| (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 | 120.9 | 166.7 | 51.7 | 81.3 | 28.5 | 68.5 | 21.7 | 95.4 | 58.1 | 35.0 | 29.1 | 33.7 | 35.3 | 58.6 | 13.6 | 5.7 | 14.6 | 17.8 |
| Restricted Cash | 2.4 | 2.1 | 0.8 | 1.0 | 1.0 | 1.0 | 2.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | 84.5 | - | 0.0 | 37.0 | 0.0 | 5.1 | 24.4 | 65.9 | 81.6 | 49.1 | 21.4 | 39.9 | 0.0 | - | |
| Cash And Short Term Investments | 120.9 | 166.7 | 51.7 | 165.8 | 28.5 | 68.5 | 58.6 | 95.4 | 63.1 | 59.4 | 95.0 | 115.3 | 84.3 | 80.0 | 53.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 13.4 | 14.7 | 19.7 | 17.3 | 18.3 | 25.4 | 19.0 | 16.7 | 15.0 | 14.6 | 25.5 | 22.4 | 10.6 | 12.9 | 9.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 20.0 | 20.7 | 20.5 | 21.5 | 20.8 | 19.7 | 13.9 | 13.0 | 15.1 | 20.1 | 17.9 | 16.0 | 8.1 | 7.2 | 6.0 | 4.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 66.5 | 57.0 | 57.3 | 53.1 | 50.2 | 31.5 | 32.9 | 31.7 | 33.9 | 40.0 | 34.3 | 28.3 | 19.0 | 16.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 5.4 | 5.0 | 9.2 | 7.9 | 10.6 | 9.2 | 5.2 | 4.0 | 4.2 | 4.0 | 6.1 | 5.9 | 4.4 | 2.6 | 4.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | 0.3 | 63.5 | 64.9 | - | - | - | - | - | - | - | - | - | 0.0 | 1.2 | 10.1 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | 0.3 | 63.5 | 64.9 | - | - | - | - | - | - | - | - | - | 0.0 | 10.1 | 14.7 | ||
| (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 | 265.8 | 120.9 | 129.4 | 158.6 | 150.9 | 166.7 | 210.6 | 269.8 | 287.1 | 51.7 | 79.7 | 142.3 | 113.7 | 81.3 | 60.2 | |||||||||||||||||||||||||
| - |
| 5.7 |
| 14.6 |
| 17.8 |
| 8.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 4.9 | 4.6 | 3.1 | 4.3 | 4.5 | 4.0 | 4.6 | 2.1 | 1.5 | 2.5 | 5.7 | 2.2 | 1.5 | 1.1 | 1.3 | 2.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 454.3 | 375.9 | 158.2 | 208.8 | 72.1 | 117.7 | 96.1 | 127.1 | 94.8 | 96.7 | 144.1 | 155.9 | 104.6 | 101.2 | 70.0 | 20.9 | - | - |
| 13.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 48.2 | 40.3 | 35.5 | 29.0 | 26.7 | 24.0 | 25.0 | 22.9 | 21.6 | 24.1 | 19.6 | 16.4 | 14.5 | 13.0 | 11.6 | - | - | - |
| Property,Plant & Equipment Net | 19.3 | 22.8 | 24.2 | 25.7 | 28.0 | 17.5 | 8.1 | 8.8 | 12.3 | 16.5 | 15.3 | 13.9 | 6.8 | 5.0 | 3.3 | 2.3 | - | - |
| Long Term Investments | 25.7 | 0.0 | - | - | - | - | - | - | - | 0.0 | 6.5 | 27.5 | 1.9 | 3.7 | 1.5 | 0.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | 111.3 | 106.3 | 106.3 | 106.4 | 106.6 | 104.1 | 104.1 | 104.1 | 104.1 | 104.1 | 104.1 | 0.0 | - | - | - | - | - |
| Intangible Assets | - | 29.0 | 1.4 | 12.6 | 27.9 | 40.2 | 46.2 | 57.4 | 68.6 | 79.8 | 91.0 | 102.2 | 0.0 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 26.7 | 26.6 | 30.7 | 33.9 | 37.1 | 38.1 | 4.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 38.6 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.2 | 3.6 | 2.3 | 3.1 | 3.7 | 4.7 | 5.5 | 6.2 | 7.5 | 9.3 | 9.1 | 4.0 | 3.6 | 3.9 | 4.5 | 0.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 567.8 | 612.3 | 323.1 | 390.3 | 275.2 | 324.8 | 264.8 | 303.6 | 287.4 | 306.4 | 370.1 | 407.6 | 116.9 | 113.7 | 79.3 | 24.8 | - | - |
| 3.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 8.9 | 4.6 | - | - |
| Deferred Revenue Current | 38.9 | 10.3 | 11.6 | 10.8 | 11.9 | 13.5 | 11.8 | 11.5 | 10.2 | 9.2 | 9.4 | 6.9 | 2.7 | 1.9 | 2.0 | 1.3 | - | - |
| Operating Lease Liabilities Current | 5.5 | 4.8 | 4.3 | 3.7 | 3.1 | 3.0 | 1.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 29.8 | 21.4 | 21.0 | 6.2 | 8.7 | 11.9 | 8.9 | 7.6 | 8.5 | 12.4 | 11.0 | 9.7 | 5.4 | 4.3 | 2.8 | 3.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 108.3 | 65.9 | 109.3 | 43.4 | 49.6 | 54.2 | 32.8 | 37.6 | 33.5 | 29.5 | 30.1 | 29.4 | 18.0 | 11.6 | 20.2 | 18.5 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 25.0 | 25.6 | 30.4 | 34.1 | 37.5 | 38.2 | 4.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 3.5 | 32.7 | 3.5 | 3.8 | 6.0 | 8.0 | 8.2 | 6.3 | 5.0 | 4.3 | 4.4 | 4.4 | 1.9 | 1.2 | 0.7 | 0.4 | - | - |
| Deferred Tax Liabilities | 0.8 | 1.1 | 0.8 | 1.1 | 4.3 | 8.7 | 11.5 | 13.7 | 16.9 | 21.1 | 23.6 | 26.2 | 0.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.2 | 1.1 | 1.1 | 1.0 | 0.9 | 1.3 | 0.6 | 1.9 | 5.8 | 3.3 | 2.4 | 1.8 | 0.7 | 0.2 | 0.4 | 0.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 143.5 | 140.6 | 159.9 | 160.5 | 180.6 | 185.7 | 111.2 | 231.5 | 256.4 | 253.2 | 255.1 | 257.1 | 20.5 | 13.1 | 22.4 | 29.4 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,732.4 | 1,702.2 | 860.8 | 847.0 | 831.4 | 815.6 | 777.8 | 631.6 | 531.7 | 493.4 | 479.5 | 461.4 | 354.5 | 342.2 | 279.4 | 10.9 | - | - |
| Retained Earnings | (1,260.5) | (1,185.7) | (1,000.8) | (926.1) | (736.0) | (676.8) | (623.6) | (558.9) | (500.2) | (439.5) | (363.5) | (310.2) | (257.3) | (240.8) | (221.8) | (199.3) | - | - |
| Accumulated Other Comprehensive Income | (1.5) | 1.2 | (2.2) | (1.9) | (0.9) | 0.1 | (0.6) | (0.7) | (0.6) | (0.8) | (1.1) | (0.8) | (0.7) | (0.8) | (0.8) | (0.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 424.3 | 471.7 | (148.1) | (81.5) | 94.6 | 139.1 | 153.6 | 72.1 | 30.9 | 53.2 | 114.9 | 150.4 | 96.4 | 100.7 | 56.9 | (189.2) | (173.6) | - |
| Total Equity | 424.3 | 471.7 | (148.1) | (81.5) | 94.6 | 139.1 | 153.6 | 72.1 | 30.9 | 53.2 | 114.9 | 150.4 | 96.4 | 100.7 | 56.9 | (189.2) | (173.6) | - |
| - |
| - |
| Net debt | - | (166.4) | 11.8 | (100.9) | - | - | - | - | - | - | - | - | - | (80.0) | (43.3) | 9.0 | - | - |
| Working Capital | 346.0 | 310.0 | 48.9 | 165.4 | 22.5 | 63.4 | 63.3 | 89.5 | 61.3 | 67.2 | 114.0 | 126.5 | 86.6 | 89.6 | 49.9 | 2.4 | - | - |
| Book Value | 424.3 | 471.7 | (148.1) | (81.5) | 94.6 | 139.1 | 153.6 | 72.1 | 30.9 | 53.2 | 114.9 | 150.4 | 96.4 | 100.7 | 56.9 | (189.2) | (173.6) | - |
| Tangible Book Value | - | 331.5 | (255.8) | (200.3) | (39.7) | (7.7) | 3.3 | (89.4) | (141.8) | (130.7) | (80.2) | (55.9) | 96.4 | - | - | - | - | - |
| 74.4 |
| 30.0 |
| 28.5 |
| 29.3 |
| 30.9 |
| 49.7 |
| 68.5 |
| 72.3 |
| 43.0 |
| 35.0 |
| 21.7 |
| 25.9 |
| 24.0 |
| 65.6 |
| 95.4 |
| 35.8 |
| 39.4 |
| 42.0 |
| 58.1 |
| 60.9 |
| 39.6 |
| 44.1 |
| 35.0 |
| 32.3 |
| 35.9 |
| Restricted Cash | 2.1 | 2.4 | 2.6 | 2.6 | 2.6 | 2.1 | 1.3 | 1.3 | 1.3 | 0.8 | 0.8 | 0.8 | 0.8 | 1.0 | 1.0 | 0.0 | 0.0 | 1.0 | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 2.1 | 2.1 | 2.1 | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 40.9 | 84.5 | 125.0 | 136.9 | - | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 2.4 | 13.5 | 37.0 | 36.9 | 44.8 | 9.5 | 0.0 | 0.0 | 1.0 | 5.3 | 5.1 | 1.4 | 2.4 | 6.2 | 24.4 | 38.9 | 50.5 |
| Cash And Short Term Investments | 265.8 | 120.9 | 129.4 | 158.6 | 150.9 | 166.7 | 210.6 | 269.8 | 287.1 | 51.7 | 79.7 | 142.3 | 154.5 | 165.8 | 185.2 | 211.2 | 30.0 | 28.5 | 29.3 | 30.9 | 49.7 | 68.5 | 72.3 | 45.4 | 48.5 | 58.6 | 62.8 | 68.9 | 75.1 | 95.4 | 35.8 | 40.4 | 47.3 | 63.1 | 62.4 | 42.0 | 50.3 | 59.4 | 71.2 | 86.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 16.6 | 13.4 | 13.5 | 14.6 | 35.5 | 14.7 | 35.3 | 32.4 | 36.0 | 19.7 | 16.6 | 15.1 | 14.5 | 17.3 | 17.3 | 10.9 | 15.4 | 18.3 | 13.7 | 15.7 | 15.4 | 25.4 | 17.6 | 10.0 | 14.4 | 19.0 | 14.0 | 19.3 | 19.3 | 16.7 | 18.4 | 16.9 | 16.3 | 15.0 | 13.7 | 13.7 | 14.4 | 14.6 | 12.8 | 18.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 18.6 | 20.0 | 25.4 | 24.2 | 42.1 | 20.7 | 42.6 | 42.6 | 40.4 | 20.5 | 21.9 | 22.1 | 22.5 | 21.5 | 21.9 | 22.8 | 23.2 | 20.8 | 24.5 | 25.1 | 21.9 | 19.7 | 19.6 | 18.9 | 16.3 | 13.9 | 15.0 | 14.3 | 13.8 | 13.0 | 15.4 | 15.3 | 15.3 | 15.1 | 17.7 | 18.8 | 19.7 | 20.1 | 20.8 | 18.2 |
| Prepaid Expenses | 6.0 | 4.9 | 7.9 | 7.1 | 8.4 | 4.6 | 9.3 | 10.3 | 8.9 | 3.1 | 3.4 | 3.6 | 3.4 | 4.3 | 4.6 | 5.9 | 4.5 | 4.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 521.5 | 454.3 | 472.4 | 506.0 | 344.0 | 375.9 | 453.6 | 480.0 | 547.6 | 158.2 | 170.7 | 183.1 | 194.9 | 208.8 | 229.0 | 250.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 65.3 | 66.5 | 67.4 | 67.2 | 113.7 | 57.0 | 105.4 | 103.8 | 102.8 | 57.3 | 55.1 | 54.3 | 54.0 | 53.1 | 53.3 | 53.9 | 54.2 | 50.2 | 32.6 | 32.5 | 31.9 | 31.5 | 33.7 | 34.1 | 33.4 | 32.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 49.0 | 48.2 | 47.1 | 45.0 | 77.1 | 40.3 | 69.6 | 66.6 | 62.8 | 35.5 | 33.6 | 32.0 | 30.6 | 29.0 | 28.2 | 28.7 | 28.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 17.1 | 19.3 | 20.7 | 22.7 | 43.6 | 22.8 | 42.0 | 42.6 | 44.8 | 24.2 | 24.5 | 24.5 | 25.0 | 25.7 | 26.6 | 27.3 | ||||||||||||||||||||||||
| Long Term Investments | 71.4 | 25.7 | 19.5 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | 111.7 | 111.3 | 106.3 | 106.3 | 106.3 | 106.3 | 106.2 | 106.3 | 106.3 | 106.3 | 106.1 | 106.2 | 106.3 | 106.4 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | 28.1 | 29.0 | 23.4 | 24.1 | 24.8 | 1.4 | 4.2 | 7.0 | 9.8 | 12.6 | 15.4 | 18.2 | 24.9 | 27.9 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 25.5 | 26.7 | 23.5 | 24.6 | 27.4 | 26.6 | 30.3 | 31.5 | 33.0 | 30.7 | 31.2 | 32.2 | 33.0 | 33.9 | 34.7 | 35.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.3 | 38.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3.4 | 3.2 | 3.5 | 3.7 | 6.5 | 3.7 | 4.6 | 4.3 | 3.7 | 2.3 | 2.4 | 2.8 | 2.7 | 3.1 | 3.1 | 3.2 | 3.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 639.1 | 567.8 | 539.6 | 557.0 | 579.6 | 612.3 | 681.5 | 708.7 | 777.7 | 323.1 | 339.3 | 355.8 | 371.7 | 390.3 | 414.9 | 441.1 | 271.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 8.0 | 5.4 | 6.6 | 7.3 | 11.8 | 5.0 | 10.9 | 12.6 | 13.1 | 9.2 | 7.3 | 6.1 | 6.1 | 7.9 | 9.3 | 9.0 | 12.5 | 10.6 | 10.8 | 11.2 | 12.6 | 9.2 | 11.0 | 9.4 | 9.4 | 6.5 | 5.3 | 8.1 | 6.9 | 4.0 | 6.2 | 6.6 | 5.2 | 4.2 | 4.7 | 3.9 | 3.7 | 4.0 | 4.9 | 5.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 10.0 | 38.9 | 40.1 | 40.2 | 12.8 | 10.3 | 13.4 | 15.1 | 13.9 | 11.6 | 11.2 | 11.7 | 11.6 | 10.8 | 11.3 | 11.4 | 12.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.5 | 5.5 | 5.1 | 5.1 | 6.3 | 4.8 | 6.1 | 5.9 | 5.8 | 4.3 | 4.0 | 3.9 | 3.8 | 3.7 | 3.5 | 3.3 | ||||||||||||||||||||||||
| Accrued Expenses | 15.7 | 29.8 | 30.8 | 24.2 | 22.0 | 21.4 | 31.7 | 31.9 | 30.4 | 21.0 | 10.2 | 7.2 | 6.9 | 6.2 | 6.9 | 6.7 | 7.6 | 8.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 42.2 | 108.3 | 108.0 | 98.0 | 56.2 | 65.9 | 120.6 | 123.8 | 121.6 | 109.3 | 51.8 | 46.8 | 43.8 | 43.4 | 46.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 55.2 | 55.1 | 55.0 | 63.5 | 64.6 | 65.2 | - | 64.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 195.2 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 23.7 | 25.0 | 22.0 | 23.2 | 24.9 | 25.6 | 28.1 | 29.6 | 31.1 | 30.4 | 31.2 | 32.2 | 33.2 | 34.1 | 34.9 | 35.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 3.0 | 3.5 | 2.4 | 2.8 | 32.5 | 32.7 | 32.7 | 33.4 | 33.9 | 3.5 | 3.5 | 3.8 | 3.8 | 3.8 | 4.4 | 5.1 | 5.8 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.8 | 0.8 | 1.1 | 1.1 | 1.0 | 1.1 | 0.8 | 0.8 | 0.8 | 0.8 | 1.0 | 1.0 | 1.1 | 1.1 | 0.6 | 1.7 | 3.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4.4 | 1.2 | 1.2 | 1.3 | 3.5 | 1.1 | 1.5 | 1.5 | 2.8 | 1.1 | 1.1 | 0.8 | 0.6 | 1.0 | 1.2 | 1.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 78.0 | 143.5 | 140.0 | 132.4 | 125.0 | 140.6 | 192.2 | 198.5 | 200.4 | 159.9 | 159.8 | 158.0 | 157.6 | 160.5 | 166.4 | 167.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 1,741.2 | 1,732.4 | 1,726.0 | 1,717.7 | 1,711.2 | 1,702.2 | 1,688.4 | 1,682.5 | 1,674.7 | 860.8 | 856.9 | 853.5 | 850.1 | 847.0 | 845.0 | 840.5 | ||||||||||||||||||||||||
| Retained Earnings | (1,133.5) | (1,260.5) | (1,279.8) | (1,245.1) | (1,211.7) | (1,185.7) | (1,151.6) | (1,124.6) | (1,078.9) | (1,000.8) | (981.0) | (960.0) | (942.9) | (926.1) | (905.3) | (875.8) | (812.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.5) | (1.5) | (0.5) | (1.9) | 1.2 | 1.2 | (1.4) | (1.5) | (1.8) | (2.2) | (1.9) | (1.6) | (1.3) | (1.9) | (2.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 561.1 | 424.3 | 399.7 | 424.5 | 454.6 | 471.7 | 489.3 | 510.3 | 577.3 | (148.1) | (131.7) | (113.4) | (97.2) | (81.5) | (62.7) | (37.5) | 22.1 | |||||||||||||||||||||||
| Total Equity | 561.1 | 424.3 | 399.7 | 424.5 | 454.6 | 471.7 | 489.3 | 510.3 | 577.3 | (148.1) | (131.7) | (113.4) | (97.2) | (81.5) | (62.7) | (37.5) | 22.1 | 94.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 55.2 | 55.1 | 55.0 | 63.5 | 64.6 | 65.2 | - | 64.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 195.2 | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | (155.4) | (214.7) | (232.1) | 11.8 | (15.1) | (77.1) | - | (100.9) | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 479.3 | 346.0 | 364.5 | 408.0 | 287.8 | 310.0 | 333.0 | 356.2 | 426.0 | 48.9 | 118.9 | 136.2 | 151.1 | 165.4 | 182.8 | 208.1 | 26.0 | 22.5 | ||||||||||||||||||||||
| Book Value | 561.1 | 424.3 | 399.7 | 424.5 | 454.6 | 471.7 | 489.3 | 510.3 | 577.3 | (148.1) | (131.7) | (113.4) | (97.2) | (81.5) | (62.7) | (37.5) | 22.1 | 94.6 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | 314.8 | 331.5 | 359.6 | 379.9 | 446.3 | (255.8) | (242.1) | (226.7) | (213.2) | (200.3) | (184.2) | (161.9) | (109.1) | |||||||||||||||||||||||
| 5.9 |
| 6.6 |
| 9.3 |
| 4.0 |
| 5.7 |
| 4.2 |
| 3.2 |
| 4.6 |
| 4.8 |
| 4.4 |
| 3.3 |
| 2.1 |
| 2.2 |
| 2.7 |
| 2.2 |
| 1.5 |
| 2.3 |
| 4.7 |
| 1.7 |
| 2.5 |
| 3.2 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.2 |
| 72.1 |
| 73.5 |
| 78.2 |
| 96.3 |
| 117.7 |
| 122.7 |
| 78.5 |
| 82.4 |
| 96.1 |
| 96.6 |
| 106.8 |
| 111.5 |
| 127.1 |
| 71.9 |
| 75.2 |
| 81.0 |
| 94.8 |
| 96.2 |
| 79.1 |
| 86.1 |
| 96.7 |
| 108.1 |
| 127.0 |
| 26.7 |
| 25.7 |
| 25.3 |
| 24.7 |
| 24.0 |
| 26.3 |
| 26.3 |
| 25.5 |
| 25.0 |
| 24.0 |
| 24.8 |
| 23.9 |
| 22.9 |
| 24.2 |
| 23.5 |
| 22.4 |
| 21.6 |
| 28.0 |
| 27.4 |
| 25.6 |
| 24.1 |
| 23.2 |
| 21.9 |
| 27.7 |
| 28.0 |
| 28.9 |
| 27.7 |
| 23.8 |
| 17.5 |
| 7.5 |
| 7.9 |
| 8.1 |
| 8.1 |
| 8.4 |
| 8.3 |
| 8.2 |
| 8.8 |
| 9.8 |
| 10.4 |
| 11.4 |
| 12.3 |
| 13.3 |
| 14.0 |
| 15.3 |
| 16.5 |
| 17.3 |
| 16.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.4 |
| 106.5 |
| 106.5 |
| 106.6 |
| 106.5 |
| 106.3 |
| 106.3 |
| 104.1 |
| 104.1 |
| 104.1 |
| 104.1 |
| 104.1 |
| 104.1 |
| 104.1 |
| 104.1 |
| 104.1 |
| 104.1 |
| 104.1 |
| 104.1 |
| 104.1 |
| 104.1 |
| 104.1 |
| 31.0 |
| 34.1 |
| 37.0 |
| 40.2 |
| 43.0 |
| 45.6 |
| 48.6 |
| 46.2 |
| 49.0 |
| 51.8 |
| 54.6 |
| 57.4 |
| 60.2 |
| 63.0 |
| 65.8 |
| 68.6 |
| 71.4 |
| 74.2 |
| 77.0 |
| 79.8 |
| 82.6 |
| 85.4 |
| 36.4 |
| 37.1 |
| 37.7 |
| 38.7 |
| 37.2 |
| 38.1 |
| 38.5 |
| 39.0 |
| 39.5 |
| 4.9 |
| 5.4 |
| 6.5 |
| 7.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 4.7 |
| 4.1 |
| 4.4 |
| 4.7 |
| 4.9 |
| 5.0 |
| 5.2 |
| 5.5 |
| 6.0 |
| 6.3 |
| 5.9 |
| 6.2 |
| 6.4 |
| 6.3 |
| 7.4 |
| 7.5 |
| 7.0 |
| 7.3 |
| 10.0 |
| 9.3 |
| 8.3 |
| 8.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 275.2 |
| 282.2 |
| 289.3 |
| 305.2 |
| 324.8 |
| 323.0 |
| 282.3 |
| 290.2 |
| 264.8 |
| 269.4 |
| 283.8 |
| 291.4 |
| 303.6 |
| 252.3 |
| 259.1 |
| 269.7 |
| 287.4 |
| 292.0 |
| 278.7 |
| 292.5 |
| 306.4 |
| 320.4 |
| 342.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.9 |
| 12.9 |
| 14.0 |
| 14.2 |
| 13.5 |
| 13.4 |
| 14.3 |
| 12.7 |
| 11.8 |
| 11.9 |
| 12.0 |
| 12.3 |
| 11.5 |
| 11.5 |
| 10.8 |
| 10.6 |
| 10.2 |
| 9.9 |
| 9.1 |
| 9.9 |
| 9.2 |
| 9.7 |
| 9.0 |
| 3.2 |
| 3.1 |
| 2.9 |
| 3.0 |
| 3.0 |
| 3.0 |
| 2.7 |
| 2.2 |
| 1.2 |
| 1.8 |
| 2.4 |
| 3.4 |
| 3.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.2 |
| 8.7 |
| 15.0 |
| 11.9 |
| 6.6 |
| 5.8 |
| 6.5 |
| 7.5 |
| 5.1 |
| 5.6 |
| 5.0 |
| 7.6 |
| 6.6 |
| 7.4 |
| 7.8 |
| 8.5 |
| 8.3 |
| 13.5 |
| 9.9 |
| 12.4 |
| 10.3 |
| 14.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.8 |
| 47.2 |
| 49.6 |
| 47.3 |
| 52.8 |
| 53.5 |
| 54.2 |
| 42.8 |
| 38.3 |
| 35.4 |
| 32.8 |
| 33.4 |
| 37.3 |
| 34.2 |
| 37.6 |
| 38.9 |
| 36.7 |
| 33.7 |
| 33.5 |
| 31.9 |
| 34.3 |
| 31.3 |
| 29.5 |
| 27.9 |
| 32.3 |
| 36.8 |
| 37.5 |
| 38.2 |
| 39.1 |
| 37.4 |
| 38.2 |
| 38.6 |
| 39.1 |
| 39.6 |
| 4.3 |
| 4.5 |
| 4.8 |
| 5.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 6.0 |
| 6.5 |
| 7.2 |
| 8.0 |
| 7.7 |
| 7.9 |
| 8.4 |
| 8.2 |
| 7.5 |
| 6.3 |
| 6.1 |
| 6.3 |
| 5.7 |
| 4.8 |
| 5.3 |
| 5.0 |
| 4.6 |
| 4.0 |
| 4.4 |
| 4.3 |
| 4.6 |
| 5.2 |
| 4.3 |
| 7.2 |
| 6.7 |
| 6.7 |
| 8.7 |
| 9.0 |
| 9.7 |
| 10.9 |
| 11.5 |
| 11.1 |
| 12.3 |
| 13.4 |
| 13.7 |
| 13.8 |
| 14.1 |
| 15.6 |
| 16.9 |
| 15.9 |
| 16.7 |
| 20.1 |
| 21.1 |
| 21.0 |
| 21.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 0.9 |
| 1.0 |
| 0.3 |
| 1.4 |
| 1.3 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.6 |
| 1.9 |
| 2.2 |
| 2.0 |
| 2.4 |
| 5.8 |
| 5.4 |
| 4.6 |
| 3.1 |
| 3.3 |
| 4.0 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 249.8 |
| 180.6 |
| 182.9 |
| 179.9 |
| 182.3 |
| 185.7 |
| 171.0 |
| 149.6 |
| 148.7 |
| 111.2 |
| 106.8 |
| 111.2 |
| 109.2 |
| 231.5 |
| 229.9 |
| 224.3 |
| 221.1 |
| 256.4 |
| 252.9 |
| 254.8 |
| 254.0 |
| 253.2 |
| 252.4 |
| 257.8 |
| 835.4 |
| 831.4 |
| 826.6 |
| 822.4 |
| 818.8 |
| 815.6 |
| 810.9 |
| 786.2 |
| 782.0 |
| 777.8 |
| 774.2 |
| 771.3 |
| 767.2 |
| 631.6 |
| 567.0 |
| 564.6 |
| 562.2 |
| 531.7 |
| 529.5 |
| 498.4 |
| 496.1 |
| 493.4 |
| 490.6 |
| 487.1 |
| (736.0) |
| (726.6) |
| (712.7) |
| (695.6) |
| (676.8) |
| (658.7) |
| (652.7) |
| (639.7) |
| (623.6) |
| (611.0) |
| (598.1) |
| (584.3) |
| (558.9) |
| (544.1) |
| (529.3) |
| (513.1) |
| (500.2) |
| (489.7) |
| (473.8) |
| (456.9) |
| (439.5) |
| (421.8) |
| (402.0) |
| (2.3) |
| (1.1) |
| (0.9) |
| (0.7) |
| (0.3) |
| (0.3) |
| 0.1 |
| (0.3) |
| (0.8) |
| (0.9) |
| (0.6) |
| (0.8) |
| (0.6) |
| (0.7) |
| (0.7) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.6) |
| (0.7) |
| (0.6) |
| (0.7) |
| (0.8) |
| (0.9) |
| (0.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.6 |
| 99.3 |
| 109.5 |
| 122.9 |
| 139.1 |
| 152.0 |
| 132.7 |
| 141.5 |
| 153.6 |
| 162.6 |
| 172.6 |
| 182.2 |
| 72.1 |
| 22.4 |
| 34.8 |
| 48.6 |
| 30.9 |
| 39.1 |
| 23.9 |
| 38.5 |
| 53.2 |
| 68.0 |
| 84.3 |
| 99.3 |
| 109.5 |
| 122.9 |
| 139.1 |
| 152.0 |
| 132.7 |
| 141.5 |
| 153.6 |
| 162.6 |
| 172.6 |
| 182.2 |
| 72.1 |
| 22.4 |
| 34.8 |
| 48.6 |
| 30.9 |
| 39.1 |
| 23.9 |
| 38.5 |
| 53.2 |
| 68.0 |
| 84.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 132.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.2 |
| 25.4 |
| 42.8 |
| 63.4 |
| 79.9 |
| 40.1 |
| 47.1 |
| 63.3 |
| 63.2 |
| 69.5 |
| 77.3 |
| 89.5 |
| 33.0 |
| 38.6 |
| 47.3 |
| 61.3 |
| 64.3 |
| 44.8 |
| 54.8 |
| 67.2 |
| 80.2 |
| 94.7 |
| 99.3 |
| 109.5 |
| 122.9 |
| 139.1 |
| 152.0 |
| 132.7 |
| 141.5 |
| 153.6 |
| 162.6 |
| 172.6 |
| 182.2 |
| 72.1 |
| 22.4 |
| 34.8 |
| 48.6 |
| 30.9 |
| 39.1 |
| 23.9 |
| 38.5 |
| 53.2 |
| 68.0 |
| 84.3 |
| (39.7) |
| (38.1) |
| (31.1) |
| (20.5) |
| (7.7) |
| 2.6 |
| (19.3) |
| (13.4) |
| 3.3 |
| 9.5 |
| 16.7 |
| 23.5 |
| (89.4) |
| (141.9) |
| (132.3) |
| (121.3) |
| (141.8) |
| (136.4) |
| (154.4) |
| (142.6) |
| (130.7) |
| (118.8) |
| (105.3) |