 | 130.7 | 26.6 | - | - |
| 4.6 |
| - |
| - |
| Short Term Debt | 39.2 | 11.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 36.7 | 37.8 | 34.3 | 34.9 | 34.3 | 20.7 | 7.1 | 3.3 | 2.6 | 2.1 | 1.9 | 1.8 | 1.9 | 1.2 | 0.9 | 0.8 | - | - |
| Operating Lease Liabilities Current | 10.4 | 11.1 | 11.3 | 11.5 | 15.5 | 12.9 | 5.9 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 69.9 | 63.0 | 78.1 | 73.7 | 36.3 | 29.9 | 22.7 | 18.4 | 17.4 | 11.5 | 10.1 | 5.7 | 4.6 | 3.6 | 3.1 | 1.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 192.9 | 169.2 | 172.6 | 229.9 | 191.5 | 121.4 | 123.4 | 74.7 | 56.3 | 43.3 | 34.7 | 21.8 | 18.1 | 13.7 | 12.2 | 10.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 39.1 | 49.2 | 56.6 | 65.6 | 74.5 | 82.5 | 92.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.2 | 0.7 | 7.8 | 10.6 | 11.4 | 3.0 | 1.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 1.3 | 0.0 | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.8 | 3.5 | 7.3 | 7.0 | 3.0 | 2.6 | 2.5 | 6.2 | 2.2 | 1.9 | 3.3 | 1.4 | 1.6 | 1.8 | 0.1 | 0.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 516.2 | 561.0 | 654.0 | 741.9 | 727.9 | 517.9 | 509.9 | 297.0 | 58.4 | 45.3 | 38.1 | 23.4 | 21.0 | 15.6 | 12.3 | 10.7 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,038.7 | 1,018.9 | 973.9 | 905.6 | 956.6 | 755.6 | 625.5 | 506.9 | 425.8 | 412.8 | 389.3 | 379.0 | 384.3 | 246.2 | 241.6 | 208.2 | - | - |
| Retained Earnings | (886.1) | (887.7) | (860.5) | (792.9) | (766.4) | (591.1) | (422.7) | (250.3) | (201.5) | (114.6) | (109.9) | (104.7) | (106.7) | (109.2) | (123.1) | (192.3) | - | - |
| Accumulated Other Comprehensive Income | (6.2) | (9.1) | (11.6) | (12.9) | (7.9) | (4.2) | (12.2) | (7.4) | (5.6) | (9.6) | (4.2) | (2.1) | 0.4 | (0.0) | (0.1) | (0.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 146.6 | 122.2 | 102.0 | 99.9 | 182.4 | 160.5 | 190.7 | 249.4 | 218.8 | 288.6 | 275.3 | 272.2 | 278.2 | 137.0 | 118.5 | 15.9 | 13.3 | 9.0 |
| Total Equity | 146.6 | 122.2 | 102.0 | 99.9 | 182.4 | 160.5 | 190.7 | 249.4 | 218.8 | 288.6 | 275.3 | 272.2 | 278.2 | 137.0 | 118.5 | 15.9 | 13.3 | 9.0 |
| - |
| - |
| Net debt | 228.2 | 261.9 | 292.3 | - | 311.4 | 155.6 | 120.7 | (130.4) | (152.3) | - | - | - | - | - | - | - | - | - |
| Working Capital | 17.0 | 34.6 | 75.3 | 43.2 | 84.1 | 155.2 | 153.7 | 322.7 | 122.3 | 154.0 | 151.2 | 169.8 | 98.8 | 49.9 | 23.7 | 11.4 | - | - |
| Book Value | 146.6 | 122.2 | 102.0 | 99.9 | 182.4 | 160.5 | 190.7 | 249.4 | 218.8 | 288.6 | 275.3 | 272.2 | 278.2 | 137.0 | 118.5 | 15.9 | 13.3 | 9.0 |
| Tangible Book Value | (187.4) | (217.3) | (251.3) | (274.1) | (212.7) | 11.9 | 38.4 | 198.0 | 166.8 | 225.4 | 206.4 | 223.1 | 224.6 | 101.7 | 81.7 | 14.4 | - | - |
| 92.7 |
| 91.2 |
| 200.4 |
| 103.0 |
| 109.3 |
| 112.5 |
| 106.9 |
| 121.8 |
| 116.7 |
| 137.4 |
| 184.8 |
| 162.2 |
| 269.0 |
| 276.6 |
| 28.3 |
| 24.7 |
| 34.6 |
| 31.7 |
| 31.8 |
| 34.6 |
| 53.2 |
| 41.0 |
| 33.5 |
| 32.1 |
| 27.5 |
| Restricted Cash | 1.7 | 1.3 | 0.8 | 0.1 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.2 | 0.5 | 0.5 | 0.5 | 0.6 | 8.7 | 8.2 | 8.2 | 8.2 | 8.2 | 7.0 | 6.9 | 10.4 | 10.4 | 3.5 | 3.5 | 0.0 | 0.0 | - | 32.8 | 42.7 | 39.8 | - | 34.6 | 53.2 | 41.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 1.0 | 1.0 | 4.7 | 15.9 | 26.2 | 37.4 | 30.4 | 48.9 | 44.8 | 44.6 | 44.6 | 31.2 | 40.3 | 41.7 | 31.4 | 40.6 | 33.5 | 30.3 | 29.3 | 27.5 | 69.9 | - | 104.2 | 109.9 | 120.6 | 129.2 | 132.5 | 124.6 | 134.0 | 139.2 | 137.7 | 139.6 |
| Cash And Short Term Investments | 93.3 | 86.9 | 75.9 | 81.3 | 88.1 | 104.2 | 117.4 | 130.8 | 117.3 | 169.5 | 148.7 | 138.2 | 137.6 | 130.4 | 130.9 | 141.6 | 136.1 | 244.9 | 147.6 | 140.5 | 152.9 | 148.6 | 153.2 | 157.3 | 170.9 | 215.1 | 191.5 | 296.5 | 346.5 | 28.3 | 128.9 | 144.5 | 152.3 | 161.0 | 167.1 | 177.8 | 175.0 | 172.7 | 169.7 | 167.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 57.0 | 54.7 | 66.9 | 60.5 | 49.7 | 52.3 | 64.6 | 59.2 | 59.0 | 63.0 | 61.1 | 65.0 | 62.3 | 53.8 | 58.3 | 55.4 | 57.4 | 48.4 | 51.2 | 49.8 | 51.2 | 50.4 | 43.0 | 40.6 | 37.8 | 37.4 | 30.7 | 23.4 | 20.2 | 19.1 | 18.9 | 17.7 | 16.3 | 17.9 | 15.2 | 14.5 | 14.3 | 13.1 | 11.7 | 11.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.5 | 0.5 |
| Prepaid Expenses | 23.6 | 22.7 | 22.2 | 22.2 | 21.8 | 19.0 | 16.8 | 15.8 | 18.2 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 32.7 | 34.8 | 34.3 | 36.4 | 34.7 | 30.1 | 29.8 | 32.7 | 35.3 | 32.5 | 34.0 | 32.9 | 34.6 | 32.4 | 37.5 | 38.5 | 38.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 209.8 | 203.9 | 205.6 | 208.0 | 203.9 | 219.1 | 246.4 | 257.8 | 247.8 | 302.5 | 281.9 | 274.5 | 273.1 | 254.6 | 263.7 | 272.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 257.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 211.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 45.8 | 46.9 | 47.4 | 48.0 | 47.9 | 49.2 | 50.4 | 51.4 | 53.2 | 55.7 | 53.5 | 54.5 | 57.9 | 60.9 | 68.7 | 73.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 2.7 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 276.4 | 274.0 | 273.8 | 274.5 | 271.5 | 266.2 | 269.2 | 266.4 | 266.6 | 267.5 | 265.7 | 266.4 | 266.9 | 265.6 | 262.4 | 265.0 | 266.9 | 131.2 | ||||||||||||||||||||||
| Intangible Assets | 57.6 | 57.4 | 61.0 | 64.5 | 67.9 | 71.4 | 76.5 | 81.6 | 86.7 | 91.8 | 96.9 | 102.0 | 107.1 | 112.2 | 117.5 | 122.7 | 128.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 26.7 | 29.6 | 30.4 | 32.3 | 33.5 | 32.8 | 34.8 | 35.9 | 35.9 | 38.5 | 50.4 | 50.4 | 52.4 | 55.3 | 54.2 | 59.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 12.0 | 12.7 | 13.3 | 14.2 | 13.4 | 14.3 | 14.1 | 13.4 | 12.8 | 14.0 | 14.3 | 15.1 | 15.9 | 16.2 | 17.0 | 18.0 | 18.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 662.8 | 661.5 | 670.8 | 684.3 | 683.2 | 698.2 | 740.1 | 755.7 | 756.0 | 826.7 | 823.7 | 828.5 | 841.8 | 836.1 | 855.9 | 889.1 | 910.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 36.7 | 36.0 | 43.3 | 42.9 | 45.8 | 53.1 | 51.3 | 51.7 | 48.9 | 49.5 | 49.4 | 42.5 | 46.8 | 40.6 | 43.8 | 42.6 | 49.7 | 24.7 | 29.6 | 33.2 | 31.2 | 32.3 | 35.3 | 39.3 | 40.3 | 50.3 | 42.1 | 32.7 | 32.3 | 28.3 | 27.6 | 26.9 | 23.9 | 21.8 | 20.1 | 20.5 | 18.6 | 12.5 | 14.0 | 12.6 |
| Short Term Debt | 39.2 | 26.7 | 19.2 | 6.6 | 11.6 | 16.5 | 39.4 | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 36.7 | 36.8 | 43.6 | 42.1 | 37.8 | 33.4 | 37.7 | 33.7 | 34.3 | 32.8 | 33.2 | 40.4 | 34.9 | 34.2 | 30.9 | 34.1 | 34.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.4 | 10.6 | 10.7 | 11.0 | 11.1 | 11.4 | 11.7 | 11.6 | 11.3 | 11.8 | 11.6 | 11.5 | 11.5 | 12.5 | 12.6 | 14.4 | ||||||||||||||||||||||||
| Accrued Expenses | 69.9 | 69.9 | 66.9 | 73.8 | 63.0 | 61.6 | 68.8 | 75.4 | 78.1 | 20.6 | 21.8 | 26.4 | 29.6 | 29.8 | 32.9 | 33.7 | 36.3 | 29.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 192.9 | 179.9 | 183.7 | 176.4 | 169.2 | 176.0 | 208.8 | 172.4 | 172.6 | 230.5 | 229.1 | 236.3 | 229.9 | 164.8 | 169.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 282.3 | 294.5 | 306.6 | 328.7 | 338.4 | 348.0 | 357.5 | - | 409.7 | - | - | - | - | - | - | 494.4 | 447.5 | 441.0 | 317.3 | 312.8 | 308.4 | 304.1 | 299.9 | 295.7 | 291.5 | 287.5 | 222.4 | 219.2 | 216.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 39.1 | 41.9 | 44.4 | 47.0 | 49.2 | 49.8 | 52.8 | 55.2 | 56.6 | 59.4 | 61.9 | 62.9 | 65.6 | 68.4 | 68.4 | 71.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 0.2 | 0.3 | 0.5 | 0.6 | 0.7 | 6.0 | 6.6 | 7.7 | 7.8 | 10.1 | 10.2 | 10.6 | 10.6 | 10.5 | 10.5 | 11.0 | 11.4 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.8 | 2.1 | 2.4 | 3.3 | 3.5 | 5.4 | 4.6 | 5.2 | 7.3 | 8.3 | 4.5 | 7.2 | 7.0 | 6.8 | 6.5 | 2.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 516.2 | 518.7 | 537.6 | 556.2 | 561.0 | 585.2 | 630.3 | 651.2 | 654.0 | 717.0 | 713.3 | 723.6 | 741.9 | 746.1 | 771.2 | 755.6 | ||||||||||||||||||||||||
| 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 | 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 | 1,038.7 | 1,032.9 | 1,029.0 | 1,022.9 | 1,018.9 | 1,008.1 | 998.6 | 987.2 | 973.9 | 956.0 | 941.5 | 924.2 | 905.6 | 888.1 | 867.1 | 895.6 | ||||||||||||||||||||||||
| Retained Earnings | (886.1) | (886.2) | (891.3) | (892.0) | (887.7) | (882.3) | (885.3) | (870.8) | (860.5) | (836.9) | (815.7) | (808.2) | (792.9) | (783.5) | (757.4) | (745.8) | (766.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (6.2) | (4.0) | (4.7) | (2.9) | (9.1) | (12.9) | (3.5) | (11.9) | (11.6) | (9.5) | (15.5) | (11.2) | (12.9) | (14.7) | (24.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 146.6 | 142.9 | 133.2 | 128.2 | 122.2 | 113.0 | 109.8 | 104.6 | 102.0 | 109.7 | 110.4 | 104.9 | 99.9 | 90.0 | 84.8 | 133.5 | 182.4 | |||||||||||||||||||||||
| Total Equity | 146.6 | 142.9 | 133.2 | 128.2 | 122.2 | 113.0 | 109.8 | 104.6 | 102.0 | 109.7 | 110.4 | 104.9 | 99.9 | 90.0 | 84.8 | 133.5 | 182.4 | 117.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 321.5 | 321.2 | 325.8 | 335.4 | 350.0 | 364.5 | 396.9 | - | 409.7 | - | - | - | - | - | - | 494.4 | 447.5 | 441.0 | 317.3 | 312.8 | 308.4 | 304.1 | 299.9 | 295.7 | 291.5 | 287.5 | 222.4 | 219.2 | 216.0 | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 228.2 | 234.3 | 249.9 | 254.1 | 261.9 | 260.3 | 279.5 | - | 292.4 | - | - | - | - | - | - | 352.8 | 311.4 | 196.1 | 169.7 | |||||||||||||||||||||
| Working Capital | 17.0 | 23.9 | 22.0 | 31.5 | 34.6 | 43.1 | 37.5 | 85.4 | 75.3 | 71.9 | 52.8 | 38.2 | 43.2 | 89.8 | 94.7 | 97.3 | 84.1 | 246.9 | ||||||||||||||||||||||
| Book Value | 146.6 | 142.9 | 133.2 | 128.2 | 122.2 | 113.0 | 109.8 | 104.6 | 102.0 | 109.7 | 110.4 | 104.9 | 99.9 | 90.0 | 84.8 | 133.5 | 182.4 | 117.2 | ||||||||||||||||||||||
| Tangible Book Value | (187.4) | (188.5) | (201.6) | (210.8) | (217.3) | (224.6) | (235.9) | (243.4) | (251.3) | (249.6) | (252.2) | (263.5) | (274.1) | (287.8) | (295.1) | (254.2) | (212.7) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.3 |
| 32.9 |
| 36.1 |
| 34.1 |
| 39.6 |
| 39.1 |
| 35.3 |
| 35.7 |
| 25.7 |
| 22.8 |
| 20.4 |
| 15.1 |
| 13.2 |
| 13.9 |
| 11.1 |
| 10.0 |
| 10.2 |
| 12.0 |
| 9.8 |
| 8.1 |
| 5.6 |
| 6.7 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 275.6 |
| 368.4 |
| 272.9 |
| 266.2 |
| 276.5 |
| 274.3 |
| 268.5 |
| 267.8 |
| 277.2 |
| 302.4 |
| 267.1 |
| 357.1 |
| 397.4 |
| 161.5 |
| 175.3 |
| 186.0 |
| 178.6 |
| 189.2 |
| 194.2 |
| 202.1 |
| 197.4 |
| 192.5 |
| 189.2 |
| 184.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.0 |
| 81.6 |
| 86.9 |
| 90.8 |
| 93.1 |
| 94.5 |
| 96.2 |
| 96.1 |
| 94.4 |
| 89.8 |
| 64.8 |
| 57.7 |
| 52.8 |
| 47.7 |
| 42.4 |
| 38.1 |
| 35.7 |
| 32.6 |
| 29.6 |
| 27.0 |
| 24.1 |
| 15.2 |
| 15.3 |
| 13.0 |
| 6.9 |
| 10.2 |
| 12.7 |
| 0.0 |
| 3.9 |
| 6.2 |
| 10.0 |
| 16.1 |
| 20.1 |
| 20.4 |
| 21.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 130.9 |
| 131.6 |
| 266.9 |
| 132.1 |
| 130.2 |
| 129.0 |
| 128.3 |
| 131.0 |
| 131.9 |
| 39.4 |
| 39.7 |
| 39.4 |
| 39.5 |
| 39.7 |
| 40.1 |
| 39.6 |
| 47.5 |
| 46.9 |
| 46.1 |
| 44.3 |
| 45.3 |
| 45.9 |
| 13.5 |
| 14.6 |
| 15.8 |
| 17.1 |
| 18.4 |
| 20.0 |
| 21.8 |
| 24.0 |
| 26.5 |
| 28.4 |
| 10.1 |
| 11.7 |
| 13.3 |
| 12.2 |
| 13.6 |
| 12.0 |
| 12.7 |
| 15.0 |
| 16.0 |
| 17.0 |
| 16.7 |
| 18.2 |
| 19.5 |
| 63.4 |
| 59.7 |
| 62.4 |
| 63.4 |
| 66.7 |
| 70.4 |
| 72.8 |
| 76.1 |
| 79.0 |
| 77.1 |
| 78.1 |
| 18.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 71.1 |
| 67.8 |
| 48.9 |
| - |
| - |
| - |
| 17.3 |
| 18.9 |
| 20.2 |
| 20.6 |
| 20.8 |
| 20.7 |
| 20.2 |
| 19.8 |
| 21.5 |
| 18.1 |
| 9.5 |
| 3.0 |
| 3.1 |
| 2.9 |
| 3.0 |
| 2.8 |
| 1.0 |
| 0.4 |
| 0.4 |
| 0.4 |
| 6.6 |
| 5.4 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 755.8 |
| 672.8 |
| 675.7 |
| 678.4 |
| 692.8 |
| 687.2 |
| 688.1 |
| 700.6 |
| 732.5 |
| 666.6 |
| 558.5 |
| 546.4 |
| 304.0 |
| 309.6 |
| 315.6 |
| 277.2 |
| 274.9 |
| 357.8 |
| 360.1 |
| 333.9 |
| 323.8 |
| 322.0 |
| 315.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.6 |
| 22.4 |
| 22.0 |
| 20.7 |
| 18.0 |
| 9.5 |
| 8.4 |
| 7.1 |
| 7.2 |
| 4.3 |
| 4.1 |
| 3.3 |
| 3.5 |
| 3.4 |
| 2.8 |
| 2.6 |
| 2.6 |
| 2.5 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.3 |
| 2.1 |
| 15.5 |
| 13.0 |
| 13.3 |
| 12.8 |
| 12.9 |
| 12.7 |
| 9.5 |
| 10.0 |
| 5.9 |
| 4.3 |
| 5.3 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.6 |
| 27.9 |
| 29.9 |
| 30.0 |
| 28.7 |
| 27.8 |
| 22.7 |
| 24.4 |
| 25.8 |
| 22.1 |
| 18.4 |
| 19.3 |
| 17.6 |
| 16.4 |
| 17.4 |
| 16.8 |
| 15.8 |
| 12.2 |
| 11.5 |
| 12.0 |
| 10.0 |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 175.4 |
| 191.5 |
| 121.5 |
| 120.9 |
| 121.2 |
| 121.4 |
| 127.8 |
| 116.4 |
| 121.5 |
| 123.4 |
| 121.6 |
| 109.0 |
| 88.8 |
| 74.7 |
| 71.2 |
| 66.3 |
| 60.7 |
| 56.3 |
| 53.4 |
| 49.3 |
| 46.4 |
| 43.3 |
| 38.5 |
| 37.3 |
| 35.4 |
| 74.5 |
| 74.1 |
| 77.2 |
| 79.4 |
| 82.5 |
| 85.4 |
| 87.5 |
| 87.9 |
| 92.5 |
| 86.2 |
| 75.2 |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.3 |
| 2.8 |
| 3.0 |
| 2.8 |
| 2.7 |
| 2.3 |
| 1.1 |
| 1.4 |
| 0.0 |
| 0.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 2.1 |
| 4.9 |
| 5.4 |
| 5.6 |
| 8.2 |
| 9.1 |
| 4.1 |
| 2.5 |
| 17.7 |
| 21.0 |
| 8.3 |
| 6.2 |
| 5.1 |
| 4.0 |
| 3.0 |
| 2.2 |
| 1.2 |
| 1.6 |
| 1.9 |
| 1.9 |
| 3.0 |
| 3.3 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 727.9 |
| 638.7 |
| 520.3 |
| 518.9 |
| 517.9 |
| 525.4 |
| 512.8 |
| 509.2 |
| 509.9 |
| 513.0 |
| 427.7 |
| 328.3 |
| 297.0 |
| 76.3 |
| 70.3 |
| 63.7 |
| 58.4 |
| 54.5 |
| 50.9 |
| 48.3 |
| 45.3 |
| 41.6 |
| 40.7 |
| 38.7 |
| 956.6 |
| 843.2 |
| 835.8 |
| 795.6 |
| 755.6 |
| 716.8 |
| 688.1 |
| 657.0 |
| 625.5 |
| 598.5 |
| 575.4 |
| 522.5 |
| 506.9 |
| 457.9 |
| 445.1 |
| 435.9 |
| 425.8 |
| 415.0 |
| 413.0 |
| 418.7 |
| 412.8 |
| 404.2 |
| 400.0 |
| 394.1 |
| (720.9) |
| (677.3) |
| (635.0) |
| (591.1) |
| (546.0) |
| (505.8) |
| (467.4) |
| (422.7) |
| (372.6) |
| (325.5) |
| (284.6) |
| (250.3) |
| (222.2) |
| (198.4) |
| (176.9) |
| (201.5) |
| (188.2) |
| (99.7) |
| (99.1) |
| (114.6) |
| (111.7) |
| (110.4) |
| (110.4) |
| (16.4) |
| (7.9) |
| (5.3) |
| (6.1) |
| (3.9) |
| (4.2) |
| (3.5) |
| (8.0) |
| (10.9) |
| (12.2) |
| (6.6) |
| (11.1) |
| (7.9) |
| (7.4) |
| (8.1) |
| (7.4) |
| (7.2) |
| (5.6) |
| (6.4) |
| (6.4) |
| (7.8) |
| (9.6) |
| (10.3) |
| (8.4) |
| (6.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.2 |
| 152.6 |
| 156.8 |
| 160.5 |
| 167.4 |
| 174.5 |
| 178.9 |
| 190.7 |
| 219.5 |
| 238.9 |
| 230.1 |
| 249.4 |
| 227.7 |
| 239.4 |
| 251.8 |
| 218.8 |
| 220.4 |
| 306.9 |
| 311.8 |
| 288.6 |
| 282.3 |
| 281.3 |
| 277.0 |
| 152.6 |
| 156.8 |
| 160.5 |
| 167.4 |
| 174.5 |
| 178.9 |
| 190.7 |
| 219.5 |
| 238.9 |
| 230.1 |
| 249.4 |
| 227.7 |
| 239.4 |
| 251.8 |
| 218.8 |
| 220.4 |
| 306.9 |
| 311.8 |
| 288.6 |
| 282.3 |
| 281.3 |
| 277.0 |
| 172.3 |
| 155.6 |
| 155.5 |
| 146.6 |
| 138.4 |
| 120.7 |
| 72.4 |
| 30.9 |
| (77.3) |
| (130.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.9 |
| 145.0 |
| 155.2 |
| 146.5 |
| 152.1 |
| 146.3 |
| 153.7 |
| 180.7 |
| 158.1 |
| 268.3 |
| 322.7 |
| 90.3 |
| 109.1 |
| 125.3 |
| 122.3 |
| 135.8 |
| 144.9 |
| 155.7 |
| 154.0 |
| 154.0 |
| 152.0 |
| 149.5 |
| 152.6 |
| 156.8 |
| 160.5 |
| 167.4 |
| 174.5 |
| 178.9 |
| 190.7 |
| 219.5 |
| 238.9 |
| 230.1 |
| 249.4 |
| 227.7 |
| 239.4 |
| 251.8 |
| 218.8 |
| 220.4 |
| 306.9 |
| 311.8 |
| 288.6 |
| 282.3 |
| 281.3 |
| 277.0 |
| (27.5) |
| 7.1 |
| 9.4 |
| (123.5) |
| 16.9 |
| 24.3 |
| 28.1 |
| 38.4 |
| 62.0 |
| 78.6 |
| 180.6 |
| 198.0 |
| 175.0 |
| 187.7 |
| 198.6 |
| 166.8 |
| 168.2 |
| 244.5 |
| 248.9 |
| 225.4 |
| 221.2 |
| 217.8 |
| 211.5 |