| (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 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 255.8 | 79.4 | 86.2 | 74.4 | 91.3 | 57.3 | 58.9 | 76.2 | 83.8 | 80.9 | 72.3 | 78.0 | 152.5 | 178.3 | 208.4 | |||||||||||||||||||||||||
| (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 | 79.4 | 57.3 | 80.9 | 178.3 | 305.7 | 233.4 | 136.9 | 65.5 | 95.0 | 88.3 | 98.2 | 49.8 | 99.5 | 40.2 | 23.2 | 14.9 | 1.5 | |||
| Restricted Cash | 1.2 | 1.6 | 2.4 | 2.7 | - | - | 16.6 | 16.1 | 16.0 | 15.9 | 14.6 | 14.6 | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | 0.0 | 17.6 | 36.0 | 0.0 | 0.0 | 20.0 | 0.0 | - | - | - | - | |||
| Cash And Short Term Investments | 79.4 | 57.3 | 80.9 | 178.3 | 305.7 | 233.4 | 136.9 | 83.1 | 131.0 | 88.3 | 98.2 | 69.8 | 99.5 | 40.2 | 23.2 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 29.8 | 10.2 | 15.2 | 28.2 | 23.1 | 23.9 | 13.5 | 5.5 | 7.8 | 1.8 | 0.0 | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 9.6 | 14.4 | 10.2 | 14.2 | 9.9 | 1.4 | 0.9 | 0.7 | 0.2 | 0.2 | 0.0 | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 7.7 | 15.4 | 15.4 | 25.5 | 24.5 | 18.7 | 16.9 | 14.6 | 8.3 | - | 0.4 | 0.1 | 0.5 | 0.1 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 14.2 | 31.6 | 34.8 | 57.2 | 47.4 | 11.4 | - | - | - | - | 1.9 | 0.4 | 0.5 | 1.0 | 0.6 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 52.4 | 58.0 | 60.9 | 91.7 | 42.9 | 51.7 | 84.7 | 84.4 | 67.5 | 30.2 | 24.0 | 14.0 | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 52.4 | 58.0 | 60.9 | 91.7 | 42.9 | 51.7 | 84.7 | 84.4 | 67.5 | 30.2 | 24.0 | 14.0 | - | - | - | - | ||||
| 248.8 |
| 287.5 |
| 305.7 |
| 252.7 |
| 275.0 |
| 289.9 |
| 233.4 |
| 218.4 |
| 183.3 |
| 135.9 |
| 136.9 |
| 134.9 |
| 149.4 |
| 116.4 |
| 65.5 |
| 95.9 |
| 98.6 |
| 124.0 |
| - |
| 144.3 |
| 150.9 |
| 105.2 |
| - |
| 71.3 |
| 81.4 |
| Restricted Cash | 1.2 | - | 1.2 | 1.2 | 1.2 | - | 2.1 | 2.1 | 2.1 | - | 2.4 | 11.2 | 2.4 | - | 2.2 | 2.2 | - | - | - | - | - | - | - | 16.6 | - | - | 14.9 | - | - | - | - | - | - | - | - | - | - | - | 14.6 | 14.6 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.0 | 5.0 | 5.0 | 17.6 | 22.5 | 35.0 | 37.0 | - | 20.0 | - | 0.0 | - | - | - |
| Cash And Short Term Investments | 255.8 | 79.4 | 86.2 | 74.4 | 91.3 | 57.3 | 58.9 | 76.2 | 83.8 | 80.9 | 72.3 | 78.0 | 152.5 | 178.3 | 208.4 | 248.8 | 287.5 | 305.7 | 252.7 | 275.0 | 289.9 | 233.4 | 218.4 | 183.3 | 135.9 | 136.9 | 139.9 | 154.4 | 121.5 | 83.1 | 118.4 | 133.6 | 161.0 | - | 164.4 | 150.9 | 105.2 | - | 71.3 | 81.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 25.0 | 29.8 | 18.0 | 15.6 | 18.0 | 10.2 | 10.7 | 10.5 | 9.8 | 15.2 | 8.0 | 16.7 | 27.6 | 28.2 | 28.5 | 28.7 | 31.2 | 23.1 | 31.7 | 26.2 | 19.4 | 23.9 | 15.7 | 11.2 | 15.8 | 13.5 | 5.1 | 3.1 | 8.0 | 5.5 | 5.4 | 5.3 | 8.3 | - | 3.3 | 1.4 | 1.8 | - | 1.0 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 9.3 | 9.6 | 11.8 | 12.9 | 12.5 | 14.4 | 11.8 | 9.7 | 10.6 | 10.2 | 11.0 | 12.2 | 13.3 | 14.2 | 15.2 | 16.1 | 16.1 | 9.9 | 11.6 | 14.3 | 2.3 | 1.4 | 1.1 | 1.2 | 0.8 | 0.9 | 0.9 | 0.7 | 0.6 | 0.7 | 0.7 | 0.3 | 0.2 | - | 0.3 | 0.2 | 0.2 | - | 0.1 | - |
| Prepaid Expenses | 4.8 | 4.9 | 2.3 | 7.0 | 4.7 | 7.1 | 2.6 | 4.6 | 12.1 | 10.5 | 6.3 | 7.3 | 8.4 | 9.7 | 5.7 | 5.1 | 5.7 | 7.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | 0.0 | 0.0 | - | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 295.5 | 123.8 | 118.5 | 110.4 | 126.9 | 90.4 | 86.3 | 103.4 | 116.5 | 117.0 | 97.8 | 127.6 | 202.4 | 230.4 | 258.0 | 299.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 7.0 | 7.7 | 7.7 | 7.7 | 7.7 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 25.5 | 25.5 | 25.4 | 24.9 | 24.6 | 24.5 | 22.6 | 21.1 | 19.7 | 18.7 | 18.3 | 17.9 | 17.8 | 16.9 | 16.1 | 15.5 | 14.9 | 14.6 | - | 3.5 | 2.9 | - | - | - | - | - | 4.7 | 2.7 |
| Accumulated Depreciation | 2.4 | 3.0 | 2.9 | 2.8 | 2.7 | 9.9 | 12.0 | 9.6 | 9.3 | 8.9 | 8.5 | 8.1 | 13.3 | 12.4 | 11.6 | 10.9 | 10.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2.4 | 2.5 | 2.6 | 2.7 | 2.8 | 3.3 | 3.4 | 3.5 | 6.1 | 6.5 | 6.9 | 7.2 | 12.2 | 13.0 | 13.8 | 14.0 | 14.4 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 1.0 | - | 15.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 26.5 | 27.6 | 28.7 | 29.7 | 30.8 | 31.9 | 17.8 | 18.7 | 19.5 | 20.3 | 21.1 | 21.9 | 26.1 | 27.2 | 28.4 | 29.4 | 30.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 11.8 | 12.3 | 12.3 | 12.8 | 13.3 | 13.9 | 14.2 | 14.6 | 16.5 | 17.0 | 17.5 | 18.0 | 19.5 | 20.0 | 19.8 | 18.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.7 | 0.4 | 18.1 | 3.0 | 3.1 | 3.3 | 3.3 | 3.4 | 4.0 | 4.3 | 4.8 | 3.6 | 0.9 | 1.0 | 1.4 | 1.2 | 1.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 356.9 | 185.5 | 181.4 | 159.9 | 178.1 | 144.2 | 127.1 | 145.7 | 164.6 | 167.5 | 150.5 | 180.7 | 263.6 | 294.3 | 323.6 | 364.0 | 407.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 14.1 | 14.2 | 18.8 | 20.2 | 27.8 | 31.6 | 34.0 | 38.0 | 41.8 | 34.8 | 44.7 | 48.6 | 65.9 | 57.2 | 55.8 | 53.9 | 44.5 | 47.4 | 42.7 | 14.3 | - | 11.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.1 | 2.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.7 | 1.1 | 1.5 | 2.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.2 | 2.1 | 2.1 | 2.1 | 2.2 | 2.6 | 2.5 | 2.5 | 2.6 | 2.5 | 2.4 | 2.3 | 2.5 | 2.4 | 2.3 | 2.1 | ||||||||||||||||||||||||
| Accrued Expenses | 93.0 | 47.1 | 45.2 | 48.6 | 66.3 | 65.5 | 64.5 | 68.9 | 76.4 | 73.6 | 81.4 | 99.2 | 105.4 | 97.4 | 93.8 | 93.5 | 91.3 | 90.7 | ||||||||||||||||||||||
| Other Current Liabilities | 0.3 | 0.1 | 0.1 | 2.1 | 2.1 | 1.5 | 1.0 | 0.2 | 0.2 | 0.2 | 1.2 | 1.4 | 0.3 | 1.7 | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 103.4 | 49.7 | 54.1 | 57.5 | 73.7 | 71.4 | 70.3 | 75.5 | 87.7 | 84.9 | 97.4 | 128.6 | 129.5 | 127.7 | 106.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 37.5 | 54.5 | 47.8 | 50.0 | 56.4 | 58.0 | 52.5 | 67.0 | 61.4 | 60.9 | 45.8 | 55.3 | 92.3 | 91.7 | 91.2 | 85.6 | 85.1 | 42.9 | 53.0 | 52.3 | 52.0 | 51.7 | 60.0 | 89.7 | 89.7 | 89.7 | 89.7 | 90.2 | 89.5 | 84.4 | 85.1 | 85.1 | 87.1 | - | 51.7 | 35.6 | 30.2 | - | 22.2 | 21.2 |
| Operating Lease Liabilities Non-Current | 12.0 | 12.7 | 12.8 | 13.3 | 13.8 | 14.8 | 15.3 | 15.9 | 17.6 | 18.3 | 18.9 | 19.5 | 21.0 | 21.6 | 21.5 | 20.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.2 | 1.4 | 1.6 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.9 | 1.7 | 1.8 | 1.8 | 1.8 | 1.9 | 1.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 154.5 | 123.4 | 116.2 | 122.5 | 145.6 | 145.9 | 139.8 | 160.3 | 168.6 | 165.9 | 163.8 | 196.7 | 243.7 | 244.3 | 222.2 | 216.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 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 | 0.8 | 0.1 | 0.1 | 0.0 | - | 0.0 | 0.0 |
| Additional Paid In Capital | 785.9 | 783.9 | 785.9 | 779.9 | 773.7 | 763.6 | 755.2 | 739.1 | 733.3 | 717.4 | 702.3 | 698.9 | 693.4 | 675.9 | 668.7 | 661.7 | 661.0 | |||||||||||||||||||||||
| Retained Earnings | (623.7) | (734.1) | (730.1) | (736.0) | (751.5) | (740.9) | (734.1) | (721.2) | (710.3) | (694.9) | (685.6) | (680.5) | (655.8) | (634.2) | (607.1) | (584.6) | (563.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 40.2 | 12.3 | 9.3 | (6.5) | 10.2 | (24.4) | (33.9) | (32.5) | (27.0) | (21.0) | (29.9) | (34.5) | (18.0) | 8.3 | 39.7 | 70.5 | 95.7 | |||||||||||||||||||||||
| Total Stockholders Equity | 162.2 | 49.9 | 55.9 | 43.9 | 22.3 | 22.7 | 21.2 | 17.9 | 23.0 | 22.5 | 16.7 | 18.5 | 37.8 | 41.7 | 61.7 | 77.2 | 97.9 | |||||||||||||||||||||||
| Total Equity | 202.4 | 62.2 | 65.2 | 37.4 | 32.5 | (1.6) | (12.7) | (14.6) | (3.9) | 1.6 | (13.2) | (15.9) | 19.8 | 50.0 | 101.4 | 147.7 | 193.6 | 225.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 37.5 | 54.5 | 47.8 | 50.0 | 56.4 | 58.0 | 52.5 | 67.0 | 61.4 | 60.9 | 45.8 | 55.3 | 92.3 | 91.7 | 91.2 | 85.6 | 85.1 | 42.9 | 53.0 | 52.3 | 52.0 | 51.7 | 60.0 | 89.7 | 89.7 | 89.7 | 89.7 | 90.2 | 89.5 | 84.4 | 85.1 | 85.1 | 87.1 | - | 51.7 | 35.6 | 30.2 | - | 22.2 | 21.2 |
| Net debt | (218.3) | (24.9) | (38.4) | (24.4) | (35.0) | 0.7 | (6.4) | (9.2) | (22.4) | (20.1) | (26.5) | (22.7) | (60.2) | (86.5) | (117.2) | (163.2) | (202.5) | (262.8) | ||||||||||||||||||||||
| Working Capital | 192.1 | 74.1 | 64.4 | 52.9 | 53.2 | 19.0 | 16.0 | 27.9 | 28.9 | 32.1 | 0.5 | (1.0) | 72.9 | 102.7 | 151.7 | 194.1 | 238.0 | 245.4 | ||||||||||||||||||||||
| Book Value | 162.2 | 49.9 | 55.9 | 43.9 | 22.3 | 22.7 | 21.2 | 17.9 | 23.0 | 22.5 | 16.7 | 18.5 | 37.8 | 41.7 | 61.7 | 77.2 | 97.9 | 108.7 | ||||||||||||||||||||||
| Tangible Book Value | 135.7 | 22.3 | 27.2 | 14.2 | (8.5) | (9.1) | 3.3 | (0.8) | 3.6 | 2.3 | (4.4) | (3.4) | 11.7 | 14.5 | 33.2 | 47.8 | 67.4 | |||||||||||||||||||||||
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 14.9 |
| 1.5 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 4.9 | 7.1 | 10.5 | 9.7 | 7.1 | 6.7 | 4.1 | 6.7 | 5.7 | 9.1 | 1.6 | 0.7 | 0.5 | 0.4 | 0.2 | 0.1 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 0.0 | 1.2 | - | - | - | - | - | 13.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 123.8 | 90.4 | 117.0 | 230.4 | 346.5 | 266.2 | 156.3 | 111.2 | 183.2 | 109.6 | 99.9 | 70.5 | 100.0 | 40.6 | 23.4 | 14.9 | - | - | - | - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 3.0 | 9.9 | 8.9 | 12.4 | 9.4 | 6.8 | 4.5 | 2.6 | 1.2 | - | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Property,Plant & Equipment Net | 2.5 | 3.3 | 6.5 | 13.0 | 15.1 | 11.9 | 12.4 | 12.0 | 7.1 | 7.4 | 0.3 | 0.1 | 0.4 | 0.1 | - | 0.0 | - | - | - | - |
| Long Term Investments | - | - | - | - | 0.0 | 17.6 | 11.1 | 0.0 | 1.4 | 1.4 | 2.5 | 4.2 | 0.0 | - | - | - | - | - | - | - |
| Equity Method Investments | 15.1 | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.3 | 0.3 | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | 18.6 | 18.6 | 0.0 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 27.6 | 31.9 | 20.3 | 27.2 | 12.6 | 14.6 | 7.4 | 1.4 | 0.9 | 17.4 | 1.3 | 0.0 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 12.3 | 13.9 | 17.0 | 20.0 | 19.0 | 20.5 | 21.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.4 | 0.7 | 4.3 | 1.0 | 1.2 | 1.0 | 1.2 | 0.3 | 0.3 | 0.4 | 0.0 | 0.1 | 0.1 | 0.3 | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 185.5 | 144.2 | 167.5 | 294.3 | 396.5 | 333.4 | 226.4 | 141.0 | 246.0 | 170.7 | 118.6 | 89.3 | 100.6 | 41.0 | 23.4 | 14.9 | - | - | - | - |
| 0.5 |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | 0.7 | 2.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.1 | 2.6 | 2.5 | 2.4 | 2.1 | 1.8 | 1.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 47.1 | 65.5 | 73.6 | 97.4 | 90.7 | 45.4 | 25.4 | 16.4 | 17.6 | 10.1 | 8.6 | 3.7 | 4.4 | 2.2 | 2.9 | 1.0 | - | - | - | - |
| Other Current Liabilities | 0.1 | 1.5 | 0.2 | 1.0 | 0.0 | 5.3 | 0.0 | - | 0.2 | 0.3 | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 49.7 | 71.4 | 84.9 | 127.7 | 101.0 | 51.8 | 45.6 | 55.6 | 71.4 | 56.6 | 10.6 | 4.1 | 11.2 | 5.1 | 3.5 | 1.6 | - | - | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 12.7 | 14.8 | 18.3 | 21.6 | 21.0 | 22.9 | 23.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.4 | 1.8 | 1.9 | 1.8 | 2.0 | 1.9 | 2.1 | 5.2 | 4.7 | 5.0 | 0.6 | 0.7 | 1.1 | 1.4 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 123.4 | 145.9 | 165.9 | 244.3 | 170.6 | 136.4 | 153.9 | 121.3 | 125.4 | 87.8 | 34.3 | 18.8 | 19.3 | 19.0 | 4.2 | 1.6 | - | - | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | 783.9 | 763.6 | 717.4 | 675.9 | 656.0 | 583.0 | 461.9 | 397.4 | 364.1 | 283.7 | 247.0 | 212.2 | 202.6 | 106.2 | 75.7 | 4.3 | - | - | - | - |
| Retained Earnings | (734.1) | (740.9) | (694.9) | (634.2) | (547.5) | (482.8) | (436.2) | (396.3) | (312.1) | (245.3) | (190.2) | (141.7) | (121.3) | (84.2) | (56.6) | (20.2) | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 12.3 | (24.4) | (21.0) | 8.3 | 117.2 | 96.7 | 46.3 | 17.9 | 67.9 | 44.5 | 27.4 | 0.0 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 49.9 | 22.7 | 22.5 | 41.7 | 108.7 | 100.3 | 26.2 | 1.9 | 52.6 | 38.5 | 56.8 | 70.5 | 81.3 | 22.0 | 19.1 | (15.9) | (15.9) | 0.0 | (2.7) | 0.0 |
| Total Equity | 62.2 | (1.6) | 1.6 | 50.0 | 225.9 | 197.0 | 72.5 | 19.7 | 120.5 | 83.0 | 84.3 | 70.5 | 81.3 | 22.0 | 19.1 | (15.9) | (15.9) | 0.0 | (2.7) | 0.0 |
| - |
| - |
| - |
| - |
| Net debt | (27.0) | 0.7 | (20.1) | (86.5) | (262.8) | (181.7) | (52.2) | 1.3 | (63.4) | (58.1) | (74.2) | (55.8) | - | - | - | - | - | - | - | - |
| Working Capital | 74.1 | 19.0 | 32.1 | 102.7 | 245.4 | 214.4 | 110.6 | 55.6 | 111.7 | 53.1 | 89.4 | 66.4 | 88.8 | 35.5 | 19.9 | 13.4 | - | - | - | - |
| Book Value | 49.9 | 22.7 | 22.5 | 41.7 | 108.7 | 100.3 | 26.2 | 1.9 | 52.6 | 38.5 | 56.8 | 70.5 | 81.3 | 22.0 | 19.1 | (15.9) | (15.9) | 0.0 | (2.7) | 0.0 |
| Tangible Book Value | 22.3 | (9.1) | 2.3 | 14.5 | 96.1 | 85.7 | 18.8 | 0.4 | 33.0 | 2.4 | 55.6 | 70.5 | - | - | - | - | - | - | - | - |
| 4.2 |
| 4.0 |
| 5.5 |
| 6.7 |
| 1.7 |
| 3.2 |
| 4.5 |
| 4.1 |
| 4.1 |
| 3.4 |
| 4.3 |
| 6.7 |
| 14.1 |
| 13.9 |
| 14.3 |
| - |
| 11.9 |
| 8.5 |
| 9.1 |
| - |
| 1.6 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 341.2 |
| 346.5 |
| 301.2 |
| 320.3 |
| 318.0 |
| 266.2 |
| 237.7 |
| 199.8 |
| 158.8 |
| 156.3 |
| 166.3 |
| 163.5 |
| 136.5 |
| 111.2 |
| 159.5 |
| 171.5 |
| 200.2 |
| - |
| 190.2 |
| 151.8 |
| 109.6 |
| - |
| 76.6 |
| 84.3 |
| 9.4 |
| 8.6 |
| 8.0 |
| 7.4 |
| 6.8 |
| 6.2 |
| 5.6 |
| 5.0 |
| 4.5 |
| 4.0 |
| 3.5 |
| 3.0 |
| 2.6 |
| - |
| 1.0 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 15.1 |
| 14.0 |
| 13.1 |
| 12.3 |
| 11.9 |
| 12.1 |
| 12.4 |
| 12.8 |
| 12.4 |
| 12.2 |
| 12.0 |
| 11.8 |
| 12.0 |
| 14.6 |
| 2.5 |
| 2.1 |
| - |
| 7.3 |
| 7.4 |
| 7.4 |
| 1.1 |
| 4.5 |
| 2.6 |
| - |
| 56.9 |
| 48.5 |
| 23.5 |
| 17.6 |
| 11.7 |
| 11.1 |
| 11.1 |
| 11.1 |
| 11.2 |
| 11.2 |
| 11.1 |
| - |
| 0.0 |
| 0.6 |
| 1.3 |
| - |
| 0.9 |
| 0.7 |
| 1.4 |
| - |
| 0.8 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.6 |
| 18.6 |
| 18.6 |
| - |
| 18.6 |
| 18.6 |
| 18.6 |
| - |
| - |
| - |
| 12.6 |
| 13.0 |
| 13.7 |
| 14.4 |
| 14.6 |
| 11.0 |
| 6.7 |
| 7.0 |
| 7.4 |
| 7.7 |
| 1.0 |
| 1.2 |
| 1.4 |
| 13.9 |
| 13.6 |
| 14.4 |
| - |
| 16.5 |
| 17.1 |
| 17.4 |
| - |
| 1.6 |
| 1.5 |
| 18.6 |
| 19.0 |
| 19.4 |
| 19.7 |
| 20.1 |
| 20.5 |
| 20.3 |
| 20.7 |
| 21.1 |
| 21.5 |
| 21.9 |
| 22.3 |
| 22.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.7 |
| 1.1 |
| 1.1 |
| 1.0 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 0.3 |
| 0.8 |
| 1.0 |
| 0.9 |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| 0.0 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 396.5 |
| 407.8 |
| 418.2 |
| 391.0 |
| 333.4 |
| 295.9 |
| 268.6 |
| 228.8 |
| 226.4 |
| 221.6 |
| 227.3 |
| 200.5 |
| 141.0 |
| 224.9 |
| 236.9 |
| 265.1 |
| - |
| 249.8 |
| 211.9 |
| 170.7 |
| - |
| 98.1 |
| 104.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 3.4 |
| 4.8 |
| 7.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.1 |
| 2.1 |
| 2.0 |
| 2.0 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.6 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.9 |
| 59.9 |
| 27.8 |
| 45.4 |
| 21.1 |
| 21.1 |
| 25.9 |
| 25.4 |
| 19.4 |
| 14.8 |
| 20.3 |
| 16.4 |
| 20.4 |
| 17.5 |
| 21.7 |
| - |
| 12.4 |
| 11.1 |
| 10.1 |
| - |
| 8.9 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 2.0 |
| - |
| 0.2 |
| 0.2 |
| 0.3 |
| - |
| - |
| - |
| 104.9 |
| 103.1 |
| 101.0 |
| 103.2 |
| 70.6 |
| 53.8 |
| 51.8 |
| 37.3 |
| 57.0 |
| 51.7 |
| 45.6 |
| 46.9 |
| 36.4 |
| 49.0 |
| 55.6 |
| 70.8 |
| 62.2 |
| 79.3 |
| - |
| 53.5 |
| 52.8 |
| 56.6 |
| - |
| 14.3 |
| 10.8 |
| 20.5 |
| 21.0 |
| 21.5 |
| 21.9 |
| 22.4 |
| 22.9 |
| 22.9 |
| 23.3 |
| 23.6 |
| 23.7 |
| 24.2 |
| 24.5 |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.0 |
| 2.1 |
| 1.9 |
| 1.9 |
| 1.9 |
| 8.2 |
| 7.3 |
| 7.2 |
| 7.1 |
| 7.0 |
| 2.2 |
| 2.3 |
| 5.2 |
| 5.0 |
| 5.0 |
| 4.8 |
| - |
| 5.0 |
| 5.0 |
| 5.0 |
| - |
| 3.7 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.4 |
| 170.6 |
| 195.4 |
| 169.9 |
| 146.8 |
| 136.4 |
| 119.7 |
| 151.7 |
| 153.5 |
| 153.9 |
| 146.6 |
| 137.4 |
| 149.8 |
| 121.3 |
| 140.3 |
| 140.6 |
| 157.5 |
| - |
| 99.2 |
| 85.6 |
| 87.8 |
| - |
| 39.8 |
| 34.0 |
| 656.0 |
| 608.1 |
| 603.0 |
| 597.4 |
| 583.0 |
| 574.5 |
| 521.5 |
| 485.2 |
| 461.9 |
| 446.0 |
| 439.3 |
| 414.9 |
| 397.4 |
| 408.6 |
| 397.9 |
| 374.3 |
| - |
| 346.6 |
| 304.9 |
| 283.7 |
| - |
| 250.1 |
| 246.9 |
| (547.5) |
| (515.9) |
| (495.1) |
| (491.6) |
| (482.8) |
| (477.5) |
| (461.9) |
| (448.6) |
| (436.2) |
| (420.7) |
| (408.0) |
| (394.9) |
| (396.3) |
| (371.4) |
| (354.8) |
| (333.1) |
| - |
| (274.6) |
| (257.2) |
| (245.3) |
| - |
| (214.8) |
| (202.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.2 |
| 119.8 |
| 140.0 |
| 138.3 |
| 96.7 |
| 79.0 |
| 56.4 |
| 38.1 |
| 46.3 |
| 49.2 |
| 57.9 |
| 29.9 |
| 17.9 |
| 46.9 |
| 52.3 |
| 65.9 |
| - |
| 78.3 |
| 78.6 |
| 44.5 |
| - |
| 22.9 |
| 26.3 |
| 108.7 |
| 92.7 |
| 108.3 |
| 105.9 |
| 100.3 |
| 97.1 |
| 60.5 |
| 37.2 |
| 26.2 |
| 25.8 |
| 31.9 |
| 20.8 |
| 1.9 |
| 37.8 |
| 43.9 |
| 41.7 |
| - |
| 72.3 |
| 47.7 |
| 38.5 |
| - |
| 35.3 |
| 44.6 |
| 212.5 |
| 248.3 |
| 244.2 |
| 197.0 |
| 176.1 |
| 116.9 |
| 75.3 |
| 72.5 |
| 75.0 |
| 89.8 |
| 50.7 |
| 19.7 |
| 84.6 |
| 96.3 |
| 107.5 |
| - |
| 150.6 |
| 126.3 |
| 83.0 |
| - |
| 58.2 |
| 70.9 |
| (199.7) |
| (222.7) |
| (237.9) |
| (181.7) |
| (158.4) |
| (93.5) |
| (46.2) |
| (47.1) |
| (50.2) |
| (64.2) |
| (32.0) |
| 1.3 |
| (33.3) |
| (48.5) |
| (73.9) |
| - |
| (112.7) |
| (115.4) |
| (75.0) |
| - |
| (49.1) |
| (60.2) |
| 198.0 |
| 249.7 |
| 264.2 |
| 214.4 |
| 200.5 |
| 142.8 |
| 107.1 |
| 110.6 |
| 119.5 |
| 127.1 |
| 87.6 |
| 55.6 |
| 88.7 |
| 109.4 |
| 120.8 |
| - |
| 136.7 |
| 99.0 |
| 53.1 |
| - |
| 62.2 |
| 73.5 |
| 92.7 |
| 108.3 |
| 105.9 |
| 100.3 |
| 97.1 |
| 60.5 |
| 37.2 |
| 26.2 |
| 25.8 |
| 31.9 |
| 20.8 |
| 1.9 |
| 37.8 |
| 43.9 |
| 41.7 |
| - |
| 72.3 |
| 47.7 |
| 38.5 |
| - |
| 35.3 |
| 44.6 |
| 96.1 |
| 79.6 |
| 94.6 |
| 91.5 |
| 85.7 |
| 86.1 |
| 53.8 |
| 30.2 |
| 18.8 |
| 18.1 |
| 30.9 |
| 19.6 |
| 0.4 |
| 5.2 |
| 11.7 |
| 8.6 |
| - |
| 37.1 |
| 12.0 |
| 2.4 |
| - |
| 33.8 |
| 43.1 |