| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 215.5 | 88.6 | 92.2 | 656.2 | 620.1 | 362.6 | 177.0 | 173.2 | 125.7 | 54.0 | 261.3 | 74.3 | 75.5 | 136.7 | 87.3 | 44.3 | 122.3 | 66.3 |
| Restricted Cash | - | - | - | 1.3 | 1.3 | 1.7 | 1.3 | 1.3 | 7.1 | 8.2 | - | - | - | - | - | 2.8 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 95.7 | 251.2 | 178.1 | 174.0 | 122.1 | 31.5 | 76.7 | 203.7 | - | |
| Cash And Short Term Investments | 215.5 | 88.6 | 92.2 | 656.2 | 620.1 | 362.6 | 177.0 | 173.2 | 221.4 | 305.2 | 439.4 | 248.3 | 197.6 | 168.2 | 164.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 46.7 | 81.9 | 129.1 | 115.5 | 114.0 | 122.4 | 11.3 | 21.0 | 3.2 | 0.9 | 2.9 | 0.0 | 0.5 | 0.5 | 0.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | 0.6 | - | 0.7 | 1.1 | - | 5.0 | 22.1 | 6.7 | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 11.4 | 12.9 | 14.5 | 17.1 | 17.2 | 20.7 | 22.5 | 33.5 | 86.5 | 82.7 | 77.7 | 82.8 | 79.1 | 74.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 2.9 | 2.1 | 7.8 | 0.5 | 0.9 | 0.7 | 4.0 | 14.9 | 16.0 | 17.7 | 8.6 | 9.8 | 10.1 | 14.2 | 6.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | 396.3 | 454.2 | 430.3 | - | - | - | - | 220.6 | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | 396.3 | 454.2 | 430.3 | - | - | - | - | 220.6 | - | - | - | - | - | ||
| (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 | 220.5 | 215.5 | 140.4 | 92.9 | 108.5 | 88.6 | 88.2 | 105.5 | 121.5 | 92.2 | 110.2 | 175.3 | 740.3 | 656.2 | 574.2 | |||||||||||||||||||||||||
| - |
| 248.0 |
| 122.3 |
| 66.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 12.0 | 11.9 | 12.0 | 7.7 | 8.7 | 9.2 | 10.7 | 10.2 | 7.3 | 9.0 | 6.3 | 9.2 | 6.2 | 8.0 | 2.9 | 5.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 274.2 | 182.4 | 233.3 | 780.6 | 745.2 | 495.8 | 306.9 | 266.4 | 311.6 | 380.2 | 500.2 | 288.3 | 229.1 | 184.4 | 167.6 | 259.1 | - | - |
| 59.4 |
| 51.3 |
| - |
| - |
| Accumulated Depreciation | 8.0 | 8.4 | 8.9 | 10.8 | 9.6 | 11.8 | 10.1 | 25.8 | 69.2 | 62.2 | 56.6 | 53.0 | 41.7 | 37.0 | 25.8 | 16.9 | - | - |
| Property,Plant & Equipment Net | 3.4 | 4.5 | 5.6 | 6.3 | 7.6 | 8.9 | 12.4 | 7.7 | 17.3 | 20.5 | 21.1 | 29.8 | 37.4 | 37.5 | 33.6 | 34.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | 0.8 | 0.8 | 0.8 | 0.8 | - | - | - | - | - | - | - | - |
| Intangible Assets | 2.0 | 2.9 | 3.7 | - | - | - | - | - | 159.9 | 166.1 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 9.3 | 11.0 | 12.6 | 14.0 | 15.4 | 16.6 | 17.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 103.4 | 144.2 | 212.3 | 283.7 | 333.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 4.5 | 5.9 | 3.6 | 0.8 | 1.0 | 0.9 | 0.8 | 0.1 | 0.9 | 1.5 | 2.6 | 3.0 | 4.3 | 0.3 | 0.1 | 0.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 396.9 | 350.9 | 471.1 | 1,100.5 | 1,126.9 | 559.2 | 402.7 | 332.1 | 605.7 | 709.8 | 619.1 | 329.3 | 279.0 | 229.9 | 209.0 | 301.4 | - | - |
| 4.3 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1.1 | 2.0 | 2.6 | - | - | - | 0.9 | - | - | - | 7.2 | 7.2 | 5.1 | 3.4 | 36.3 | 40.1 | - | - |
| Operating Lease Liabilities Current | 3.3 | 3.2 | 3.1 | 3.1 | 3.1 | 3.1 | 1.1 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 11.6 | 14.5 | 19.9 | 12.3 | 16.7 | 13.4 | - | - | - | 38.3 | 23.3 | 22.6 | 18.4 | 21.2 | 11.1 | 8.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 242.2 | 38.8 | 276.1 | 25.5 | 161.7 | 32.2 | 40.9 | 119.5 | 66.0 | 91.1 | 76.5 | 60.5 | 41.0 | 54.9 | 65.1 | 64.4 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 9.9 | 12.3 | 14.5 | 16.6 | 18.5 | 20.3 | 22.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | 1.8 | 9.0 | 11.4 | 18.0 | 21.1 | 62.4 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 21.6 | 17.1 | 28.4 | 9.8 | 3.5 | 1.8 | 0.7 | 2.5 | 5.1 | 8.2 | 10.1 | - | 1.7 | 1.0 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 658.7 | 652.2 | 817.4 | 448.1 | 521.0 | 496.6 | 496.0 | 528.4 | 595.8 | 643.1 | 524.0 | 240.8 | 240.7 | 85.9 | 99.1 | 141.8 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,673.7) | (1,697.7) | (1,698.6) | (696.4) | (937.6) | (1,466.1) | (1,572.2) | (1,591.1) | (1,308.8) | (1,191.8) | (1,110.1) | (967.4) | (777.8) | (505.0) | (432.4) | (367.5) | - | - |
| Accumulated Other Comprehensive Income | (1.1) | 0.9 | (3.0) | - | - | - | - | - | (0.1) | (0.0) | (0.1) | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (261.8) | (301.3) | (346.3) | 652.4 | 605.9 | 62.6 | (93.3) | (196.4) | 9.8 | 66.7 | 95.1 | 88.6 | 38.2 | 144.1 | 109.9 | 159.6 | (298.3) | (230.4) |
| Total Equity | (261.8) | (301.3) | (346.3) | 652.4 | 605.9 | 62.6 | (93.3) | (196.4) | 9.8 | 66.7 | 95.1 | 88.6 | 38.2 | 144.1 | 109.9 | 159.6 | (298.3) | (230.4) |
| - |
| - |
| Net debt | - | - | - | (260.0) | (165.9) | 67.7 | - | - | - | - | (218.8) | - | - | - | - | - | - | - |
| Working Capital | 32.0 | 143.5 | (42.8) | 755.1 | 583.5 | 463.7 | 265.9 | 146.9 | 245.6 | 289.1 | 423.7 | 227.8 | 188.1 | 129.5 | 102.4 | 194.6 | - | - |
| Book Value | (261.8) | (301.3) | (346.3) | 652.4 | 605.9 | 62.6 | (93.3) | (196.4) | 9.8 | 66.7 | 95.1 | 88.6 | 38.2 | 144.1 | 109.9 | 159.6 | (298.3) | (230.4) |
| Tangible Book Value | (263.9) | (304.2) | (350.0) | - | - | - | (94.0) | (197.2) | (150.8) | (100.2) | - | - | - | - | - | - | - | - |
| 504.4 |
| 593.4 |
| 620.1 |
| 574.3 |
| 492.7 |
| 438.5 |
| 362.6 |
| 307.6 |
| 253.3 |
| 231.1 |
| 177.0 |
| 139.2 |
| 98.9 |
| 119.0 |
| 173.2 |
| 141.6 |
| 145.4 |
| 144.8 |
| 125.7 |
| 162.6 |
| 182.1 |
| 133.3 |
| 54.0 |
| 182.9 |
| 277.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 0.8 | 0.8 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.7 | 1.7 | 1.7 | 1.7 | 1.3 | 1.3 | 1.3 | 7.7 | 7.7 | 1.3 | 1.3 | - | 8.3 | 7.1 | 7.1 | 7.1 | 7.1 | 8.2 | 8.2 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 62.8 | 90.8 | 162.0 | 251.2 | 136.9 | 48.0 |
| Cash And Short Term Investments | 220.5 | 215.5 | 140.4 | 92.9 | 108.5 | 88.6 | 88.2 | 105.5 | 121.5 | 92.2 | 110.2 | 175.3 | 740.3 | 656.2 | 574.2 | 504.4 | 593.4 | 620.1 | 574.3 | 492.7 | 438.5 | 362.6 | 307.6 | 253.3 | 231.1 | 177.0 | 139.2 | 98.9 | 119.0 | 173.2 | 141.6 | 145.4 | 144.8 | 125.7 | 225.4 | 272.9 | 295.3 | 305.2 | 319.9 | 325.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 105.8 | 46.7 | 120.4 | 86.2 | 39.8 | 81.9 | 76.2 | 58.1 | 72.0 | 129.1 | 124.5 | 119.0 | 115.7 | 115.5 | 116.5 | 102.4 | 105.5 | 114.0 | 101.8 | 102.3 | 87.2 | 122.4 | 113.3 | 105.4 | 17.7 | 11.3 | 2.0 | 22.6 | 3.3 | 21.0 | 10.2 | 6.7 | 5.0 | 3.2 | 4.3 | 4.0 | 1.2 | 0.9 | 1.2 | 1.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 2.3 | 1.7 | 0.6 | - | 0.1 | 1.1 | 1.7 | 0.7 | 0.5 | - | 1.5 | 1.1 | - | - |
| Prepaid Expenses | 6.0 | 12.0 | 13.1 | 12.7 | 12.3 | 11.9 | 14.2 | 14.5 | 14.6 | 12.0 | 18.1 | 22.5 | 9.0 | 7.7 | 7.0 | 9.9 | 8.5 | 8.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 332.3 | 274.2 | 273.8 | 191.8 | 160.6 | 182.4 | 178.6 | 178.2 | 208.2 | 233.3 | 253.6 | 317.6 | 866.4 | 780.6 | 699.0 | 617.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 81.7 | 78.8 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3.2 | 3.4 | 3.7 | 3.9 | 4.3 | 4.5 | 4.8 | 5.1 | 5.3 | 5.6 | 5.6 | 5.9 | 6.0 | 6.3 | 6.7 | 7.0 | 7.2 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 1.8 | 2.0 | 2.2 | 2.5 | 2.7 | 2.9 | 3.1 | 3.3 | 3.5 | 3.7 | 3.9 | 4.1 | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 8.9 | 9.3 | 9.8 | 10.2 | 10.6 | 11.0 | 11.4 | 11.8 | 12.2 | 12.6 | 13.0 | 13.3 | 13.7 | 14.0 | 14.4 | 14.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 84.2 | 103.4 | 101.7 | 129.5 | 143.6 | 144.2 | 185.3 | 193.0 | 206.3 | 212.3 | 243.6 | 257.9 | 267.9 | 283.7 | 304.5 | 320.6 | 335.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 4.1 | 4.5 | 4.8 | 5.2 | 5.5 | 5.9 | 6.3 | 4.3 | 3.4 | 3.6 | 3.8 | 3.9 | 0.8 | 0.8 | 0.9 | 0.9 | 1.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 434.6 | 396.9 | 396.1 | 342.9 | 327.2 | 350.9 | 389.5 | 395.6 | 438.8 | 471.1 | 524.1 | 603.2 | 1,155.3 | 1,100.5 | 1,040.3 | 975.7 | 1,083.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3.2 | 2.9 | 1.6 | 1.4 | 5.8 | 2.1 | 3.2 | 3.2 | 6.2 | 7.8 | 4.7 | 3.5 | 0.1 | 0.5 | 0.8 | 0.3 | 0.5 | 0.9 | 0.4 | 0.5 | 0.8 | 0.7 | 2.0 | 2.1 | 2.8 | 4.0 | 4.5 | 7.9 | 11.2 | 14.9 | 9.3 | 23.8 | 11.6 | 16.0 | - | - | - | - | 19.8 | 9.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 120.7 | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1.5 | 1.1 | 1.0 | 1.0 | 1.8 | 2.0 | 1.9 | 2.1 | 1.7 | 2.6 | 2.6 | 1.5 | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.3 | 3.3 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | ||||||||||||||||||||||||
| Accrued Expenses | 6.5 | 11.6 | 10.6 | 8.1 | 5.8 | 14.5 | 15.5 | 12.9 | 12.3 | 19.9 | 25.0 | 32.0 | 9.4 | 12.3 | 12.3 | 8.8 | 10.1 | 17.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 236.3 | 242.2 | 242.5 | 232.5 | 48.1 | 38.8 | 49.4 | 45.5 | 252.4 | 276.1 | 280.6 | 305.4 | 23.8 | 25.5 | 27.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 199.5 | 199.3 | 199.2 | 199.0 | 198.8 | 198.6 | 398.3 | 397.9 | 397.5 | 397.1 | 396.7 | 396.3 | 395.9 | 395.5 | 515.6 | 454.2 | 448.0 | 442.0 | 436.1 | 430.3 | 424.5 | 418.9 | 413.4 | - | 402.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 9.2 | 9.9 | 10.5 | 11.1 | 11.7 | 12.3 | 12.9 | 13.5 | 14.0 | 14.5 | 15.1 | 15.6 | 16.1 | 16.6 | 17.1 | 17.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 21.2 | 21.6 | 22.2 | 22.5 | 17.3 | 17.1 | 39.8 | 34.7 | 29.4 | 28.4 | 30.9 | 31.0 | 11.8 | 9.8 | 9.2 | 6.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 651.7 | 658.7 | 660.2 | 651.1 | 661.3 | 652.2 | 700.9 | 717.3 | 769.3 | 817.4 | 849.7 | 950.0 | 448.4 | 448.1 | 449.3 | 442.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,632.9) | (1,673.7) | (1,671.4) | (1,711.5) | (1,735.1) | (1,697.7) | (1,700.0) | (1,703.6) | (1,702.8) | (1,698.6) | (1,697.5) | (1,712.8) | (650.7) | (696.4) | (745.2) | (795.6) | (832.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.8) | (1.1) | (1.7) | (2.0) | 0.3 | 0.9 | (2.1) | (0.5) | (0.9) | (3.0) | (0.8) | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | (2.5) | (1.1) | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (217.1) | (261.8) | (264.2) | (308.2) | (334.1) | (301.3) | (311.3) | (321.7) | (330.5) | (346.3) | (323.2) | (345.7) | 706.9 | 652.4 | 591.1 | 532.9 | ||||||||||||||||||||||||
| Total Equity | (217.1) | (261.8) | (264.2) | (308.2) | (334.1) | (301.3) | (311.3) | (321.7) | (330.5) | (346.3) | (325.7) | (346.8) | 706.9 | 652.4 | 591.1 | 532.9 | 517.8 | 605.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 199.5 | 199.3 | 199.2 | 199.0 | 198.8 | 198.6 | 398.3 | 397.9 | 397.5 | 397.1 | 396.7 | 396.3 | 395.9 | 395.5 | 636.3 | 454.2 | 568.7 | 562.7 | 436.1 | 430.3 | 424.5 | 418.9 | 413.4 | - | 402.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | 59.1 | 106.5 | 90.7 | 110.4 | 110.6 | 93.1 | 276.7 | 305.7 | 287.3 | 221.7 | (343.7) | (260.0) | (178.3) | (108.9) | 43.0 | (165.9) | ||||||||||||||||||||||
| Working Capital | 96.0 | 32.0 | 31.3 | (40.8) | 112.5 | 143.5 | 129.2 | 132.7 | (44.3) | (42.8) | (27.0) | 12.2 | 842.5 | 755.1 | 671.9 | 594.5 | 562.7 | 583.5 | ||||||||||||||||||||||
| Book Value | (217.1) | (261.8) | (264.2) | (308.2) | (334.1) | (301.3) | (311.3) | (321.7) | (330.5) | (346.3) | (323.2) | (345.7) | 706.9 | 652.4 | 591.1 | 532.9 | 517.8 | 605.9 | ||||||||||||||||||||||
| Tangible Book Value | (219.0) | (263.9) | (266.4) | (310.6) | (336.7) | (304.2) | (314.4) | (325.0) | (334.0) | (350.0) | (327.1) | (349.8) | - | - | - | - | - | |||||||||||||||||||||||
| 10.2 |
| 12.3 |
| 10.9 |
| 9.2 |
| 10.8 |
| 14.4 |
| 10.4 |
| 10.7 |
| 11.9 |
| 8.9 |
| 8.3 |
| 10.2 |
| 21.7 |
| 16.7 |
| 8.9 |
| 7.3 |
| 8.1 |
| 8.2 |
| 8.7 |
| 9.0 |
| 9.2 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 710.1 |
| 745.2 |
| 695.4 |
| 620.3 |
| 538.2 |
| 495.8 |
| 433.3 |
| 374.3 |
| 333.9 |
| 306.9 |
| 257.6 |
| 221.0 |
| 201.8 |
| 266.4 |
| 248.5 |
| 279.5 |
| 275.7 |
| 311.6 |
| 314.1 |
| 341.5 |
| 357.9 |
| 380.2 |
| 382.8 |
| 386.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.8 |
| 60.9 |
| 7.6 |
| 7.9 |
| 8.1 |
| 8.5 |
| 8.9 |
| 9.3 |
| 11.2 |
| 12.2 |
| 12.4 |
| 11.4 |
| 6.7 |
| 19.0 |
| 7.7 |
| 16.2 |
| 16.3 |
| 16.8 |
| 17.3 |
| 17.2 |
| 17.9 |
| 18.6 |
| 20.5 |
| 18.8 |
| 17.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 153.0 |
| 156.4 |
| 159.9 |
| 163.4 |
| 165.3 |
| 165.7 |
| 166.1 |
| 182.7 |
| 185.9 |
| 15.0 |
| 15.4 |
| 15.7 |
| 16.0 |
| 16.3 |
| 16.6 |
| 16.9 |
| 17.2 |
| 17.4 |
| 17.7 |
| 19.8 |
| 25.6 |
| 84.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 333.3 |
| 335.2 |
| 337.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.8 |
| 1.5 |
| 1.4 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,126.9 |
| 1,079.4 |
| 1,007.2 |
| 599.3 |
| 559.2 |
| 492.3 |
| 443.5 |
| 404.0 |
| 402.7 |
| 334.3 |
| 315.7 |
| 363.5 |
| 332.1 |
| 416.7 |
| 618.2 |
| 571.1 |
| 605.7 |
| 625.1 |
| 705.1 |
| 701.3 |
| 709.8 |
| 732.0 |
| 700.2 |
| 120.7 |
| 120.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.3 |
| - |
| - |
| - |
| 13.5 |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.7 |
| - |
| 4.1 |
| 8.5 |
| 3.1 |
| 3.1 |
| 3.2 |
| 3.2 |
| 3.1 |
| 3.1 |
| 3.1 |
| 2.6 |
| 1.9 |
| 1.1 |
| 9.9 |
| 11.9 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.1 |
| 17.8 |
| 14.6 |
| 25.9 |
| 29.1 |
| 20.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.3 |
| 147.4 |
| 161.7 |
| 145.7 |
| 134.4 |
| 23.6 |
| 32.2 |
| 32.9 |
| 26.7 |
| 27.6 |
| 40.9 |
| 52.8 |
| 110.9 |
| 118.6 |
| 119.5 |
| 112.6 |
| 95.0 |
| 62.3 |
| 66.0 |
| 64.5 |
| 80.0 |
| 78.9 |
| 91.1 |
| 95.3 |
| 91.0 |
| 18.0 |
| 18.5 |
| 18.9 |
| 19.4 |
| 19.9 |
| 20.3 |
| 20.8 |
| 21.2 |
| 21.6 |
| 22.1 |
| 22.7 |
| 22.5 |
| 80.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 3.5 |
| 1.6 |
| 1.5 |
| 1.6 |
| 1.8 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.5 |
| 2.6 |
| 2.7 |
| 2.5 |
| 2.5 |
| 5.1 |
| 5.1 |
| 5.1 |
| 8.2 |
| 8.2 |
| 8.2 |
| 8.2 |
| 10.1 |
| 10.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 565.6 |
| 521.0 |
| 499.4 |
| 495.5 |
| 489.2 |
| 496.6 |
| 486.4 |
| 480.4 |
| 475.6 |
| 496.0 |
| 487.4 |
| 535.1 |
| 600.7 |
| 528.4 |
| 613.9 |
| 662.2 |
| 589.1 |
| 595.8 |
| 642.7 |
| 700.2 |
| 671.7 |
| 643.1 |
| 672.5 |
| 618.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (937.6) |
| (979.0) |
| (1,034.8) |
| (1,426.1) |
| (1,466.1) |
| (1,509.3) |
| (1,543.7) |
| (1,568.9) |
| (1,572.2) |
| (1,620.1) |
| (1,640.7) |
| (1,650.4) |
| (1,591.1) |
| (1,575.6) |
| (1,401.3) |
| (1,351.9) |
| (1,308.8) |
| (1,320.8) |
| (1,288.5) |
| (1,244.3) |
| (1,191.8) |
| (1,178.3) |
| (1,145.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 517.8 |
| 605.9 |
| 579.9 |
| 511.8 |
| 110.2 |
| 62.6 |
| 5.9 |
| (36.9) |
| (71.6) |
| (93.3) |
| (153.0) |
| (219.4) |
| (237.2) |
| (196.4) |
| (197.3) |
| (44.0) |
| (18.1) |
| 9.8 |
| (17.6) |
| 4.9 |
| 29.6 |
| 66.7 |
| 59.5 |
| 81.4 |
| 579.9 |
| 511.8 |
| 110.2 |
| 62.6 |
| 5.9 |
| (36.9) |
| (71.6) |
| (93.3) |
| (153.0) |
| (219.4) |
| (237.2) |
| (196.4) |
| (197.3) |
| (44.0) |
| (18.1) |
| 9.8 |
| (17.6) |
| 4.9 |
| 29.6 |
| 66.7 |
| 59.5 |
| 81.4 |
| (5.5) |
| 70.0 |
| (2.4) |
| 67.7 |
| 117.0 |
| 165.7 |
| 182.3 |
| - |
| 263.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 549.7 |
| 485.9 |
| 514.6 |
| 463.7 |
| 400.4 |
| 347.6 |
| 306.3 |
| 265.9 |
| 204.8 |
| 110.1 |
| 83.3 |
| 146.9 |
| 136.0 |
| 184.6 |
| 213.4 |
| 245.6 |
| 249.6 |
| 261.5 |
| 279.0 |
| 289.1 |
| 287.5 |
| 295.1 |
| 579.9 |
| 511.8 |
| 110.2 |
| 62.6 |
| 5.9 |
| (36.9) |
| (71.6) |
| (93.3) |
| (153.0) |
| (219.4) |
| (237.2) |
| (196.4) |
| (197.3) |
| (44.0) |
| (18.1) |
| 9.8 |
| (17.6) |
| 4.9 |
| 29.6 |
| 66.7 |
| 59.5 |
| 81.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (153.8) |
| (220.2) |
| (238.0) |
| (197.2) |
| (198.1) |
| (197.7) |
| (175.3) |
| (150.8) |
| (181.7) |
| (161.2) |
| (136.8) |
| (100.2) |
| (123.9) |
| (105.2) |