| (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 | 95.0 | 183.2 | 210.8 | 391.8 | 521.8 | 654.2 | 176.5 | 66.4 | 56.1 | 50.9 | 48.8 | 49.4 | 91.9 | 103.3 | 93.3 | 61.3 | 93.3 | 25.5 |
| Restricted Cash | - | - | - | - | - | - | - | 0.0 | 1.5 | 4.0 | 5.4 | 0.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 95.0 | 183.2 | 210.8 | 391.8 | 521.8 | 654.2 | 176.5 | 66.4 | 56.1 | 50.9 | 48.8 | 49.4 | 91.9 | 103.3 | 93.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 27.0 | 28.7 | 81.8 | 86.5 | 93.8 | 80.4 | 87.6 | 46.0 | 37.9 | 31.8 | 30.4 | 31.4 | 29.5 | 23.8 | 21.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 161.5 | 112.5 | 116.2 | 97.5 | 81.4 | 64.7 | 53.7 | 45.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 9.5 | 15.4 | 13.6 | 25.3 | 16.9 | 14.1 | 12.3 | 8.2 | 5.5 | 7.3 | 7.1 | 9.0 | 10.1 | 11.1 | 8.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | 511.6 | 737.4 | 574.2 | 538.4 | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | 584.0 | 737.4 | 574.2 | 538.4 | - | - | - | - | - | - | - | - | - | - | ||
| (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 | Q4 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 101.5 | 95.0 | 106.7 | 162.0 | 176.3 | 183.2 | 142.1 | 146.0 | 127.1 | 210.8 | 212.2 | 213.8 | 240.0 | 391.8 | 393.3 | |||||||||||||||||||||||||
| - |
| 61.3 |
| 93.3 |
| 25.5 |
| 16.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 15.1 | 19.3 | 27.0 | 23.7 | 20.6 | 14.2 | 14.0 | 9.3 | 7.4 | 5.5 | 9.3 | 10.4 | 6.4 | 6.4 | 5.4 | 6.3 | - | - |
| Other Current Assets | 1.5 | 4.0 | 8.8 | 4.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 137.1 | 231.2 | 321.7 | 533.5 | 636.3 | 748.8 | 278.1 | 121.7 | 102.8 | 92.2 | 94.4 | 93.7 | 133.2 | 136.2 | 122.0 | 85.7 | - | - |
| 34.5 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 85.3 | 68.8 | 81.5 | 69.1 | 57.3 | 45.1 | 36.1 | 28.0 | 20.7 | - | - | - |
| Property,Plant & Equipment Net | - | - | 119.3 | 137.7 | 124.7 | - | 76.2 | 43.7 | 34.7 | 28.4 | 24.1 | 19.6 | 17.6 | 17.5 | 13.9 | 12.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | 0.0 | 0.0 | 2.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 184.9 | 222.6 | 285.6 | 296.2 | 291.2 | 95.2 | 95.0 | 95.0 | 80.5 | 80.2 | 80.3 | 80.8 | 32.7 | 32.6 | 24.1 | 24.0 | - | - |
| Intangible Assets | 13.4 | 15.1 | 61.6 | 78.1 | 85.6 | 10.9 | 11.8 | 13.8 | 12.4 | 16.5 | 24.6 | 32.6 | 13.1 | 15.7 | 1.1 | 2.1 | - | - |
| Operating Lease Right Of Use Assets | - | 0.0 | 4.1 | 1.6 | 2.0 | 0.6 | 15.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 4.5 | 4.4 | 4.5 | 4.4 | 5.0 | 2.0 | 2.2 | 0.7 | 0.8 | 0.8 | 0.8 | 10.8 | 6.2 | 4.2 | 2.8 | 3.9 | - | - |
| Other Non-Current Assets | 0.4 | 0.4 | 1.2 | 2.6 | 1.2 | 1.8 | 1.7 | 1.7 | 1.6 | 1.6 | 2.0 | 2.3 | 2.2 | 2.4 | 1.5 | 2.0 | - | - |
| Total Non-Current Assets | - | - | - | 555.5 | 550.4 | 257.6 | 234.6 | 168.4 | 127.5 | 127.5 | 131.8 | 146.1 | 71.9 | 72.4 | 44.0 | - | - | - |
| Total Assets | 454.7 | 607.8 | 835.5 | 1,088.9 | 1,186.7 | 1,006.4 | 512.7 | 290.1 | 232.8 | 219.6 | 226.2 | 239.8 | 205.1 | 208.6 | 166.1 | 131.1 | - | - |
| 6.4 |
| - |
| - |
| Short Term Debt | - | - | 72.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 54.3 | 58.0 | 81.9 | 84.5 | 98.8 | 88.8 | 88.8 | 55.0 | 35.6 | 27.1 | 13.9 | 12.0 | 8.7 | 6.5 | 5.4 | 5.6 | - | - |
| Operating Lease Liabilities Current | - | 0.1 | 2.7 | 2.2 | 3.4 | 5.7 | 6.6 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 38.7 | 66.6 | 97.0 | 129.2 | 104.3 | 99.9 | 62.8 | 50.7 | 48.0 | 40.3 | 34.3 | 37.8 | 25.4 | 17.9 | 12.0 | 12.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 122.6 | 139.9 | 267.5 | 251.6 | 223.4 | 208.6 | 170.4 | 113.9 | 89.1 | 74.7 | 55.3 | 58.7 | 44.3 | 35.6 | 25.7 | 24.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | 0.0 | 2.2 | 0.7 | 2.7 | 7.2 | 12.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.1 | 0.3 | 0.2 | 0.2 | 0.1 | 0.4 | 0.4 | 0.2 | 0.0 | - | - | 0.0 | 0.5 | 1.3 | 1.2 | 0.5 | - | - |
| Deferred Tax Liabilities | 4.2 | 3.5 | 2.9 | 2.6 | 2.0 | 1.6 | 1.4 | 1.1 | 0.9 | 3.3 | 2.4 | 0.0 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.7 | 4.5 | 3.2 | 28.6 | 34.7 | 6.3 | 0.1 | 4.2 | 2.8 | 3.1 | 3.3 | 0.7 | 1.3 | 1.5 | 1.5 | 1.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 499.2 | 675.1 | 787.4 | 1,020.9 | 837.2 | 762.5 | 364.2 | 119.4 | 92.7 | 81.2 | 60.9 | 59.5 | 46.0 | 38.3 | 28.4 | 26.5 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,021.1 | 936.0 | 913.5 | 771.1 | 871.8 | 635.7 | 436.6 | 362.6 | 305.7 | 289.5 | 286.9 | 274.0 | 244.6 | 252.3 | 226.1 | 205.1 | - | - |
| Retained Earnings | (1,058.5) | (991.3) | (857.0) | (692.4) | (516.9) | (391.9) | (283.6) | (187.5) | (163.1) | (144.9) | (119.1) | (92.6) | (85.3) | (81.8) | (88.1) | (100.2) | - | - |
| Accumulated Other Comprehensive Income | (7.2) | (12.2) | (8.5) | (10.7) | (5.6) | 0.1 | (4.5) | (4.4) | (2.5) | (6.2) | (2.5) | (1.1) | (0.3) | (0.4) | (0.3) | (0.3) | - | - |
| Treasury 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 | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (44.5) | (67.3) | 48.1 | 68.1 | 349.4 | 243.9 | 148.5 | 170.7 | 140.1 | 138.5 | 165.3 | 180.3 | 159.1 | 170.2 | 137.7 | 104.6 | 81.1 | 63.6 |
| Total Equity | (44.5) | (67.3) | 48.1 | 68.1 | 349.4 | 243.9 | 148.5 | 170.7 | 140.1 | 138.5 | 165.3 | 180.3 | 159.1 | 170.2 | 137.7 | 104.6 | 81.1 | 63.6 |
| - |
| - |
| Net debt | - | - | 373.2 | 345.6 | 52.4 | (115.7) | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 14.5 | 91.3 | 54.2 | 281.9 | 412.8 | 540.3 | 107.7 | 7.9 | 13.8 | 17.5 | 39.1 | 35.0 | 88.9 | 100.6 | 96.4 | 61.6 | - | - |
| Book Value | (44.5) | (67.3) | 48.1 | 68.1 | 349.4 | 243.9 | 148.5 | 170.7 | 140.1 | 138.5 | 165.3 | 180.3 | 159.1 | 170.2 | 137.7 | 104.6 | 81.1 | 63.6 |
| Tangible Book Value | (242.8) | (304.9) | (299.1) | (306.2) | (27.3) | 137.8 | 41.7 | 61.9 | 47.2 | 41.7 | 60.4 | 66.9 | 113.2 | 121.9 | 112.5 | 78.5 | - | - |
| 425.9 |
| 480.7 |
| 521.8 |
| 633.0 |
| 664.3 |
| 668.2 |
| 654.2 |
| 198.7 |
| 173.2 |
| 171.5 |
| 176.5 |
| - |
| 56.1 |
| 54.4 |
| 54.4 |
| 47.8 |
| 50.9 |
| 51.4 |
| 52.3 |
| 44.6 |
| 48.8 |
| 40.8 |
| 37.0 |
| 40.8 |
| 49.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.5 | 1.5 | 3.8 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 5.4 | 5.4 | 5.5 | - | 0.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 101.5 | 95.0 | 106.7 | 162.0 | 176.3 | 183.2 | 142.1 | 146.0 | 127.1 | 210.8 | 212.2 | 213.8 | 240.0 | 391.8 | 393.3 | 425.9 | 480.7 | 521.8 | 633.0 | 664.3 | 668.2 | 654.2 | 198.7 | 173.2 | 171.5 | 176.5 | - | 56.1 | 54.4 | 54.4 | 47.8 | 50.9 | 51.4 | 52.3 | 44.6 | 48.8 | 40.8 | 37.0 | 40.8 | 49.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 29.0 | 27.0 | 19.2 | 23.5 | 29.6 | 28.7 | 49.9 | 56.4 | 71.4 | 81.8 | 99.9 | 105.2 | 121.0 | 86.5 | 100.7 | 121.7 | 108.5 | 93.8 | 83.2 | 89.8 | 92.3 | 80.4 | 66.5 | 75.2 | 61.1 | 87.6 | - | 37.9 | 32.2 | 24.9 | 28.7 | 31.8 | 29.5 | 28.6 | 30.2 | 30.4 | 32.4 | 32.3 | 35.6 | 31.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 15.4 | 15.1 | 17.8 | 45.3 | 15.9 | 19.3 | 21.2 | 18.1 | 21.0 | 27.0 | 41.2 | 32.7 | 29.7 | 23.7 | 31.9 | 26.8 | 30.1 | 20.6 | ||||||||||||||||||||||
| Other Current Assets | 3.0 | 1.5 | 1.9 | 29.2 | 3.3 | 4.0 | 4.4 | 3.0 | 5.2 | 8.8 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 145.9 | 137.1 | 143.7 | 230.8 | 221.8 | 231.2 | 213.3 | 220.4 | 221.3 | 321.7 | 355.4 | 354.3 | 402.9 | 533.5 | 526.0 | 574.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 182.3 | 187.3 | 172.4 | 161.5 | - | 113.9 | 110.3 | 104.6 | 101.0 | 97.5 | 90.8 | 87.3 | 85.3 | 81.4 | 76.1 | 74.0 | 68.7 | 64.7 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.9 | 1.6 | 2.3 | 4.0 | 3.7 | 2.8 | |||||||||||||||||||||||
| Goodwill | 184.5 | 184.9 | 226.5 | 226.7 | 223.8 | 222.6 | 282.3 | 280.7 | 281.0 | 285.6 | 283.8 | 297.0 | 296.8 | 296.2 | 300.6 | 303.3 | 305.4 | 291.2 | ||||||||||||||||||||||
| Intangible Assets | 13.5 | 13.4 | 15.5 | 15.5 | 15.5 | 15.1 | 49.9 | 53.0 | 56.0 | 61.6 | 64.8 | 71.5 | 74.9 | 78.1 | 81.5 | 86.0 | 90.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 0.1 | 0.3 | 3.4 | 4.1 | 4.4 | 0.4 | 1.0 | 1.6 | 2.3 | 3.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 4.5 | 4.5 | 4.5 | 4.5 | 4.4 | 4.4 | 4.6 | 4.4 | 4.5 | 4.5 | 4.5 | 4.8 | 4.6 | 4.4 | 4.6 | 4.6 | 5.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 0.3 | 0.4 | 0.5 | 0.5 | 0.3 | 0.4 | 0.9 | 1.1 | 1.3 | 1.2 | 1.2 | 2.6 | 2.5 | 2.6 | 2.5 | 2.5 | 2.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 457.6 | 454.7 | 511.4 | 604.2 | 596.2 | 607.8 | 692.0 | 703.8 | 724.7 | 835.5 | 873.4 | 898.3 | 957.5 | 1,088.9 | 1,097.1 | 1,154.7 | 1,204.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4.4 | 9.5 | 6.6 | 11.9 | 15.5 | 15.4 | 17.7 | 13.9 | 14.5 | 13.6 | 14.1 | 8.3 | 18.3 | 25.3 | 12.0 | 22.6 | 26.1 | 16.9 | 14.6 | 8.1 | 13.6 | 14.1 | 9.6 | 10.9 | 10.7 | 12.3 | - | 5.5 | 3.4 | 3.4 | 6.2 | 7.3 | 5.8 | 6.2 | 7.2 | 7.1 | 6.8 | 11.4 | 12.6 | 9.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | 0.0 | 72.4 | 72.2 | 72.1 | - | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 58.0 | 54.3 | 56.0 | 57.2 | 61.4 | 58.0 | 75.6 | 79.4 | 92.4 | 81.9 | 96.8 | 100.4 | 109.8 | 84.5 | 103.2 | 110.6 | 112.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | 0.1 | 0.3 | 2.6 | 2.7 | 2.2 | 0.7 | 1.3 | 2.2 | 3.2 | 4.1 | ||||||||||||||||||||||||
| Accrued Expenses | 48.1 | 38.7 | 59.7 | 71.6 | 57.3 | 66.6 | 75.1 | 68.2 | 75.5 | 97.0 | 123.1 | 109.5 | 153.8 | 129.2 | 118.4 | 120.9 | 106.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 130.5 | 122.6 | 122.2 | 140.6 | 134.2 | 139.9 | 168.5 | 161.7 | 185.1 | 267.5 | 308.5 | 291.0 | 355.1 | 251.6 | 236.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | 512.1 | 511.6 | 511.1 | 510.5 | - | 737.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 0.0 | 0.0 | 1.5 | 2.2 | 2.9 | 0.6 | 0.6 | 0.7 | 0.7 | 1.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.2 | 0.4 | 0.3 | 0.1 | 0.2 | 0.3 | 0.0 | 0.2 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 4.2 | 4.2 | 3.8 | 3.7 | 3.6 | 3.5 | 3.4 | 3.1 | 3.0 | 2.9 | 2.8 | 2.8 | 2.6 | 2.6 | 2.4 | 2.5 | 2.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.6 | 0.7 | 4.4 | 4.4 | 4.5 | 4.5 | 3.9 | 3.7 | 3.9 | 3.2 | 2.8 | 2.9 | 24.0 | 28.5 | 30.9 | 36.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 509.1 | 499.2 | 512.8 | 686.6 | 671.2 | 675.1 | 646.1 | 637.2 | 705.5 | 787.4 | 828.4 | 808.1 | 892.5 | 1,020.9 | 1,007.6 | 1,033.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 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 | 0.1 | 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 |
| Additional Paid In Capital | 1,023.3 | 1,021.1 | 997.5 | 945.5 | 940.8 | 936.0 | 932.6 | 927.5 | 921.9 | 913.5 | 873.0 | 862.6 | 848.6 | 771.1 | 757.2 | 740.1 | 719.5 | |||||||||||||||||||||||
| Retained Earnings | (1,067.3) | (1,058.5) | (1,012.4) | (1,021.1) | (1,005.4) | (991.3) | (879.1) | (850.8) | (892.6) | (857.0) | (816.4) | (763.1) | (773.9) | (692.4) | (650.6) | (607.4) | (532.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (7.7) | (7.2) | (7.3) | (6.9) | (10.4) | (12.2) | (7.7) | (10.2) | (10.2) | (8.5) | (11.6) | (9.4) | (9.8) | (10.7) | (17.1) | |||||||||||||||||||||||||
| Treasury 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 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (51.5) | (44.5) | (22.1) | (82.4) | (74.9) | (67.3) | 45.9 | 66.6 | 19.2 | 48.1 | 45.1 | 90.1 | 65.0 | 68.1 | 89.5 | 120.8 | 180.3 | |||||||||||||||||||||||
| Total Equity | (51.5) | (44.5) | (22.1) | (82.4) | (74.9) | (67.3) | 45.9 | 66.6 | 19.2 | 48.1 | 45.1 | 90.1 | 65.0 | 68.1 | 89.5 | 120.8 | 180.3 | 349.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 512.1 | 584.0 | 583.3 | 582.6 | - | 737.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | 385.0 | 373.2 | 371.1 | 368.9 | - | 345.6 | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 15.4 | 14.5 | 21.5 | 90.2 | 87.6 | 91.3 | 44.7 | 58.7 | 36.3 | 54.2 | 46.9 | 63.3 | 47.7 | 281.9 | 289.2 | 316.2 | 369.3 | 412.8 | ||||||||||||||||||||||
| Book Value | (51.5) | (44.5) | (22.1) | (82.4) | (74.9) | (67.3) | 45.9 | 66.6 | 19.2 | 48.1 | 45.1 | 90.1 | 65.0 | 68.1 | 89.5 | 120.8 | 180.3 | 349.4 | ||||||||||||||||||||||
| Tangible Book Value | (249.5) | (242.8) | (264.1) | (324.6) | (314.2) | (304.9) | (286.3) | (267.1) | (317.8) | (299.1) | (303.5) | (278.3) | (306.7) | (306.2) | (292.5) | (268.5) | (215.3) | |||||||||||||||||||||||
| 26.5 |
| 19.3 |
| 20.0 |
| 14.2 |
| 20.1 |
| 19.3 |
| 15.7 |
| 14.0 |
| 7.7 |
| 7.4 |
| 7.7 |
| 9.3 |
| 8.1 |
| 5.5 |
| 10.8 |
| 11.9 |
| 12.0 |
| 9.3 |
| 11.3 |
| 14.6 |
| 12.9 |
| 10.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 619.3 |
| 636.3 |
| 742.7 |
| 773.5 |
| 780.5 |
| 748.8 |
| 285.3 |
| 267.7 |
| 248.3 |
| 278.1 |
| 111.2 |
| 102.8 |
| 95.7 |
| 92.3 |
| 88.5 |
| 92.2 |
| 95.7 |
| 96.9 |
| 91.2 |
| 94.4 |
| 92.7 |
| 91.2 |
| 90.6 |
| 93.7 |
| - |
| - |
| - |
| - |
| - |
| 91.2 |
| 96.1 |
| 89.6 |
| 85.3 |
| - |
| 79.2 |
| 78.1 |
| 74.9 |
| 71.9 |
| 69.1 |
| 66.7 |
| 64.1 |
| 60.4 |
| 57.3 |
| 53.7 |
| 51.1 |
| 47.7 |
| 45.1 |
| - |
| - |
| - |
| - |
| - |
| 91.1 |
| 91.2 |
| 82.8 |
| 76.2 |
| - |
| 34.7 |
| 32.2 |
| 29.7 |
| 29.1 |
| 28.4 |
| 24.1 |
| 23.2 |
| 24.8 |
| 24.1 |
| 22.3 |
| 22.9 |
| 21.0 |
| 19.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 139.1 |
| 95.1 |
| 95.1 |
| 95.2 |
| 95.1 |
| 95.0 |
| 94.9 |
| 95.0 |
| - |
| 80.5 |
| 80.5 |
| 80.4 |
| 80.3 |
| 80.2 |
| 80.4 |
| 80.4 |
| 80.4 |
| 80.3 |
| 80.4 |
| 80.4 |
| 80.3 |
| 80.8 |
| 85.6 |
| 18.1 |
| 11.0 |
| 11.1 |
| 10.9 |
| 11.0 |
| 11.1 |
| 11.3 |
| 11.8 |
| - |
| 12.4 |
| 13.0 |
| 14.0 |
| 15.2 |
| 16.5 |
| 20.0 |
| 21.6 |
| 23.0 |
| 24.6 |
| 26.8 |
| 28.8 |
| 30.6 |
| 32.6 |
| 4.1 |
| 2.0 |
| 2.0 |
| 0.3 |
| 0.4 |
| 0.6 |
| 0.8 |
| 13.2 |
| 14.8 |
| 15.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 3.5 |
| 3.6 |
| 3.6 |
| 2.0 |
| 2.2 |
| 2.1 |
| 1.9 |
| 2.2 |
| - |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| 1.1 |
| 1.1 |
| 1.0 |
| 0.8 |
| 12.8 |
| 12.6 |
| 11.3 |
| 10.8 |
| 1.2 |
| 1.0 |
| 1.2 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.7 |
| - |
| 1.6 |
| 1.5 |
| 1.6 |
| 1.6 |
| 1.6 |
| 2.4 |
| 2.4 |
| 2.1 |
| 2.0 |
| 2.2 |
| 2.3 |
| 2.3 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 130.0 |
| 127.8 |
| 126.4 |
| 126.9 |
| 127.5 |
| 128.0 |
| 128.6 |
| 131.4 |
| 131.8 |
| 144.5 |
| 147.0 |
| 145.5 |
| 146.1 |
| 1,186.7 |
| 1,068.9 |
| 1,043.8 |
| 1,044.5 |
| 1,006.4 |
| 528.3 |
| 518.2 |
| 489.5 |
| 512.7 |
| - |
| 232.8 |
| 223.6 |
| 218.8 |
| 215.4 |
| 219.6 |
| 223.7 |
| 225.5 |
| 222.6 |
| 226.2 |
| 237.2 |
| 238.2 |
| 236.1 |
| 239.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.8 |
| 102.9 |
| 107.7 |
| 108.4 |
| 88.8 |
| 90.4 |
| 92.1 |
| 85.9 |
| 88.8 |
| - |
| 35.6 |
| 35.7 |
| 36.6 |
| 33.1 |
| 27.1 |
| 26.5 |
| 29.5 |
| 21.9 |
| 13.9 |
| 10.3 |
| 12.3 |
| 10.2 |
| 12.0 |
| 4.9 |
| 3.4 |
| 3.3 |
| 2.7 |
| 5.1 |
| 5.7 |
| 6.3 |
| 6.2 |
| 6.6 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.3 |
| 105.6 |
| 97.6 |
| 96.3 |
| 99.9 |
| 100.1 |
| 66.0 |
| 44.6 |
| 62.8 |
| - |
| 48.0 |
| 37.2 |
| 37.0 |
| 31.9 |
| 40.3 |
| 32.6 |
| 29.2 |
| 26.0 |
| 34.3 |
| 36.9 |
| 32.5 |
| 31.5 |
| 37.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 258.2 |
| 250.0 |
| 223.4 |
| 226.4 |
| 216.1 |
| 223.5 |
| 208.6 |
| 206.4 |
| 175.1 |
| 147.7 |
| 170.4 |
| - |
| 89.1 |
| 76.3 |
| 77.1 |
| 71.1 |
| 74.7 |
| 64.8 |
| 64.9 |
| 55.1 |
| 55.3 |
| 54.0 |
| 56.2 |
| 54.3 |
| 58.7 |
| 2.8 |
| 2.7 |
| 3.4 |
| 3.3 |
| 6.2 |
| 7.2 |
| 9.3 |
| 10.7 |
| 12.3 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 0.5 |
| 0.6 |
| 0.4 |
| 0.2 |
| 3.1 |
| 0.0 |
| 0.4 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.0 |
| 1.8 |
| 1.7 |
| 1.6 |
| 1.4 |
| 1.4 |
| 1.3 |
| 1.4 |
| - |
| 0.9 |
| 4.1 |
| 3.8 |
| 3.6 |
| 3.3 |
| 4.2 |
| 3.6 |
| 3.6 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.7 |
| 34.7 |
| 9.8 |
| 4.5 |
| 5.4 |
| 6.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 2.8 |
| 2.7 |
| 3.0 |
| 3.0 |
| 3.1 |
| 3.3 |
| 3.1 |
| 3.2 |
| 3.3 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,023.7 |
| 837.2 |
| 806.8 |
| 782.1 |
| 784.5 |
| 762.5 |
| 404.6 |
| 374.8 |
| 343.1 |
| 364.2 |
| - |
| 92.7 |
| 83.2 |
| 83.8 |
| 77.8 |
| 81.2 |
| 72.3 |
| 71.7 |
| 61.8 |
| 60.9 |
| 54.6 |
| 57.0 |
| 55.0 |
| 59.5 |
| 871.8 |
| 733.2 |
| 696.9 |
| 674.7 |
| 635.7 |
| 505.0 |
| 488.2 |
| 474.6 |
| 436.6 |
| - |
| 305.7 |
| 301.6 |
| 294.6 |
| 290.9 |
| 289.5 |
| 289.9 |
| 288.3 |
| 286.2 |
| 286.9 |
| 283.2 |
| 281.3 |
| 277.8 |
| 274.0 |
| (516.9) |
| (467.0) |
| (434.2) |
| (413.1) |
| (391.9) |
| (378.6) |
| (339.9) |
| (321.3) |
| (283.6) |
| - |
| (163.1) |
| (159.4) |
| (158.2) |
| (150.6) |
| (144.9) |
| (135.4) |
| (129.5) |
| (121.7) |
| (119.1) |
| (98.1) |
| (100.0) |
| (94.7) |
| (92.6) |
| (12.1) |
| (7.3) |
| (5.6) |
| (4.2) |
| (1.1) |
| (1.7) |
| 0.1 |
| (2.8) |
| (5.1) |
| (7.0) |
| (4.5) |
| - |
| (2.5) |
| (1.9) |
| (1.5) |
| (2.8) |
| (6.2) |
| (3.2) |
| (5.0) |
| (3.8) |
| (2.5) |
| (2.4) |
| (0.1) |
| (2.1) |
| (1.1) |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 349.4 |
| 262.1 |
| 261.7 |
| 260.0 |
| 243.9 |
| 123.7 |
| 143.3 |
| 146.4 |
| 148.5 |
| - |
| 140.1 |
| 140.4 |
| 134.9 |
| 137.6 |
| 138.5 |
| 151.4 |
| 153.8 |
| 160.8 |
| 165.3 |
| 182.7 |
| 181.2 |
| 181.0 |
| 180.3 |
| 262.1 |
| 261.7 |
| 260.0 |
| 243.9 |
| 123.7 |
| 143.3 |
| 146.4 |
| 148.5 |
| - |
| 140.1 |
| 140.4 |
| 134.9 |
| 137.6 |
| 138.5 |
| 151.4 |
| 153.8 |
| 160.8 |
| 165.3 |
| 182.7 |
| 181.2 |
| 181.0 |
| 180.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 516.3 |
| 557.4 |
| 557.0 |
| 540.3 |
| 78.9 |
| 92.6 |
| 100.6 |
| 107.7 |
| - |
| 13.8 |
| 19.4 |
| 15.3 |
| 17.4 |
| 17.5 |
| 30.9 |
| 32.0 |
| 36.1 |
| 39.1 |
| 38.7 |
| 35.0 |
| 36.3 |
| 35.0 |
| 262.1 |
| 261.7 |
| 260.0 |
| 243.9 |
| 123.7 |
| 143.3 |
| 146.4 |
| 148.5 |
| - |
| 140.1 |
| 140.4 |
| 134.9 |
| 137.6 |
| 138.5 |
| 151.4 |
| 153.8 |
| 160.8 |
| 165.3 |
| 182.7 |
| 181.2 |
| 181.0 |
| 180.3 |
| (27.3) |
| 104.8 |
| 155.6 |
| 153.9 |
| 137.8 |
| 17.6 |
| 37.2 |
| 40.1 |
| 41.7 |
| - |
| 47.2 |
| 46.9 |
| 40.6 |
| 42.1 |
| 41.7 |
| 51.0 |
| 51.9 |
| 57.3 |
| 60.4 |
| 75.5 |
| 72.1 |
| 70.1 |
| 66.9 |