| (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 | 666.7 | 737.1 | 344.8 | 391.1 | 349.7 | 392.1 | 427.2 | 459.7 | 482.9 | 195.8 | 110.6 | 66.6 | 79.0 | 102.3 | 121.0 | |||||||||||||||||||||||||
| 134.5 |
| 145.4 |
| 164.2 |
| 179.3 |
| 191.9 |
| 209.4 |
| 228.1 |
| 70.6 |
| 84.3 |
| 48.2 |
| 54.4 |
| 65.4 |
| 61.8 |
| 76.3 |
| 54.1 |
| 56.9 |
| 56.8 |
| 62.9 |
| 41.5 |
| 51.2 |
| 63.0 |
| 54.7 |
| 32.9 |
| 52.2 |
| 48.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 666.7 | 737.1 | 344.8 | 391.1 | 349.7 | 392.1 | 427.2 | 459.7 | 482.9 | 195.8 | 110.6 | 66.6 | 79.0 | 102.3 | 121.0 | 134.5 | 145.4 | 164.2 | 179.3 | 191.9 | 209.4 | 228.1 | 70.6 | 84.3 | 48.2 | 54.4 | 65.4 | 61.8 | 76.3 | 54.1 | 56.9 | 56.8 | 62.9 | 41.5 | 51.2 | 63.0 | 54.7 | 32.9 | 52.2 | 48.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 24.3 | 30.7 | 30.8 | 30.4 | 25.2 | 32.4 | 30.2 | 30.2 | 26.5 | 26.2 | 23.6 | 27.3 | 21.1 | 21.3 | 19.8 | 20.5 | 23.2 | 21.1 | 19.6 | 18.7 | 13.6 | 12.3 | 7.8 | 2.9 | 3.4 | 2.5 | 1.1 | 0.6 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | - | - | 0.3 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3.7 | 3.6 | 3.5 | 3.0 | 3.3 | 3.0 | 2.4 | 2.5 | 2.6 | 2.3 | 2.3 | 2.2 | 2.3 | 2.0 | 1.5 | 1.5 | 1.4 | 1.3 | 1.2 | 1.1 | 1.1 | 1.2 | 1.2 | 1.1 | 1.1 | 1.0 | 0.9 | 0.8 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Prepaid Expenses | 11.2 | 10.9 | 8.0 | 8.8 | 9.5 | 13.5 | 13.2 | 6.1 | 7.7 | 7.8 | 4.9 | 4.6 | 4.7 | 4.0 | 3.3 | 3.8 | 4.7 | 4.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 706.0 | 782.1 | 387.0 | 433.4 | 387.7 | 441.0 | 473.0 | 498.6 | 519.8 | 232.2 | 141.3 | 100.7 | 107.2 | 129.6 | 145.6 | 160.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.1 | - | - | 7.1 | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 18.4 | 19.7 | 17.0 | 10.5 | 10.8 | 9.4 | 10.1 | 10.9 | 11.5 | 11.7 | 12.5 | 12.8 | 12.0 | 9.9 | 7.2 | 6.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6.5 | 4.6 | 5.3 | 5.9 | 5.8 | 5.9 | 5.7 | 6.0 | 6.1 | 6.5 | 6.9 | 7.3 | 7.6 | 8.0 | 4.0 | 4.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 732.5 | 808.1 | 410.9 | 451.3 | 405.9 | 457.9 | 490.4 | 517.1 | 538.9 | 252.1 | 162.4 | 122.6 | 128.6 | 149.3 | 158.6 | 173.1 | 187.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 8.0 | 4.2 | 6.3 | 5.9 | 4.6 | 4.2 | 4.0 | 3.7 | 6.5 | 4.4 | 4.0 | 3.6 | 5.4 | 5.1 | 5.3 | 3.7 | 3.4 | 4.6 | 4.2 | 3.9 | 4.2 | 2.7 | 3.2 | 2.7 | 2.8 | 3.3 | 3.5 | 4.0 | 3.9 | 3.0 | 2.8 | 2.1 | 3.5 | 3.6 | 2.6 | 6.3 | 3.8 | 2.1 | 1.7 | 1.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.6 | 0.6 | 1.2 | 1.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.2 | 2.8 | 2.8 | 2.6 | 2.2 | 1.9 | 1.7 | 1.7 | 1.5 | 1.6 | 1.9 | 1.7 | 1.8 | 1.6 | 1.7 | 1.8 | ||||||||||||||||||||||||
| Accrued Expenses | 36.5 | 43.8 | 40.3 | 34.4 | 31.1 | 35.1 | 30.5 | 24.4 | 16.0 | 28.7 | 28.9 | 24.6 | 22.0 | 24.1 | 21.6 | 19.5 | 17.6 | 20.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 47.7 | 50.8 | 49.3 | 42.9 | 37.9 | 41.4 | 36.4 | 30.0 | 24.3 | 34.9 | 35.1 | 32.4 | 29.7 | 31.4 | 29.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 4.2 | 2.8 | 3.6 | 4.4 | 4.9 | 5.3 | 5.6 | 6.1 | 6.4 | 6.9 | 7.3 | 7.7 | 8.1 | 8.7 | 4.6 | 5.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.1 | 14.1 | 14.2 | 14.3 | 13.3 | 13.4 | 13.5 | 13.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.9 | 0.9 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 151.0 | 153.7 | 152.7 | 145.4 | 140.0 | 142.6 | 138.3 | 139.4 | 131.0 | 160.9 | 154.5 | 119.5 | 118.9 | 113.9 | 112.4 | 107.3 | ||||||||||||||||||||||||
| 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 | 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 | (1,245.6) | (1,157.0) | (1,092.4) | (1,023.0) | (955.1) | (891.1) | (842.7) | (806.2) | (762.4) | (697.6) | (668.4) | (667.8) | (647.2) | (616.8) | (601.3) | (577.1) | (558.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 581.6 | 654.3 | 258.2 | 305.9 | 265.9 | 315.3 | 352.0 | 377.7 | 408.0 | 91.1 | 7.9 | 3.1 | 9.7 | 35.4 | 46.2 | 65.8 | 79.8 | |||||||||||||||||||||||
| Total Equity | 581.6 | 654.3 | 258.2 | 305.9 | 265.9 | 315.3 | 352.0 | 377.7 | 408.0 | 91.1 | 7.9 | 3.1 | 9.7 | 35.4 | 46.2 | 65.8 | 79.8 | 88.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.0 | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 658.3 | 731.3 | 337.7 | 390.4 | 349.8 | 399.6 | 436.7 | 468.6 | 495.5 | 197.3 | 106.2 | 68.4 | 77.4 | 98.2 | 116.3 | 134.2 | 150.7 | 165.0 | ||||||||||||||||||||||
| Book Value | 581.6 | 654.3 | 258.2 | 305.9 | 265.9 | 315.3 | 352.0 | 377.7 | 408.0 | 91.1 | 7.9 | 3.1 | 9.7 | 35.4 | 46.2 | 65.8 | 79.8 | 88.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 737.1 | ||||||||||||||
| 3.9 |
| 4.8 |
| 4.0 |
| 4.7 |
| 2.3 |
| 2.1 |
| 2.5 |
| 2.2 |
| 2.2 |
| 2.3 |
| 2.4 |
| 1.7 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.5 |
| 0.9 |
| 2.0 |
| 2.6 |
| 1.4 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 174.7 |
| 191.3 |
| 203.9 |
| 216.5 |
| 228.1 |
| 246.2 |
| 81.9 |
| 90.3 |
| 55.2 |
| 60.2 |
| 69.6 |
| 65.4 |
| 79.2 |
| 56.2 |
| 58.3 |
| 58.5 |
| 64.5 |
| 43.3 |
| 52.5 |
| 68.3 |
| 83.3 |
| 69.9 |
| 76.8 |
| 85.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| 3.8 |
| - |
| - |
| 6.6 |
| 7.0 |
| 6.9 |
| 7.0 |
| 7.5 |
| 8.1 |
| 8.5 |
| 8.9 |
| 9.5 |
| 10.2 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.2 |
| 10.4 |
| 10.4 |
| 10.6 |
| 10.5 |
| 10.2 |
| 9.6 |
| 5.7 |
| 3.3 |
| 3.8 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 4.9 |
| 5.1 |
| 5.4 |
| 5.6 |
| 5.8 |
| 6.1 |
| 6.3 |
| 6.5 |
| 6.7 |
| 6.8 |
| 7.0 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 204.9 |
| 217.7 |
| 230.7 |
| 243.0 |
| 261.9 |
| 98.2 |
| 107.3 |
| 72.9 |
| 78.7 |
| 88.7 |
| 89.7 |
| 101.5 |
| 73.0 |
| 70.3 |
| 70.5 |
| 76.7 |
| 55.4 |
| 64.4 |
| 79.7 |
| 90.7 |
| 74.9 |
| 82.3 |
| 89.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.5 |
| 1.4 |
| 1.4 |
| 1.3 |
| 1.2 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.0 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.4 |
| 16.2 |
| 13.6 |
| 14.3 |
| 12.2 |
| 5.8 |
| 5.0 |
| 7.6 |
| 6.5 |
| 5.1 |
| 4.0 |
| 6.2 |
| 4.5 |
| 3.7 |
| 3.6 |
| 4.3 |
| 4.4 |
| 4.4 |
| 4.0 |
| 4.6 |
| 2.8 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.1 |
| 24.0 |
| 26.3 |
| 25.2 |
| 21.6 |
| 27.4 |
| 26.7 |
| 22.9 |
| 13.8 |
| 11.1 |
| 12.0 |
| 11.0 |
| 10.1 |
| 8.6 |
| 9.2 |
| 13.4 |
| 11.9 |
| 13.2 |
| 13.4 |
| 10.9 |
| 13.1 |
| 8.7 |
| 8.3 |
| 8.2 |
| 6.4 |
| 5.5 |
| 5.9 |
| 6.4 |
| 6.8 |
| 7.2 |
| 7.5 |
| 7.9 |
| 8.3 |
| 8.6 |
| 8.9 |
| 9.2 |
| 9.5 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| 13.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 107.8 |
| 116.9 |
| 130.4 |
| 150.5 |
| 159.6 |
| 185.8 |
| 102.3 |
| 101.9 |
| 83.5 |
| 82.4 |
| 77.4 |
| 81.5 |
| 75.8 |
| 37.2 |
| 24.8 |
| 24.7 |
| 27.5 |
| 29.3 |
| 28.5 |
| 31.7 |
| 26.8 |
| 22.9 |
| 20.1 |
| 19.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (545.8) |
| (542.0) |
| (544.6) |
| (536.1) |
| (539.3) |
| (453.6) |
| (441.7) |
| (405.1) |
| (383.6) |
| (357.6) |
| (338.8) |
| (314.4) |
| (297.2) |
| (279.8) |
| (264.8) |
| (251.0) |
| (237.3) |
| (224.2) |
| (208.6) |
| (189.9) |
| (173.9) |
| (161.1) |
| (151.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.0 |
| 87.3 |
| 80.2 |
| 83.4 |
| 76.1 |
| (4.1) |
| 5.3 |
| (10.7) |
| (3.6) |
| 11.3 |
| 8.3 |
| 25.6 |
| 35.9 |
| 45.5 |
| 45.7 |
| 49.2 |
| 26.1 |
| 35.9 |
| 48.0 |
| 63.9 |
| 52.0 |
| 62.3 |
| 70.4 |
| 87.3 |
| 80.2 |
| 83.4 |
| 76.1 |
| (4.1) |
| 5.3 |
| (10.7) |
| (3.6) |
| 11.3 |
| 8.3 |
| 25.6 |
| 35.9 |
| 45.5 |
| 45.7 |
| 49.2 |
| 26.1 |
| 35.9 |
| 48.0 |
| 63.9 |
| 52.0 |
| 62.3 |
| 70.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (33.2) |
| - |
| - |
| - |
| - |
| - |
| 178.8 |
| 195.0 |
| 200.7 |
| 219.5 |
| 59.0 |
| 76.5 |
| 44.0 |
| 48.1 |
| 58.6 |
| 55.3 |
| 70.6 |
| 47.0 |
| 44.9 |
| 46.6 |
| 51.3 |
| 29.9 |
| 41.5 |
| 55.2 |
| 74.6 |
| 61.6 |
| 68.6 |
| 78.6 |
| 87.3 |
| 80.2 |
| 83.4 |
| 76.1 |
| (4.1) |
| 5.3 |
| (10.7) |
| (3.6) |
| 11.3 |
| 8.3 |
| 25.6 |
| 35.9 |
| 45.5 |
| 45.7 |
| 49.2 |
| 26.1 |
| 35.9 |
| 48.0 |
| 63.9 |
| 52.0 |
| 62.3 |
| 70.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 392.1 |
| 195.8 |
| 102.3 |
| 164.2 |
| 228.1 |
| 54.4 |
| 54.1 |
| 41.5 |
| 32.9 |
| 30.8 |
| 37.4 |
| 17.5 |
| 23.9 |
| 5.3 |
| Restricted Cash | - | 0.0 | 0.2 | 0.0 | - | - | - | - | 1.6 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 737.1 | 392.1 | 195.8 | 102.3 | 164.2 | 228.1 | 54.4 | 54.1 | 41.5 | 32.9 | 30.8 | 37.4 | 17.5 | 23.9 | 5.3 |
| Receivables | |||||||||||||||
| Accounts Receivable | 30.7 | 32.4 | 26.2 | 21.3 | 21.1 | 12.3 | 2.5 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 3.6 | 3.0 | 2.3 | 2.0 | 1.3 | 1.2 | 1.0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - |
| Prepaid Expenses | 10.9 | 13.5 | 7.8 | 4.0 | 4.8 | 4.7 | 2.2 | 1.7 | 1.5 | 1.4 | 1.6 | 0.9 | 0.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 782.1 | 441.0 | 232.2 | 129.6 | 191.3 | 246.2 | 60.2 | 56.2 | 43.3 | 69.9 | 107.0 | 76.2 | 18.0 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 47.2 | 33.0 | 32.0 | 27.1 | 22.2 | 20.9 | 20.2 | 17.9 | 15.8 | 7.1 | 6.0 | 4.0 | 2.6 | - | - |
| Accumulated Depreciation | 27.5 | 23.6 | 20.3 | 17.3 | 15.2 | 12.8 | 10.0 | 7.6 | 5.3 | 3.8 | 2.9 | 2.2 | 1.7 | - | - |
| Property,Plant & Equipment Net | 19.7 | 9.4 | 11.7 | 9.9 | 7.0 | 8.1 | 10.2 | 10.2 | 10.5 | 3.3 | 3.1 | 1.8 | 0.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 4.6 | 5.9 | 6.5 | 8.0 | 4.9 | 5.8 | 6.7 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 808.1 | 457.9 | 252.1 | 149.3 | 204.9 | 261.9 | 78.7 | 73.0 | 55.4 | 74.9 | 110.3 | 78.2 | 19.1 | - | - |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 4.2 | 4.2 | 4.4 | 5.1 | 4.6 | 2.7 | 3.3 | 3.0 | 3.6 | 2.1 | 2.0 | 1.3 | 0.5 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | 0.1 | 0.3 | 0.6 | - | - | - | - | - | - | 0.0 | 0.2 | 0.3 | - | - |
| Operating Lease Liabilities Current | 2.8 | 1.9 | 1.6 | 1.6 | 1.6 | 1.4 | 1.1 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 43.8 | 35.1 | 28.7 | 24.1 | 20.1 | 14.3 | 7.6 | 6.2 | 4.3 | 4.6 | 3.4 | 3.0 | 0.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 50.8 | 41.4 | 34.9 | 31.4 | 26.3 | 26.7 | 12.0 | 9.2 | 13.4 | 8.3 | 5.4 | 5.9 | 3.3 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 2.8 | 5.3 | 6.9 | 8.7 | 5.9 | 7.5 | 8.9 | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 14.0 | 14.0 | 14.1 | 13.4 | 13.0 | 12.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.9 | 0.1 | 0.1 | 0.1 | - | - | - | 3.2 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 153.7 | 142.6 | 160.9 | 113.9 | 116.9 | 185.8 | 82.4 | 37.2 | 29.3 | 22.9 | 20.7 | 19.5 | 4.3 | - | - |
| 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 | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,157.0) | (891.1) | (697.6) | (616.8) | (545.8) | (539.3) | (383.6) | (297.2) | (237.3) | (173.9) | (129.2) | (89.4) | (60.8) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | (0.0) | (0.1) | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 654.3 | 315.3 | 91.1 | 35.4 | 88.0 | 76.1 | (3.6) | 35.9 | 26.1 | 52.0 | 89.6 | 58.7 | (59.5) | (46.6) | (32.7) |
| Total Equity | 654.3 | 315.3 | 91.1 | 35.4 | 88.0 | 76.1 | (3.6) | 35.9 | 26.1 | 52.0 | 89.6 | 58.7 | (59.5) | (46.6) | (32.7) |
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 731.3 | 399.6 | 197.3 | 98.2 | 165.0 | 219.5 | 48.1 | 47.0 | 29.9 | 61.6 | 101.6 | 70.3 | 14.7 | - | - |
| Book Value | 654.3 | 315.3 | 91.1 | 35.4 | 88.0 | 76.1 | (3.6) | 35.9 | 26.1 | 52.0 | 89.6 | 58.7 | (59.5) | (46.6) | (32.7) |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |