| (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 | 39.1 | 149.1 | 95.3 | 81.9 | 51.3 | 224.5 | 49.5 | 45.2 | 41.5 | 37.3 | 28.7 | 49.1 | 27.1 | 51.8 | 90.9 | |||||||||||||||||||||||||
| (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 | 149.1 | 224.5 | 37.3 | 51.8 | 90.7 | 325.5 | 26.1 | 16.1 | 11.4 | 9.7 | 15.4 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | 81.7 | 58.1 | 70.3 | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 149.1 | 224.5 | 37.3 | 51.8 | 90.7 | 325.5 | 26.1 | 16.1 | 93.1 | 67.8 | 85.7 | 1.1 | 0.0 | 0.0 | 0.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 8.8 | 2.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 0.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 10.8 | 5.0 | 4.3 | 4.1 | 3.5 | 2.3 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.0 | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 5.0 | 1.5 | 2.3 | 1.5 | 3.2 | 2.8 | 3.5 | 3.9 | 1.2 | 0.6 | 0.9 | 0.2 | 0.0 | 0.0 | 0.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 9.7 | 6.9 | 9.3 | 9.2 | - | 4.3 | 7.3 | 7.5 | 5.6 | 7.3 | - | - | - | - | - | - | |||
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 9.7 | 9.5 | 9.3 | 9.2 | - | 7.3 | 7.5 | 7.5 | 7.1 | 7.3 | - | - | - | - | - | - | |||
| 39.3 |
| 33.8 |
| 90.7 |
| 39.2 |
| 39.0 |
| 110.8 |
| 325.5 |
| 77.0 |
| 134.8 |
| 33.8 |
| 26.1 |
| 54.7 |
| 122.1 |
| 17.8 |
| 16.1 |
| 20.6 |
| 17.7 |
| 26.5 |
| 11.4 |
| 23.3 |
| 12.2 |
| 10.6 |
| 9.7 |
| 6.8 |
| 12.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 166.9 | 108.2 | 111.7 | 81.7 | 77.5 | 41.1 | 48.5 | 58.1 | 67.8 | 68.0 |
| Cash And Short Term Investments | 39.1 | 149.1 | 95.3 | 81.9 | 51.3 | 224.5 | 49.5 | 45.2 | 41.5 | 37.3 | 28.7 | 49.1 | 27.1 | 51.8 | 90.9 | 39.3 | 33.8 | 90.7 | 39.2 | 39.0 | 110.8 | 325.5 | 77.0 | 134.8 | 33.8 | 26.1 | 54.7 | 122.1 | 17.8 | 16.1 | 187.4 | 125.9 | 138.2 | 93.1 | 100.8 | 53.2 | 59.2 | 67.8 | 74.6 | 80.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 9.3 | 8.8 | 35.9 | 4.6 | 48.7 | 2.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 0.8 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 32.8 | 32.2 | 35.1 | 24.8 | 17.3 | 15.4 | 7.9 | 8.2 | 10.7 | 8.5 | 7.3 | 8.7 | 10.6 | 8.4 | 8.6 | 9.5 | 7.0 | 4.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 623.8 | 708.7 | 620.7 | 660.1 | 724.2 | 744.8 | 463.2 | 499.8 | 537.8 | 432.5 | 459.9 | 485.6 | 416.5 | 446.4 | 436.4 | 459.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 10.9 | 10.8 | 11.3 | 7.7 | 5.9 | 5.0 | 4.4 | 4.4 | 4.4 | 4.3 | 4.3 | 4.3 | 4.2 | 4.1 | 4.1 | 3.8 | 3.6 | 3.5 | 3.4 | 2.8 | 2.5 | 2.3 | 2.3 | 1.8 | 0.9 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 3.2 | 2.9 | 3.9 | 3.7 | 3.5 | 3.3 | 3.1 | 2.9 | 2.7 | 2.5 | 2.2 | 2.0 | 1.8 | 1.6 | 1.4 | 1.2 | 1.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 7.6 | 7.9 | 7.4 | 3.9 | 2.3 | 1.7 | 1.3 | 1.5 | 1.7 | 1.9 | 2.1 | 2.3 | 2.4 | 2.5 | 2.7 | 2.5 | 2.6 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 7.2 | 7.3 | 7.5 | 7.9 | 8.1 | 5.8 | 6.1 | 6.4 | 6.7 | 7.0 | 7.3 | 2.9 | 3.4 | 3.8 | 4.3 | 4.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 14.0 | 14.5 | 13.8 | 10.6 | 9.1 | 7.8 | 8.2 | 7.4 | 7.7 | 7.6 | 4.5 | 3.7 | 3.6 | 3.5 | 4.4 | 4.2 | 3.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 652.6 | 738.4 | 649.4 | 682.4 | 743.8 | 760.2 | 478.8 | 515.1 | 553.9 | 448.9 | 473.8 | 494.7 | 426.0 | 456.3 | 448.0 | 471.4 | 498.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 7.0 | 5.0 | 4.7 | 1.7 | 4.6 | 1.5 | 3.0 | 2.1 | 7.5 | 2.3 | 1.8 | 2.3 | 3.3 | 1.5 | 1.7 | - | 1.3 | 3.2 | 2.9 | 2.4 | 1.0 | 2.8 | 0.8 | 0.8 | 2.5 | 3.5 | 2.7 | 3.6 | 3.1 | 3.9 | 1.8 | 1.8 | 2.1 | 1.2 | 0.7 | 0.6 | 0.6 | 0.6 | 0.8 | 0.2 |
| Short Term Debt | - | - | 4.3 | 3.1 | 1.9 | 2.6 | 1.7 | 0.8 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 47.7 | 49.0 | 48.8 | 49.4 | 40.8 | 24.3 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.3 | 1.3 | 1.4 | 1.7 | 1.9 | 1.9 | 1.7 | 1.5 | 1.4 | 1.5 | 1.7 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | ||||||||||||||||||||||||
| Accrued Expenses | 10.5 | 22.4 | 14.6 | 10.0 | 7.2 | 17.5 | 12.5 | 8.9 | 6.1 | 13.2 | 9.1 | 6.8 | 5.1 | 10.3 | 8.0 | 5.9 | 14.1 | 17.0 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 101.5 | 117.0 | 121.3 | 107.2 | 89.8 | 78.7 | 40.4 | 33.5 | 32.3 | 35.3 | 27.5 | 23.9 | 19.2 | 24.1 | 24.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 9.7 | 9.7 | 5.3 | 6.5 | 7.7 | 6.9 | 7.8 | 8.6 | 9.4 | 9.3 | 9.3 | 9.2 | 9.2 | 9.2 | - | - | - | - | - | - | 3.5 | 4.3 | 5.0 | 5.8 | 6.5 | 7.3 | 7.5 | 7.5 | 7.5 | 7.5 | 3.4 | 4.2 | 4.9 | 5.6 | 6.0 | 6.9 | 7.3 | 7.3 | 7.3 | 7.3 |
| Operating Lease Liabilities Non-Current | 13.2 | 9.5 | 8.4 | 8.2 | 7.9 | 5.2 | 5.5 | 5.8 | 6.2 | 6.4 | 6.5 | 1.5 | 2.0 | 2.5 | 3.1 | 3.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 416.7 | 424.9 | 268.9 | 252.5 | 271.9 | 253.9 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 3.4 | 3.2 | 3.0 | 2.6 | 2.1 | 1.8 | 1.5 | 1.2 | 1.0 | 0.7 | 0.6 | 0.5 | 0.4 | 0.3 | 0.5 | 0.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 544.7 | 564.2 | 406.8 | 376.9 | 379.4 | 346.5 | 55.1 | 49.0 | 48.8 | 51.7 | 43.8 | 35.1 | 30.8 | 36.0 | 28.4 | 21.9 | ||||||||||||||||||||||||
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,247.4) | (1,174.1) | (1,093.1) | (1,019.0) | (952.9) | (895.4) | (876.2) | (821.8) | (771.0) | (721.4) | (678.7) | (640.1) | (602.9) | (568.8) | (535.7) | (500.2) | (465.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | 0.7 | 1.0 | 0.8 | 1.1 | (0.5) | (0.8) | (1.3) | (3.5) | (5.2) | (5.9) | (8.0) | (9.4) | (7.8) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 107.9 | 174.1 | 242.5 | 305.5 | 364.4 | 413.6 | 423.8 | 466.1 | 505.1 | 397.3 | 429.9 | 459.7 | 395.2 | 420.3 | 419.6 | 449.5 | 476.3 | |||||||||||||||||||||||
| Total Equity | 107.9 | 174.1 | 242.5 | 305.5 | 364.4 | 413.6 | 423.8 | 466.1 | 505.1 | 397.3 | 429.9 | 459.7 | 395.2 | 420.3 | 419.6 | 449.5 | 476.3 | 506.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 9.7 | 9.7 | 9.7 | 9.6 | 9.6 | 9.5 | 9.5 | 9.4 | 9.4 | 9.3 | 9.3 | 9.2 | 9.2 | 9.2 | - | - | - | - | - | - | 6.5 | 7.3 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 6.3 | 7.0 | 7.2 | 7.1 | 7.0 | 7.4 | 7.3 | 7.3 | 7.3 | 7.3 |
| Net debt | (29.3) | (139.4) | (85.6) | (72.3) | (41.7) | (214.9) | (40.0) | (35.8) | (32.1) | (28.0) | (19.5) | (39.9) | (17.9) | (42.6) | - | - | - | - | ||||||||||||||||||||||
| Working Capital | 522.3 | 591.7 | 499.4 | 552.9 | 634.4 | 666.1 | 422.8 | 466.3 | 505.6 | 397.2 | 432.4 | 461.7 | 397.2 | 422.4 | 411.6 | 441.9 | 469.3 | 499.8 | ||||||||||||||||||||||
| Book Value | 107.9 | 174.1 | 242.5 | 305.5 | 364.4 | 413.6 | 423.8 | 466.1 | 505.1 | 397.3 | 429.9 | 459.7 | 395.2 | 420.3 | 419.6 | 449.5 | 476.3 | 506.6 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 32.2 | 15.4 | 8.5 | 8.4 | 4.3 | 4.0 | 2.7 | 2.0 | 1.3 | 0.7 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 708.7 | 744.8 | 432.5 | 446.4 | 522.3 | 637.3 | 239.6 | 181.2 | 94.6 | 68.8 | 86.9 | 1.2 | - | 0.0 | 0.0 | 0.0 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 2.9 | 3.3 | 2.5 | 1.6 | 0.8 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 7.9 | 1.7 | 1.9 | 2.5 | 2.7 | 2.0 | 0.0 | - | 0.0 | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 7.3 | 5.8 | 7.0 | 3.8 | 5.6 | 6.3 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 14.5 | 7.8 | 7.6 | 3.5 | 3.3 | 1.4 | 2.1 | 1.2 | 1.2 | 1.0 | 0.3 | 0.2 | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 738.4 | 760.2 | 448.9 | 456.3 | 534.1 | 647.2 | 242.0 | 182.4 | 95.9 | 69.8 | 87.3 | 1.4 | 0.0 | 0.0 | - | - | - | - | - |
| 0.0 |
| - |
| - |
| - |
| Short Term Debt | 0.0 | 2.6 | - | - | - | 3.0 | 0.3 | - | 1.5 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 49.0 | 24.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.3 | 1.9 | 1.5 | 2.3 | 2.3 | 2.1 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 22.4 | 17.5 | 13.2 | 10.3 | 7.9 | 7.0 | 3.7 | 3.4 | 2.3 | 1.9 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 117.0 | 78.7 | 35.3 | 24.1 | 22.5 | 26.0 | 15.6 | 13.6 | 10.0 | 5.5 | 5.1 | 3.0 | - | 0.1 | 0.1 | 0.1 | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 9.5 | 5.2 | 6.4 | 2.5 | 4.6 | 5.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 424.9 | 253.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3.2 | 1.8 | 0.7 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.2 | 0.1 | 1.3 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 564.2 | 346.5 | 51.7 | 36.0 | 27.4 | 36.3 | 23.2 | 21.4 | 16.0 | 12.9 | 5.2 | 4.8 | 0.1 | 0.1 | - | - | - | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Retained Earnings | (1,174.1) | (895.4) | (721.4) | (568.8) | (433.0) | (302.5) | (212.9) | (149.7) | (89.3) | (53.9) | (26.3) | (3.7) | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 1.0 | 0.8 | (1.3) | (8.0) | (1.8) | 0.0 | 0.3 | (0.1) | (0.0) | (0.0) | (0.1) | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 174.1 | 413.6 | 397.3 | 420.3 | 506.6 | 610.9 | 218.8 | 161.0 | 79.9 | 56.9 | 82.1 | (3.4) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | 0.0 | 0.0 |
| Total Equity | 174.1 | 413.6 | 397.3 | 420.3 | 506.6 | 610.9 | 218.8 | 161.0 | 79.9 | 56.9 | 82.1 | (3.4) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | 0.0 | 0.0 |
| - |
| - |
| - |
| Net debt | (139.4) | (214.9) | (28.0) | (42.6) | - | (318.2) | (18.6) | (8.6) | (86.0) | (60.5) | - | - | - | - | - | - | - | - | - |
| Working Capital | 591.7 | 666.1 | 397.2 | 422.4 | 499.8 | 611.3 | 224.0 | 167.6 | 84.6 | 63.4 | 81.8 | (1.8) | - | (0.1) | (0.1) | (0.0) | - | - | - |
| Book Value | 174.1 | 413.6 | 397.3 | 420.3 | 506.6 | 610.9 | 218.8 | 161.0 | 79.9 | 56.9 | 82.1 | (3.4) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | 0.0 | 0.0 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 5.5 |
| 6.1 |
| 6.8 |
| 4.0 |
| 3.5 |
| 3.3 |
| 4.2 |
| 2.7 |
| 2.8 |
| 2.4 |
| 1.9 |
| 2.0 |
| 2.7 |
| 2.4 |
| 1.9 |
| 1.3 |
| 0.9 |
| 1.2 |
| 1.1 |
| 0.7 |
| 0.9 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 487.0 |
| 522.3 |
| 548.9 |
| 573.6 |
| 610.7 |
| 637.3 |
| 328.9 |
| 342.2 |
| 221.1 |
| 239.6 |
| 252.9 |
| 263.9 |
| 167.6 |
| 181.2 |
| 190.4 |
| 128.5 |
| 140.4 |
| 94.6 |
| 101.9 |
| 54.7 |
| 60.6 |
| 68.8 |
| 75.7 |
| 81.4 |
| 0.8 |
| 0.7 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 2.7 |
| 2.3 |
| 2.1 |
| 2.0 |
| 2.1 |
| 1.7 |
| 0.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 5.6 |
| 6.0 |
| 5.4 |
| 5.9 |
| 6.3 |
| 6.7 |
| 7.1 |
| 2.2 |
| 0.2 |
| 0.4 |
| 0.5 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 3.3 |
| 3.3 |
| 1.3 |
| 1.4 |
| 1.6 |
| 1.8 |
| 4.3 |
| 2.1 |
| 1.5 |
| 1.6 |
| 1.8 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.1 |
| 1.3 |
| 1.0 |
| 0.5 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 534.1 |
| 561.1 |
| 584.9 |
| 620.3 |
| 647.2 |
| 339.6 |
| 353.0 |
| 226.5 |
| 242.0 |
| 254.6 |
| 265.7 |
| 169.6 |
| 182.4 |
| 191.5 |
| 129.6 |
| 141.5 |
| 95.9 |
| 103.1 |
| 55.8 |
| 61.9 |
| 69.8 |
| 76.3 |
| 81.7 |
| - |
| - |
| 3.0 |
| 3.0 |
| 2.5 |
| 1.8 |
| 1.0 |
| 0.3 |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.8 |
| 2.3 |
| 1.5 |
| 1.0 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.0 |
| 2.1 |
| 2.1 |
| 1.9 |
| 1.7 |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 5.3 |
| 3.9 |
| 7.0 |
| 5.0 |
| 3.0 |
| 2.1 |
| 3.7 |
| 2.9 |
| 2.3 |
| 1.6 |
| 3.4 |
| 2.1 |
| 1.6 |
| 1.1 |
| 2.3 |
| 1.7 |
| 1.2 |
| 0.8 |
| 1.9 |
| 1.2 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.9 |
| 17.7 |
| 22.5 |
| 21.9 |
| 21.3 |
| 25.1 |
| 26.0 |
| 21.7 |
| 18.6 |
| 14.6 |
| 15.6 |
| 13.1 |
| 11.2 |
| 12.1 |
| 13.6 |
| 12.9 |
| 12.6 |
| 11.4 |
| 10.0 |
| 7.6 |
| 5.1 |
| 4.1 |
| 5.5 |
| 5.3 |
| 4.4 |
| 4.1 |
| 4.6 |
| 5.1 |
| 4.8 |
| 5.2 |
| 5.6 |
| 6.0 |
| 6.0 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 2.2 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.3 |
| 27.4 |
| 27.4 |
| 26.3 |
| 34.3 |
| 36.3 |
| 33.1 |
| 30.6 |
| 23.3 |
| 23.2 |
| 21.0 |
| 19.1 |
| 20.1 |
| 21.4 |
| 16.9 |
| 17.2 |
| 16.7 |
| 16.0 |
| 13.9 |
| 12.2 |
| 11.7 |
| 12.9 |
| 12.6 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (433.0) |
| (400.2) |
| (366.9) |
| (333.2) |
| (302.5) |
| (276.3) |
| (252.6) |
| (232.1) |
| (212.9) |
| (195.0) |
| (178.6) |
| (163.7) |
| (149.7) |
| (133.6) |
| (118.6) |
| (103.9) |
| (89.3) |
| (78.5) |
| (69.2) |
| (61.4) |
| (53.9) |
| (46.5) |
| (39.6) |
| (6.6) |
| (1.8) |
| (0.2) |
| (0.4) |
| (0.1) |
| 0.0 |
| 0.2 |
| 0.6 |
| 0.6 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.0 |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 506.6 |
| 533.8 |
| 558.6 |
| 586.0 |
| 610.9 |
| 306.5 |
| 322.4 |
| 203.2 |
| 218.8 |
| 233.6 |
| 246.6 |
| 149.6 |
| 161.0 |
| 174.6 |
| 112.4 |
| 124.8 |
| 79.9 |
| 89.2 |
| 43.6 |
| 50.2 |
| 56.9 |
| 63.7 |
| 70.0 |
| 533.8 |
| 558.6 |
| 586.0 |
| 610.9 |
| 306.5 |
| 322.4 |
| 203.2 |
| 218.8 |
| 233.6 |
| 246.6 |
| 149.6 |
| 161.0 |
| 174.6 |
| 112.4 |
| 124.8 |
| 79.9 |
| 89.2 |
| 43.6 |
| 50.2 |
| 56.9 |
| 63.7 |
| 70.0 |
| - |
| - |
| (104.3) |
| (318.2) |
| (69.5) |
| (127.3) |
| (26.3) |
| (18.6) |
| (47.2) |
| (114.6) |
| (10.3) |
| (8.6) |
| (181.2) |
| (118.9) |
| (131.0) |
| (86.0) |
| (93.8) |
| (45.9) |
| (51.8) |
| (60.5) |
| (67.3) |
| (72.8) |
| 527.0 |
| 552.3 |
| 585.6 |
| 611.3 |
| 307.2 |
| 323.6 |
| 206.6 |
| 224.0 |
| 239.8 |
| 252.7 |
| 155.4 |
| 167.6 |
| 177.5 |
| 116.0 |
| 129.0 |
| 84.6 |
| 94.4 |
| 49.7 |
| 56.5 |
| 63.4 |
| 70.4 |
| 77.0 |
| 533.8 |
| 558.6 |
| 586.0 |
| 610.9 |
| 306.5 |
| 322.4 |
| 203.2 |
| 218.8 |
| 233.6 |
| 246.6 |
| 149.6 |
| 161.0 |
| 174.6 |
| 112.4 |
| 124.8 |
| 79.9 |
| 89.2 |
| 43.6 |
| 50.2 |
| 56.9 |
| 63.7 |
| 70.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |