| (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 | 54.8 | 55.5 | 90.0 | 35.4 | 30.2 | 43.7 | 46.7 | 42.0 | 48.4 | 46.5 | 46.3 | 47.9 | 44.4 | 58.1 | 65.5 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 55.5 | 43.7 | 46.5 | 58.1 | 114.6 | 143.9 | 155.9 | 197.5 | 174.5 | 133.4 | 121.1 | 136.1 | 122.7 | 72.6 | 228.0 | - | 188.3 | ||
| Restricted Cash | - | 0.3 | - | 5.6 | 5.6 | 35.5 | 6.0 | 4.9 | 7.2 | 8.2 | 19.5 | - | 9.9 | 0.0 | - | - | 17.5 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 55.5 | 43.7 | 46.5 | 58.1 | 114.6 | 143.9 | 155.9 | 197.5 | 174.5 | 133.4 | 121.1 | 136.1 | 122.7 | 72.6 | 228.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 14.3 | 21.4 | 17.8 | 25.3 | 20.1 | 13.0 | 13.7 | 22.3 | 12.9 | 10.4 | 10.6 | - | 14.2 | 11.7 | 13.7 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 25.2 | 22.2 | 26.7 | 21.6 | 24.6 | 21.6 | 27.2 | 29.5 | 15.3 | 9.6 | 10.5 | - | 11.3 | 10.3 | 10.4 | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 20.0 | 17.0 | 15.1 | 14.8 | 11.2 | 8.7 | 8.1 | 3.6 | 2.0 | 1.8 | 1.7 | - | 8.5 | 8.6 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 18.6 | 17.5 | 10.7 | 16.2 | 9.4 | 11.9 | 26.0 | 15.1 | 9.9 | 6.7 | 8.3 | - | 5.6 | 4.5 | 5.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 189.1 | 82.2 | 190.2 | 164.9 | 238.2 | 358.9 | 413.0 | 468.8 | 490.9 | 508.4 | - | - | 163.6 | 1,413.4 | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.1 | 0.1 | - | 0.4 | 0.4 | 0.4 | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 189.1 | 82.2 | 190.2 | 164.9 | 238.2 | 439.6 | 482.7 | 535.1 | 515.4 | 513.0 | 579.0 | - | 163.6 | 1,413.4 | - | - | |||
| 44.7 |
| 43.1 |
| 114.6 |
| 80.2 |
| 116.3 |
| 123.2 |
| 143.9 |
| 136.2 |
| 127.7 |
| 134.3 |
| 155.9 |
| 165.9 |
| 165.1 |
| 187.7 |
| 197.5 |
| 165.7 |
| 270.0 |
| 172.8 |
| 174.5 |
| 152.5 |
| 147.2 |
| 138.9 |
| 133.4 |
| 40.0 |
| 56.7 |
| Restricted Cash | - | - | - | 0.3 | 0.3 | 0.3 | - | - | - | - | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | 0.0 | 44.6 | 40.5 | 35.5 | 24.2 | 14.9 | 14.9 | 6.0 | - | - | 4.9 | 4.9 | - | - | 5.4 | 7.2 | 8.6 | 8.3 | 7.9 | 8.2 | 19.5 | 19.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 54.8 | 55.5 | 90.0 | 35.4 | 30.2 | 43.7 | 46.7 | 42.0 | 48.4 | 46.5 | 46.3 | 47.9 | 44.4 | 58.1 | 65.5 | 44.7 | 43.1 | 114.6 | 80.2 | 116.3 | 123.2 | 143.9 | 136.2 | 127.7 | 134.3 | 155.9 | 165.9 | 165.1 | 187.7 | 197.5 | 165.7 | 270.0 | 172.8 | 174.5 | 152.5 | 147.2 | 138.9 | 133.4 | 40.0 | 56.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 20.3 | 14.3 | 13.9 | 14.1 | 18.2 | 21.4 | 20.4 | 29.7 | 21.9 | 17.8 | 19.5 | 19.7 | 16.7 | 25.3 | 25.9 | 25.0 | 20.0 | 20.1 | 22.1 | 13.9 | 11.2 | 13.0 | 10.9 | 13.4 | 15.0 | 13.7 | 20.4 | 15.7 | 17.3 | 22.3 | 18.5 | 14.4 | 13.3 | 12.9 | 10.9 | 6.4 | 9.1 | 10.4 | 8.5 | 8.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 22.9 | 25.2 | 21.5 | 20.5 | 23.3 | 22.2 | 24.9 | 24.4 | 30.6 | 26.7 | 27.6 | 23.0 | 25.0 | 21.6 | 32.2 | 31.7 | 23.3 | 24.6 | 23.7 | 26.4 | 24.1 | 21.6 | 21.2 | 23.0 | 29.3 | 27.2 | 23.0 | 29.3 | 30.6 | 29.5 | 30.0 | 23.1 | 19.9 | 15.3 | 11.4 | 9.3 | 8.2 | 9.6 | 10.3 | 10.5 |
| Prepaid Expenses | 14.2 | 14.1 | 7.8 | 8.7 | 9.4 | 10.4 | 10.9 | 8.3 | 9.1 | 10.2 | 10.2 | 10.4 | 10.4 | 8.4 | 10.8 | 9.2 | 11.2 | 9.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | 8.6 | - | - | - | - | - | 24.6 | 31.5 | 36.2 | 55.4 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 120.7 | 109.1 | 133.3 | 79.0 | 81.5 | 98.0 | 127.5 | 135.9 | 146.2 | 157.3 | 111.5 | 110.7 | 107.2 | 125.4 | 145.8 | 120.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.7 | 8.1 | 7.0 | 5.7 | 4.5 | 3.6 | 2.7 | 2.3 | 2.0 | 2.0 | 1.9 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 |
| Accumulated Depreciation | 12.7 | 12.5 | 11.9 | 11.1 | 10.5 | 9.8 | 9.2 | 8.5 | 8.1 | 8.1 | 7.4 | 7.6 | 6.9 | 6.3 | 5.6 | 5.0 | 4.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 7.0 | 7.5 | 8.0 | 7.5 | 7.2 | 7.2 | 7.2 | 7.1 | 7.2 | 7.1 | 7.4 | 8.1 | 8.4 | 8.6 | 8.1 | 8.0 | 7.8 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 5.2 | 5.3 | 5.4 | 5.7 | 6.0 | 6.4 | 1.5 | 1.9 | 2.3 | 2.6 | 3.0 | 3.4 | 3.7 | 4.1 | 4.4 | 4.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | 1,131.3 | 1,029.0 | 974.3 | 961.3 | 957.0 | 958.6 | 917.0 | 922.1 | 971.6 | 984.6 | 983.5 | 1,024.7 | 1,036.7 | 1,048.4 | 1,060.0 | 1,066.0 | 1,062.4 | |||||||||||||||||||||||
| Total Assets | 1,252.0 | 1,138.1 | 1,107.6 | 1,040.3 | 1,038.5 | 1,056.6 | 1,044.5 | 1,058.0 | 1,117.8 | 1,141.9 | 1,095.0 | 1,135.4 | 1,143.9 | 1,173.9 | 1,205.7 | 1,186.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 15.9 | 18.6 | 20.3 | 17.5 | 16.4 | 17.5 | 14.0 | 11.5 | 14.5 | 10.7 | 10.8 | 8.9 | 14.6 | 16.2 | 22.3 | 13.7 | 12.8 | 9.4 | 11.9 | 15.8 | 14.9 | 11.9 | 9.9 | 11.2 | 21.9 | 26.0 | 20.8 | 13.3 | 12.8 | 15.1 | 17.7 | 10.8 | 12.0 | 9.9 | 9.0 | 7.4 | 7.2 | 6.7 | 4.8 | 4.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 6.0 | 8.8 | 4.7 | 3.6 | 5.3 | 4.7 | 5.9 | 7.6 | 5.7 | 8.7 | 6.5 | 7.9 | 5.0 | 5.0 | 14.5 | 5.8 | 10.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | 0.3 | 0.9 | 1.5 | 2.4 | 2.4 | 2.3 | 2.3 | 2.3 | 2.2 | 2.2 | 2.1 | 2.0 | 1.9 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 40.5 | 45.7 | 56.4 | 48.5 | 45.6 | 40.7 | 41.2 | 37.9 | 39.3 | 35.3 | 36.2 | 29.2 | 34.2 | 36.5 | 55.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 318.9 | 189.1 | 158.5 | 93.0 | 82.7 | 82.2 | 71.7 | 96.2 | 160.7 | 190.2 | 140.0 | 148.3 | 156.6 | 164.9 | 173.2 | 181.6 | 189.9 | 238.2 | 296.8 | 303.7 | 327.1 | 358.9 | 384.1 | 403.3 | 403.7 | 413.0 | 434.4 | 433.0 | 448.5 | 468.8 | 484.5 | 398.9 | 477.0 | 490.9 | 504.9 | 506.0 | 507.2 | 508.4 | 0.0 | - |
| Operating Lease Liabilities Non-Current | 5.6 | 5.5 | 5.5 | 5.7 | 5.6 | 5.5 | - | 0.6 | 1.2 | 1.8 | 2.4 | 3.0 | 3.5 | 4.1 | 4.7 | 5.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 324.5 | 194.6 | 163.9 | 98.7 | 88.3 | 87.7 | 71.7 | 96.8 | 161.9 | 192.0 | 142.4 | 151.2 | 160.1 | 169.0 | 177.9 | 186.8 | ||||||||||||||||||||||||
| Total Liabilities | 365.0 | 240.3 | 220.3 | 147.2 | 133.9 | 128.4 | 112.9 | 134.7 | 201.2 | 227.3 | 178.6 | 180.4 | 194.3 | 205.6 | 233.2 | 235.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (559.8) | (569.1) | (584.5) | (583.4) | (576.6) | (564.7) | (577.4) | (598.9) | (622.3) | (641.1) | (646.1) | (614.1) | (625.6) | (628.2) | (656.9) | (697.8) | (745.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | 0.0 | - | - | 0.0 | - | - | - | 0.5 | 2.3 | 3.9 | 4.9 | 6.5 | 7.1 | 5.6 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1.6 | 1.3 | 1.4 | 1.4 | 1.4 | 1.5 | 1.7 | 1.6 | 1.5 | 1.4 | 1.2 | 1.1 | 1.1 | 0.9 | 0.7 | 0.5 | 0.3 | 0.1 | ||||||||||||||||||||||
| Total Stockholders Equity | 885.4 | 896.5 | 885.9 | 891.6 | 903.2 | 926.7 | 929.9 | 921.8 | 915.1 | 913.3 | 915.2 | 953.9 | 948.5 | 967.4 | 971.8 | 950.0 | 933.8 | |||||||||||||||||||||||
| Total Equity | 887.0 | 897.8 | 887.3 | 893.0 | 904.7 | 928.2 | 931.6 | 923.3 | 916.6 | 914.6 | 916.4 | 954.9 | 949.6 | 968.3 | 972.5 | 950.5 | 934.1 | 916.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 318.9 | 189.1 | 158.5 | 93.0 | 82.7 | 82.2 | 71.7 | 96.2 | 160.7 | 190.2 | 140.0 | 148.3 | 156.6 | 164.9 | 173.2 | 181.6 | 189.9 | 238.2 | 296.8 | 359.6 | 392.3 | 439.6 | 464.8 | 482.8 | 476.7 | 482.7 | 504.6 | 498.7 | 518.9 | 535.1 | 550.8 | 443.9 | 501.3 | 515.4 | 517.0 | 515.6 | 514.3 | 513.0 | 540.5 | 553.3 |
| Net debt | 264.1 | 133.5 | 68.5 | 57.5 | 52.4 | 38.5 | 25.0 | 54.1 | 112.3 | 143.6 | 93.7 | 100.3 | 112.2 | 106.8 | 107.7 | 136.9 | 146.8 | 123.7 | ||||||||||||||||||||||
| Working Capital | 80.2 | 63.4 | 76.9 | 30.4 | 35.9 | 57.3 | 86.3 | 98.0 | 106.9 | 122.0 | 75.3 | 81.5 | 73.1 | 88.9 | 90.4 | 71.2 | 67.3 | 132.9 | ||||||||||||||||||||||
| Book Value | 885.4 | 896.5 | 885.9 | 891.6 | 903.2 | 926.7 | 929.9 | 921.8 | 915.1 | 913.3 | 915.2 | 953.9 | 948.5 | 967.4 | 971.8 | 950.0 | 933.8 | 916.6 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 125.0 |
| 71.5 |
| - |
| - |
| - |
| - |
| 188.3 |
| 125.0 |
| 71.5 |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 14.1 | 10.4 | 10.2 | 8.4 | 9.9 | 10.9 | 10.0 | 10.4 | 7.3 | 15.8 | 21.4 | - | 19.1 | 18.1 | 17.7 | - | - | - | - |
| Other Current Assets | 1.8 | 1.6 | 0.7 | 1.0 | 1.4 | 2.3 | 1.4 | 2.2 | 1.4 | 2.5 | 4.2 | - | 1.6 | 0.9 | 0.8 | - | - | - | - |
| Assets Held For Sale | - | - | 55.4 | - | - | 22.4 | 10.3 | 5.7 | - | 4.8 | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 109.1 | 98.0 | 157.3 | 125.4 | 174.8 | 247.2 | 223.2 | 270.5 | 217.2 | 172.6 | 172.5 | - | 165.9 | 102.5 | 259.4 | - | 218.1 | - | - |
| 8.0 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 12.5 | 9.8 | 8.1 | 6.3 | 4.0 | 2.3 | 2.2 | 1.3 | 1.0 | 0.8 | 0.4 | - | 3.4 | 3.3 | 2.4 | - | 1.6 | - | - |
| Property,Plant & Equipment Net | 7.5 | 7.2 | 7.1 | 8.6 | 7.2 | 6.4 | 6.0 | 2.3 | 1.0 | 1.0 | 1.3 | - | 5.1 | 5.3 | 5.6 | - | 2.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 5.3 | 6.4 | 2.6 | 4.1 | 5.5 | 6.9 | 8.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | 0.5 | - | - | - | - | - | 0.5 | - | - | - | - |
| Total Non-Current Assets | 1,029.0 | 958.6 | 984.6 | 1,048.4 | 1,028.2 | 985.6 | 1,305.7 | 1,357.0 | 1,303.7 | 1,396.4 | 1,542.1 | - | 2,791.4 | 2,740.9 | 2,859.9 | - | 2,118.7 | - | - |
| Total Assets | 1,138.1 | 1,056.6 | 1,141.9 | 1,173.9 | 1,203.0 | 1,232.8 | 1,528.9 | 1,627.5 | 1,521.0 | 1,569.0 | 1,714.7 | - | 2,957.3 | 2,843.4 | 3,119.3 | - | 2,336.8 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | 80.6 | 69.7 | 66.3 | 24.5 | 4.6 | 579.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 8.8 | 4.7 | 8.7 | 5.0 | 10.1 | 8.4 | 6.6 | 6.4 | 4.7 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | 1.5 | 2.3 | 2.1 | 1.9 | 1.8 | 1.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 45.7 | 40.7 | 35.3 | 36.5 | 41.9 | 113.6 | 127.7 | 101.9 | 52.4 | 28.9 | 607.5 | - | 1,481.6 | 25.7 | 221.7 | - | 79.0 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 5.5 | 5.5 | 1.8 | 4.1 | 6.2 | 8.1 | 9.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | 7.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 194.6 | 87.7 | 192.0 | 169.0 | 244.4 | 374.2 | 422.8 | 472.3 | 493.5 | 510.3 | 1.1 | - | 166.8 | 1,556.5 | 1,536.0 | - | 1,328.9 | - | - |
| Total Liabilities | 240.3 | 128.4 | 227.3 | 205.6 | 286.3 | 487.8 | 550.5 | 574.2 | 545.9 | 539.3 | 608.7 | - | 1,648.4 | 1,582.2 | 1,757.7 | - | 1,407.9 | - | - |
| 0.3 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (569.1) | (564.7) | (641.1) | (628.2) | (786.8) | (968.8) | (743.3) | (687.3) | (653.7) | (594.9) | (377.2) | - | 66.6 | 214.4 | 359.3 | - | 192.8 | - | - |
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | 0.5 | 6.5 | 0.8 | - | - | - | - | - | (0.0) | - | 53.7 | (11.8) | (17.5) | - | 13.6 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1.3 | 1.5 | 1.4 | 0.9 | 0.1 | - | - | - | - | - | - | - | 341.3 | 194.9 | 210.0 | - | - | - | - |
| Total Stockholders Equity | 896.5 | 926.7 | 913.3 | 967.4 | 916.6 | 745.0 | 978.4 | 1,053.3 | 974.4 | 1,029.7 | 1,106.0 | 1,512.1 | 967.5 | 1,066.3 | 1,151.6 | 1,512.1 | 928.9 | 696.5 | 622.2 |
| Total Equity | 897.8 | 928.2 | 914.6 | 968.3 | 916.7 | 745.0 | 978.4 | 1,053.3 | 975.0 | 1,029.7 | 1,106.0 | 1,512.1 | 1,308.8 | 1,261.2 | 1,361.6 | 1,512.1 | 928.9 | 696.5 | 622.2 |
| - |
| - |
| - |
| Net debt | 133.5 | 38.5 | 143.6 | 106.8 | 123.7 | 295.7 | 326.8 | 337.6 | 340.9 | 379.6 | 457.9 | - | 40.9 | 1,340.8 | - | - | - | - | - |
| Working Capital | 63.4 | 57.3 | 122.0 | 88.9 | 132.9 | 133.6 | 95.5 | 168.6 | 164.8 | 143.7 | (435.0) | - | (1,315.7) | 76.8 | 37.7 | - | 139.1 | - | - |
| Book Value | 896.5 | 926.7 | 913.3 | 967.4 | 916.6 | 745.0 | 978.4 | 1,053.3 | 974.4 | 1,029.7 | 1,106.0 | 1,512.1 | 967.5 | 1,066.3 | 1,151.6 | 1,512.1 | 928.9 | 696.5 | 622.2 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 9.5 |
| 11.1 |
| 13.1 |
| 10.9 |
| 9.0 |
| 8.7 |
| 10.9 |
| 10.0 |
| 10.0 |
| 9.2 |
| 9.2 |
| 10.4 |
| 10.1 |
| 7.4 |
| 9.9 |
| 7.3 |
| 22.6 |
| 22.4 |
| 16.2 |
| 15.8 |
| 17.1 |
| 19.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.4 |
| 1.1 |
| 1.6 |
| 0.9 |
| 2.2 |
| 4.7 |
| 2.1 |
| 2.2 |
| 1.7 |
| 4.3 |
| 4.1 |
| 4.1 |
| 2.5 |
| 3.0 |
| 2.8 |
| 7.0 |
| 7.8 |
| 15.6 |
| 22.4 |
| 20.9 |
| 23.3 |
| 23.1 |
| 10.3 |
| 21.8 |
| - |
| - |
| 5.7 |
| 13.0 |
| 7.4 |
| - |
| - |
| - |
| - |
| 1.6 |
| 4.8 |
| 2.7 |
| - |
| 105.1 |
| 174.8 |
| 142.5 |
| 220.1 |
| 227.9 |
| 247.2 |
| 222.4 |
| 210.9 |
| 227.5 |
| 223.2 |
| 241.1 |
| 219.4 |
| 249.8 |
| 270.5 |
| 237.3 |
| 322.3 |
| 221.3 |
| 217.2 |
| 194.6 |
| 184.4 |
| 173.7 |
| 172.6 |
| 87.8 |
| 103.6 |
| 4.0 |
| 3.5 |
| 3.1 |
| 2.7 |
| 2.3 |
| 2.4 |
| 2.1 |
| 1.7 |
| 2.2 |
| 1.8 |
| 1.6 |
| 1.4 |
| 1.3 |
| 1.2 |
| 1.1 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.6 |
| 7.2 |
| 6.1 |
| 5.9 |
| 6.1 |
| 6.4 |
| 7.5 |
| 7.2 |
| 5.9 |
| 6.0 |
| 5.2 |
| 4.1 |
| 3.1 |
| 2.3 |
| 1.5 |
| 1.2 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 5.5 |
| 5.8 |
| 6.2 |
| 6.5 |
| 6.9 |
| 7.2 |
| 7.6 |
| 7.9 |
| 8.2 |
| 8.6 |
| 8.9 |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,028.2 |
| 1,034.3 |
| 962.4 |
| 952.5 |
| 985.6 |
| 1,095.1 |
| 1,143.6 |
| 1,153.4 |
| 1,305.7 |
| 1,320.9 |
| 1,345.1 |
| 1,356.4 |
| 1,357.0 |
| 1,395.0 |
| 1,185.8 |
| 1,231.3 |
| 1,303.7 |
| 1,321.9 |
| 1,357.4 |
| 1,377.8 |
| 1,396.4 |
| 1,405.6 |
| 1,426.8 |
| 1,167.5 |
| 1,203.0 |
| 1,176.8 |
| 1,182.5 |
| 1,180.3 |
| 1,232.8 |
| 1,317.5 |
| 1,354.6 |
| 1,381.0 |
| 1,528.9 |
| 1,562.0 |
| 1,564.4 |
| 1,606.2 |
| 1,627.5 |
| 1,632.3 |
| 1,508.1 |
| 1,452.6 |
| 1,521.0 |
| 1,516.5 |
| 1,541.7 |
| 1,551.4 |
| 1,569.0 |
| 1,493.5 |
| 1,530.4 |
| - |
| 55.9 |
| 65.3 |
| 80.6 |
| 80.6 |
| 79.5 |
| 73.0 |
| 69.7 |
| 70.1 |
| 65.6 |
| 70.4 |
| 66.3 |
| 66.3 |
| 45.0 |
| 24.3 |
| 24.5 |
| 12.1 |
| 9.6 |
| 7.1 |
| 4.6 |
| 540.5 |
| 553.3 |
| 10.1 |
| 14.4 |
| 9.4 |
| 7.4 |
| 8.4 |
| 8.3 |
| 4.4 |
| 7.8 |
| 6.6 |
| 6.3 |
| 8.3 |
| 4.5 |
| 6.4 |
| 10.2 |
| 6.4 |
| 5.1 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 1.9 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.9 |
| 37.8 |
| 41.9 |
| 42.6 |
| 94.4 |
| 98.9 |
| 113.6 |
| 113.7 |
| 109.7 |
| 116.6 |
| 127.7 |
| 119.2 |
| 108.7 |
| 100.6 |
| 101.9 |
| 109.6 |
| 77.8 |
| 53.8 |
| 52.4 |
| 37.2 |
| 31.6 |
| 27.3 |
| 28.9 |
| 563.6 |
| 577.1 |
| 5.7 |
| 6.2 |
| 6.7 |
| 7.1 |
| 7.6 |
| 8.1 |
| 8.5 |
| 9.0 |
| 9.4 |
| 9.8 |
| 10.3 |
| 10.7 |
| 11.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 195.6 |
| 244.4 |
| 303.4 |
| 310.8 |
| 334.7 |
| 374.2 |
| 392.7 |
| 412.3 |
| 413.1 |
| 422.8 |
| 444.7 |
| 443.7 |
| 459.6 |
| 472.3 |
| 488.1 |
| 402.1 |
| 479.8 |
| 493.5 |
| 507.3 |
| 508.3 |
| 509.3 |
| 510.3 |
| 1.7 |
| 1.5 |
| 233.4 |
| 286.3 |
| 346.1 |
| 405.2 |
| 433.5 |
| 487.8 |
| 506.3 |
| 521.9 |
| 529.8 |
| 550.5 |
| 563.9 |
| 552.4 |
| 560.2 |
| 574.2 |
| 597.7 |
| 479.9 |
| 533.5 |
| 545.9 |
| 544.5 |
| 539.9 |
| 536.6 |
| 539.3 |
| 565.3 |
| 578.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (786.8) |
| (877.7) |
| (934.8) |
| (966.8) |
| (968.8) |
| (902.9) |
| (881.8) |
| (863.6) |
| (743.3) |
| (744.1) |
| (729.5) |
| (695.1) |
| (687.3) |
| (705.6) |
| (711.3) |
| (710.1) |
| (653.7) |
| (656.2) |
| (625.1) |
| (610.5) |
| (594.9) |
| (569.8) |
| (542.3) |
| 4.1 |
| 0.8 |
| 0.0 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 916.6 |
| 830.7 |
| 777.3 |
| 746.8 |
| 745.0 |
| 811.2 |
| 832.6 |
| 851.2 |
| 978.4 |
| 998.0 |
| 1,012.1 |
| 1,046.0 |
| 1,053.3 |
| 1,034.6 |
| 1,028.2 |
| 919.0 |
| 974.4 |
| 971.9 |
| 1,001.9 |
| 1,014.8 |
| 1,029.7 |
| 928.1 |
| 951.8 |
| 830.7 |
| 777.3 |
| 746.8 |
| 745.0 |
| 811.2 |
| 832.6 |
| 851.2 |
| 978.4 |
| 998.0 |
| 1,012.1 |
| 1,046.0 |
| 1,053.3 |
| 1,034.6 |
| 1,028.2 |
| 919.0 |
| 974.4 |
| 971.9 |
| 1,001.9 |
| 1,014.8 |
| 1,029.7 |
| 928.1 |
| 951.8 |
| 216.6 |
| 243.3 |
| 269.2 |
| 295.7 |
| 328.6 |
| 355.1 |
| 342.4 |
| 326.8 |
| 338.7 |
| 333.5 |
| 331.2 |
| 337.6 |
| 385.1 |
| 173.9 |
| 328.5 |
| 340.9 |
| 364.5 |
| 368.5 |
| 375.4 |
| 379.6 |
| 500.4 |
| 496.6 |
| 99.8 |
| 125.7 |
| 129.0 |
| 133.6 |
| 108.8 |
| 101.3 |
| 110.9 |
| 95.5 |
| 121.8 |
| 110.7 |
| 149.2 |
| 168.6 |
| 127.7 |
| 244.5 |
| 167.5 |
| 164.8 |
| 157.3 |
| 152.8 |
| 146.3 |
| 143.7 |
| (475.8) |
| (473.6) |
| 830.7 |
| 777.3 |
| 746.8 |
| 745.0 |
| 811.2 |
| 832.6 |
| 851.2 |
| 978.4 |
| 998.0 |
| 1,012.1 |
| 1,046.0 |
| 1,053.3 |
| 1,034.6 |
| 1,028.2 |
| 919.0 |
| 974.4 |
| 971.9 |
| 1,001.9 |
| 1,014.8 |
| 1,029.7 |
| 928.1 |
| 951.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |