| (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 | 63.7 | 55.4 | 179.9 | 325.1 | 460.7 | 81.6 | 29.6 | 18.8 | 16.5 | 16.8 | 33.6 | 36.4 | 26.4 | 46.5 | 58.9 | 147.7 | 89.2 | 78.5 |
| Restricted Cash | 1.6 | 2.2 | 2.7 | 3.2 | 5.1 | 4.3 | 4.3 | 4.8 | 4.5 | 4.5 | - | - | - | - | - | - | - | - |
| Short Term Investments | 215.8 | 334.6 | 451.5 | 447.2 | 583.7 | 237.2 | 19.5 | 83.5 | 46.4 | 55.2 | 48.6 | 64.9 | 86.2 | 54.0 | 118.6 | 136.0 | - | |
| Cash And Short Term Investments | 279.5 | 389.9 | 631.4 | 772.3 | 1,044.4 | 318.8 | 49.1 | 102.4 | 62.9 | 72.0 | 82.3 | 101.3 | 112.5 | 100.6 | 177.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 35.4 | 27.5 | 36.6 | 18.8 | 24.2 | 16.8 | 15.3 | 8.6 | 13.4 | 11.4 | 5.2 | 3.4 | 2.7 | 2.8 | 4.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 49.3 | 58.8 | 56.7 | 50.4 | 24.6 | 14.2 | 13.3 | 17.9 | 23.1 | 15.6 | 11.0 | 11.3 | 10.1 | 9.6 | 15.5 | 6.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 116.6 | 112.5 | 111.2 | 106.6 | 88.8 | 74.8 | 74.3 | 71.2 | 70.1 | 51.6 | 42.4 | 37.1 | 35.5 | 35.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 20.8 | 16.6 | 15.1 | 12.0 | 11.0 | 3.6 | 8.4 | 6.7 | 9.1 | 8.4 | 4.7 | 5.6 | 1.7 | 3.0 | 4.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | 896.7 | 896.1 | - | 15.9 | 14.7 | 13.6 | 16.1 | - | 14.1 | 13.3 | 2.6 | 2.8 | 2.9 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 633.0 | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | 0.0 | 0.5 | 898.5 | 897.7 | - | 15.9 | 14.7 | 13.6 | 16.1 | - | 14.1 | 13.3 | 2.8 | 2.9 | 3.0 | ||
| (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 | 56.3 | 63.7 | 56.5 | 54.8 | 58.5 | 55.4 | 78.0 | 99.5 | 76.6 | 179.9 | 385.6 | 209.3 | 353.8 | 325.1 | 304.4 | |||||||||||||||||||||||||
| - |
| 283.7 |
| 89.2 |
| 78.5 |
| 0.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 10.8 | 18.8 | 17.0 | 10.3 | 7.4 | 4.9 | 3.1 | 2.8 | 2.2 | 10.0 | 12.1 | 1.7 | 1.1 | 2.0 | 2.1 | 2.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | 0.9 | 0.5 | 0.7 | 0.1 | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 375.1 | 495.7 | 742.0 | 852.1 | 1,101.1 | 355.6 | 81.0 | 131.7 | 101.6 | 109.0 | 110.5 | 117.8 | 126.5 | 115.0 | 199.6 | 293.1 | - | - |
| 33.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 92.5 | 81.9 | 74.8 | 65.0 | 56.3 | 49.9 | 44.2 | 37.1 | 32.2 | 37.0 | 33.9 | 30.5 | 26.2 | 20.8 | 15.2 | - | - | - |
| Property,Plant & Equipment Net | 24.1 | 30.5 | 36.4 | 41.6 | 32.5 | 24.9 | 30.1 | 34.1 | 37.9 | 14.6 | 8.5 | 6.6 | 9.2 | 14.3 | 18.4 | 12.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 317.8 | 317.8 | 462.3 | 410.0 | 410.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 15.1 | 389.6 | 457.0 | 410.2 | 411.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 41.7 | 16.1 | 32.6 | 39.8 | 46.6 | 30.0 | 32.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 8.8 | 9.3 | 13.3 | 10.5 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 9.8 | 7.5 | 0.0 | 0.5 | 0.4 | 0.3 | 0.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 784.1 | 1,260.4 | 1,746.0 | 1,767.1 | 2,007.0 | 414.0 | 148.0 | 170.3 | 144.1 | 137.9 | 131.1 | 124.4 | 136.2 | 129.7 | 218.3 | 305.7 | - | - |
| 9.5 |
| - |
| - |
| Short Term Debt | - | 0.0 | 0.5 | 1.8 | 1.6 | - | - | - | - | - | - | - | - | 0.2 | 0.1 | 0.1 | - | - |
| Deferred Revenue Current | 15.9 | 13.9 | 16.3 | 30.5 | 11.0 | 8.7 | 7.6 | 6.5 | - | - | - | - | - | 3.4 | 4.2 | 3.2 | - | - |
| Operating Lease Liabilities Current | 0.4 | 10.0 | 9.6 | 8.9 | 7.7 | 4.3 | 3.8 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 33.6 | 22.6 | 45.7 | 32.6 | 36.3 | 17.4 | 13.2 | 12.8 | 12.6 | 16.6 | 15.6 | 11.4 | 7.9 | 4.7 | 5.3 | - | - | - |
| Other Current Liabilities | 2.0 | 3.2 | 8.3 | 7.2 | 5.8 | 4.5 | 0.2 | 0.8 | 0.6 | 1.7 | 0.2 | 1.5 | 2.1 | 8.2 | 10.3 | - | - | - |
| Total Current Liabilities | 72.8 | 66.3 | 95.0 | 263.3 | 71.7 | 38.5 | 49.2 | 26.9 | 28.6 | 33.8 | 38.2 | 31.5 | 22.6 | 14.7 | 19.4 | 20.8 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 56.6 | 14.9 | 31.6 | 41.1 | 50.0 | 37.7 | 42.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 3.9 | 5.9 | 5.5 | 1.8 | 25.0 | 1.6 | 2.0 | 0.9 | - | - | - | - | - | 0.8 | 1.6 | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.0 | 0.5 | 0.8 | 1.3 | 3.5 | 0.8 | - | - | - | 1.7 | 1.4 | 2.2 | 3.5 | 2.1 | 3.1 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 778.7 | 753.9 | 1,044.7 | 1,204.2 | 1,216.0 | 78.5 | 93.1 | 56.2 | 58.0 | 53.2 | 57.6 | 69.4 | 67.0 | 20.3 | 26.9 | 25.9 | - | - |
| - |
| - |
| Additional Paid In Capital | 2,699.9 | 2,654.8 | 2,539.9 | 2,099.8 | 2,009.9 | 1,372.1 | 1,121.0 | 1,096.1 | 965.8 | 872.1 | 786.6 | 736.3 | 684.4 | 645.3 | - | - | - | - |
| Retained Earnings | (2,695.3) | (2,148.9) | (1,839.1) | (1,532.3) | (1,218.1) | (1,036.9) | (1,066.2) | (982.1) | (879.7) | (787.5) | (713.2) | (681.5) | (615.3) | (536.0) | (441.6) | (332.2) | - | - |
| Accumulated Other Comprehensive Income | 0.5 | 0.4 | 0.2 | (4.8) | (1.1) | 0.1 | 0.0 | (0.0) | (0.0) | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.1 | (0.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 5.3 | 506.6 | 701.3 | 562.9 | 791.0 | 335.5 | 54.9 | 114.1 | 86.1 | 84.7 | 73.5 | 54.9 | 69.2 | 109.4 | 191.5 | 279.9 | (177.1) | (93.4) |
| Total Equity | 5.3 | 506.6 | 701.3 | 562.9 | 791.0 | 335.5 | 54.9 | 114.1 | 86.1 | 84.7 | 73.5 | 54.9 | 69.2 | 109.4 | 191.5 | 279.9 | (177.1) | (93.4) |
| - |
| - |
| Net debt | - | (389.9) | (630.9) | 126.2 | (146.7) | - | (33.2) | (87.7) | (49.2) | (55.9) | - | (87.2) | (99.2) | (97.8) | (174.5) | (280.6) | - | - |
| Working Capital | 302.2 | 429.4 | 647.0 | 588.7 | 1,029.4 | 317.1 | 31.9 | 104.8 | 73.0 | 75.2 | 72.4 | 86.3 | 103.9 | 100.3 | 180.2 | 272.3 | - | - |
| Book Value | 5.3 | 506.6 | 701.3 | 562.9 | 791.0 | 335.5 | 54.9 | 114.1 | 86.1 | 84.7 | 73.5 | 54.9 | 69.2 | 109.4 | 191.5 | 279.9 | (177.1) | (93.4) |
| Tangible Book Value | (327.5) | (200.7) | (217.9) | (257.3) | (30.0) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 310.4 |
| 428.6 |
| 460.7 |
| 425.4 |
| 459.8 |
| 932.4 |
| 81.6 |
| 69.0 |
| 43.3 |
| 68.9 |
| 29.6 |
| 33.1 |
| 30.4 |
| 38.2 |
| 18.8 |
| 38.1 |
| 23.1 |
| 25.5 |
| 16.5 |
| 25.9 |
| 36.5 |
| 29.0 |
| 16.8 |
| 22.8 |
| 24.8 |
| Restricted Cash | 1.6 | 0.0 | 1.8 | 1.8 | 2.2 | 0.7 | 2.2 | 2.3 | 2.7 | 0.3 | 2.7 | 2.7 | 3.2 | 0.3 | 3.2 | 3.2 | 5.5 | 0.5 | 5.1 | 3.3 | 4.3 | 0.8 | 3.5 | 3.5 | 4.0 | - | 4.0 | 4.0 | 4.5 | - | 4.5 | 4.5 | 4.5 | - | 4.5 | 4.5 | 4.5 | - | - | - |
| Short Term Investments | 219.7 | 215.8 | 242.2 | 259.9 | 284.6 | 334.6 | 393.2 | 410.3 | 485.3 | 451.5 | 382.1 | 620.6 | 521.1 | 447.2 | 529.9 | 588.7 | 534.2 | 583.7 | 654.5 | 684.6 | 227.9 | 237.2 | 139.5 | 76.6 | 73.7 | 19.5 | 16.1 | 36.5 | 44.7 | 83.5 | 77.7 | 40.4 | 53.8 | 46.4 | 58.0 | 66.1 | 27.1 | 55.2 | 64.5 | 77.7 |
| Cash And Short Term Investments | 276.0 | 279.5 | 298.7 | 314.7 | 343.1 | 389.9 | 471.1 | 509.8 | 561.9 | 631.4 | 767.8 | 829.9 | 874.9 | 772.3 | 834.3 | 899.2 | 962.8 | 1,044.4 | 1,079.9 | 1,144.4 | 1,160.3 | 318.8 | 208.6 | 120.0 | 142.6 | 49.1 | 49.2 | 66.8 | 82.9 | 102.4 | 115.7 | 63.5 | 79.3 | 62.9 | 84.0 | 102.6 | 56.1 | 72.0 | 87.3 | 102.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 29.4 | 35.4 | 30.6 | 32.3 | 31.6 | 27.5 | 29.4 | 32.4 | 30.3 | 36.6 | 30.5 | 24.0 | 29.6 | 18.8 | 22.8 | 27.1 | 27.9 | 24.2 | 23.9 | 19.9 | 12.9 | 16.8 | 11.8 | 11.3 | 7.3 | 15.3 | 10.0 | 12.1 | 7.3 | 8.6 | 6.4 | 7.4 | 8.5 | 13.4 | 8.9 | 9.5 | 10.4 | 11.4 | 11.8 | 10.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 51.0 | 49.3 | 53.2 | 53.8 | 54.0 | 58.8 | 65.7 | 68.6 | 67.3 | 56.7 | 68.3 | 67.6 | 62.0 | 50.4 | 43.5 | 36.1 | 29.6 | 24.6 | 18.3 | 18.0 | 16.3 | 14.2 | 15.9 | 16.8 | 16.1 | 13.3 | 15.1 | 17.4 | 19.7 | 17.9 | 19.7 | 23.4 | 25.9 | 23.1 | 18.2 | 17.3 | 15.3 | 15.6 | 16.5 | 14.2 |
| Prepaid Expenses | 13.2 | 10.8 | 11.5 | 12.3 | 15.5 | 18.8 | 17.3 | 17.0 | 17.1 | 17.0 | 15.5 | 13.7 | 14.4 | 10.3 | 13.0 | 7.7 | 8.4 | 7.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 369.5 | 375.1 | 394.2 | 413.4 | 444.9 | 495.7 | 584.2 | 628.1 | 677.0 | 742.0 | 882.3 | 935.6 | 981.1 | 852.1 | 913.9 | 970.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 72.7 | 72.4 | 80.6 | 51.6 | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 24.4 | 24.1 | 22.1 | 23.1 | 24.8 | 30.5 | 32.0 | 34.9 | 37.3 | 36.4 | 40.3 | 40.3 | 40.8 | 41.6 | 39.2 | 38.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 317.8 | 317.8 | 317.8 | 317.8 | 317.8 | 317.8 | 369.1 | 369.1 | 462.3 | 462.3 | 463.8 | 410.0 | 410.0 | 410.0 | 410.0 | 410.0 | 410.0 | 410.0 | ||||||||||||||||||||||
| Intangible Assets | 14.1 | 15.1 | 16.1 | 17.2 | 18.2 | 389.6 | 436.4 | 443.3 | 450.1 | 457.0 | 461.8 | 409.8 | 410.0 | 410.2 | 410.3 | 410.5 | 410.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 40.8 | 41.7 | 42.6 | 43.5 | 44.4 | 16.1 | 17.3 | 22.4 | 30.7 | 32.6 | 34.6 | 36.4 | 38.2 | 39.8 | 41.5 | 43.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 14.2 | 8.8 | 8.8 | 9.0 | 9.2 | 9.3 | 9.5 | 9.8 | 10.1 | 13.3 | 13.0 | 13.1 | 13.3 | 10.5 | 1.2 | 1.2 | 1.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 782.4 | 784.1 | 803.2 | 825.5 | 860.8 | 1,260.4 | 1,450.1 | 1,509.5 | 1,669.9 | 1,746.0 | 1,898.4 | 1,847.6 | 1,896.4 | 1,767.1 | 1,818.9 | 1,876.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 13.6 | 20.8 | 16.4 | 15.1 | 14.0 | 16.6 | 12.1 | 17.5 | 21.0 | 15.1 | 16.1 | 16.5 | 17.4 | 12.0 | 12.9 | 12.9 | 17.6 | 11.0 | 5.0 | 4.8 | 3.5 | 3.6 | 5.4 | 7.4 | 4.2 | 8.4 | 8.1 | 8.0 | 8.7 | 6.7 | 6.0 | 4.2 | 8.6 | 9.1 | 8.6 | 6.5 | 8.2 | 8.4 | 8.3 | 5.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 16.3 | 15.9 | 16.0 | 14.9 | 15.2 | 13.9 | 17.3 | 19.2 | 17.3 | 16.3 | 22.4 | 25.0 | 30.9 | 30.5 | 30.7 | 32.1 | 12.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.3 | 0.4 | 0.6 | 0.7 | 2.4 | 10.0 | 10.7 | 12.5 | 9.8 | 9.6 | 9.5 | 9.2 | 9.0 | 8.9 | 8.6 | 8.4 | ||||||||||||||||||||||||
| Accrued Expenses | 33.9 | 33.6 | 29.2 | 26.5 | 29.3 | 22.6 | 19.2 | 22.5 | 22.0 | 45.7 | 34.7 | 27.0 | 19.4 | 32.6 | 24.9 | 25.2 | 19.5 | 36.3 | ||||||||||||||||||||||
| Other Current Liabilities | 1.2 | 2.0 | 1.0 | 2.6 | 5.6 | 3.2 | 0.8 | 6.7 | 2.8 | 8.3 | 5.2 | 7.3 | 4.7 | 7.2 | 4.6 | 5.9 | 3.1 | |||||||||||||||||||||||
| Total Current Liabilities | 65.4 | 72.8 | 63.2 | 59.8 | 66.6 | 66.3 | 60.0 | 78.4 | 73.0 | 95.0 | 184.0 | 271.4 | 265.7 | 263.3 | 81.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 896.8 | 896.7 | 896.5 | 896.4 | 896.2 | 896.1 | 895.9 | 895.8 | 895.7 | - | - | - | - | - | 15.5 | 15.2 | 14.9 | - | 14.4 | 14.1 | 13.9 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 59.0 | 56.6 | 54.3 | 52.1 | 50.5 | 14.9 | 16.9 | 19.6 | 29.0 | 31.6 | 34.1 | 36.6 | 39.0 | 41.1 | 43.2 | 45.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 3.6 | 3.9 | 4.4 | 5.7 | 5.9 | 5.9 | 5.5 | 5.7 | 6.1 | 5.5 | 5.1 | 5.0 | 1.8 | 1.8 | 1.8 | 1.8 | 25.2 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 8.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.8 | 0.8 | 0.8 | 0.8 | 1.1 | 0.8 | 1.0 | 1.3 | 1.8 | 2.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 780.0 | 778.7 | 767.1 | 764.0 | 769.2 | 753.9 | 996.9 | 1,016.8 | 1,020.9 | 1,044.7 | 1,134.6 | 1,205.6 | 1,204.3 | 1,204.2 | 1,192.4 | 1,194.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 2,705.8 | 2,699.9 | 2,690.3 | 2,677.9 | 2,666.0 | 2,654.8 | 2,602.6 | 2,583.5 | 2,566.3 | 2,539.9 | 2,522.4 | 2,334.6 | 2,314.1 | 2,099.8 | 2,080.6 | 2,058.1 | ||||||||||||||||||||||||
| Retained Earnings | (2,703.6) | (2,695.3) | (2,654.9) | (2,616.9) | (2,575.0) | (2,148.9) | (2,151.3) | (2,090.6) | (1,917.3) | (1,839.1) | (1,757.1) | (1,690.2) | (1,620.4) | (1,532.3) | (1,448.0) | (1,371.0) | (1,299.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.1) | 0.5 | 0.4 | 0.3 | 0.4 | 0.4 | 1.6 | (0.5) | (0.3) | 0.2 | (1.8) | (2.7) | (1.9) | (4.8) | (6.3) | (5.5) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2.4 | 5.3 | 36.1 | 61.5 | 91.6 | 506.6 | 453.1 | 492.7 | 649.0 | 701.3 | 763.7 | 642.0 | 692.1 | 562.9 | 626.6 | 681.9 | 734.6 | |||||||||||||||||||||||
| Total Equity | 2.4 | 5.3 | 36.1 | 61.5 | 91.6 | 506.6 | 453.1 | 492.7 | 649.0 | 701.3 | 763.7 | 642.0 | 692.1 | 562.9 | 626.6 | 681.9 | 734.6 | 791.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | 896.8 | 896.7 | 896.5 | 896.4 | 896.2 | 896.1 | 895.9 | 895.8 | 895.7 | - | - | - | - | - | 15.5 | 15.2 | 14.9 | - | 14.4 | 14.1 | 13.9 | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | 21.9 | 124.4 | 62.2 | (2.8) | (66.6) | (148.3) | (184.0) | |||||||||||||||||||||
| Working Capital | 304.2 | 302.2 | 331.0 | 353.6 | 378.3 | 429.4 | 524.2 | 549.7 | 604.1 | 647.0 | 698.3 | 664.1 | 715.4 | 588.7 | 832.2 | 885.9 | 968.2 | 1,029.4 | ||||||||||||||||||||||
| Book Value | 2.4 | 5.3 | 36.1 | 61.5 | 91.6 | 506.6 | 453.1 | 492.7 | 649.0 | 701.3 | 763.7 | 642.0 | 692.1 | 562.9 | 626.6 | 681.9 | 734.6 | 791.0 | ||||||||||||||||||||||
| Tangible Book Value | (329.5) | (327.5) | (297.8) | (273.4) | (244.3) | (200.7) | (352.4) | (319.6) | (263.4) | (217.9) | (161.9) | (177.8) | (127.9) | (257.3) | (193.7) | (138.6) | (86.1) | |||||||||||||||||||||||
| 7.2 |
| 6.5 |
| 5.6 |
| 4.9 |
| 3.2 |
| 2.9 |
| 3.5 |
| 3.4 |
| 2.7 |
| 2.5 |
| 2.8 |
| 2.8 |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.2 |
| 2.5 |
| 3.5 |
| 6.5 |
| 10.0 |
| 6.9 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,029.2 |
| 1,101.1 |
| 1,129.8 |
| 1,189.1 |
| 1,196.0 |
| 355.6 |
| 239.5 |
| 150.9 |
| 169.5 |
| 81.0 |
| 76.9 |
| 98.9 |
| 112.6 |
| 131.7 |
| 143.9 |
| 96.4 |
| 115.7 |
| 101.6 |
| 113.6 |
| 132.9 |
| 88.3 |
| 109.0 |
| 122.5 |
| 138.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.1 |
| 32.1 |
| 38.1 |
| 37.0 |
| - |
| - |
| 35.5 |
| 32.5 |
| 31.1 |
| 25.0 |
| 24.2 |
| 24.9 |
| 26.6 |
| 27.7 |
| 29.1 |
| 30.1 |
| 31.6 |
| 33.5 |
| 33.6 |
| 34.1 |
| 34.5 |
| 36.1 |
| 36.7 |
| 37.9 |
| 39.6 |
| 40.3 |
| 42.4 |
| 14.6 |
| 14.0 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 411.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 411.0 |
| 411.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.9 |
| 46.6 |
| 45.9 |
| 28.6 |
| 29.2 |
| 30.0 |
| 30.7 |
| 31.4 |
| 32.1 |
| 32.8 |
| 33.5 |
| 34.2 |
| 34.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.2 |
| 9.8 |
| 9.7 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,936.7 |
| 2,007.0 |
| 2,034.2 |
| 1,245.8 |
| 1,252.9 |
| 414.0 |
| 300.3 |
| 213.6 |
| 234.8 |
| 148.0 |
| 146.1 |
| 170.6 |
| 185.6 |
| 170.3 |
| 182.9 |
| 137.1 |
| 156.9 |
| 144.1 |
| 157.9 |
| 177.9 |
| 135.5 |
| 137.9 |
| 150.6 |
| 161.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 9.8 |
| 9.5 |
| 9.6 |
| 8.7 |
| 7.0 |
| 6.9 |
| 7.1 |
| 7.6 |
| 6.4 |
| 6.7 |
| 6.4 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.1 |
| 7.7 |
| 7.1 |
| 4.6 |
| 4.4 |
| 4.3 |
| 4.2 |
| 4.1 |
| 4.0 |
| 3.8 |
| 3.7 |
| 3.6 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.8 |
| 22.9 |
| 14.7 |
| 17.4 |
| 15.1 |
| 12.2 |
| 18.0 |
| 13.2 |
| 15.8 |
| 14.1 |
| 11.2 |
| 12.8 |
| 9.3 |
| 10.9 |
| 10.2 |
| 12.6 |
| 11.2 |
| 17.8 |
| 17.2 |
| 16.6 |
| 16.5 |
| 16.3 |
| 5.8 |
| 2.9 |
| 3.6 |
| 1.5 |
| 4.5 |
| 0.6 |
| 2.2 |
| 0.7 |
| 0.2 |
| 1.1 |
| 1.8 |
| 0.3 |
| 0.8 |
| 0.6 |
| 0.7 |
| 0.1 |
| 0.6 |
| 1.4 |
| 1.9 |
| 0.2 |
| 1.7 |
| 0.7 |
| 1.4 |
| 84.4 |
| 61.0 |
| 71.7 |
| 55.6 |
| 45.4 |
| 33.7 |
| 38.5 |
| 130.3 |
| 130.9 |
| 132.0 |
| 49.2 |
| 50.7 |
| 49.5 |
| 45.1 |
| 26.9 |
| 21.6 |
| 22.3 |
| 24.9 |
| 28.6 |
| 30.3 |
| 35.7 |
| 35.4 |
| 33.8 |
| 32.1 |
| 33.8 |
| 47.7 |
| 50.0 |
| 50.0 |
| 35.4 |
| 36.5 |
| 37.7 |
| 38.8 |
| 39.9 |
| 40.9 |
| 42.0 |
| 43.0 |
| 43.9 |
| 44.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.0 |
| 18.4 |
| 10.2 |
| 5.7 |
| 1.6 |
| 1.8 |
| 1.5 |
| 1.5 |
| 2.0 |
| 1.4 |
| 1.5 |
| 0.8 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.5 |
| 4.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,202.1 |
| 1,216.0 |
| 1,193.3 |
| 987.5 |
| 972.3 |
| 78.5 |
| 170.8 |
| 172.3 |
| 174.4 |
| 93.1 |
| 95.1 |
| 94.8 |
| 90.7 |
| 56.2 |
| 51.0 |
| 51.6 |
| 54.2 |
| 58.0 |
| 56.5 |
| 62.0 |
| 66.3 |
| 53.2 |
| 52.0 |
| 53.3 |
| 2,038.0 |
| 2,009.9 |
| 1,989.3 |
| 1,423.4 |
| 1,404.6 |
| 1,372.1 |
| 1,241.0 |
| 1,129.1 |
| 1,125.2 |
| 1,121.0 |
| 1,117.0 |
| 1,112.6 |
| 1,107.1 |
| 1,096.1 |
| 1,083.1 |
| 1,011.6 |
| 1,006.4 |
| 965.8 |
| 960.3 |
| 952.7 |
| 880.5 |
| 872.1 |
| 867.1 |
| 858.9 |
| (1,218.1) |
| (1,148.8) |
| (1,165.3) |
| (1,124.3) |
| (1,036.9) |
| (1,111.8) |
| (1,088.1) |
| (1,065.0) |
| (1,066.2) |
| (1,066.1) |
| (1,037.0) |
| (1,012.4) |
| (982.1) |
| (951.3) |
| (926.3) |
| (903.7) |
| (879.7) |
| (859.0) |
| (837.0) |
| (811.4) |
| (787.5) |
| (768.5) |
| (751.0) |
| (4.1) |
| (1.1) |
| 0.0 |
| (0.0) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 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 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 791.0 |
| 840.8 |
| 258.2 |
| 280.6 |
| 335.5 |
| 129.5 |
| 41.4 |
| 60.4 |
| 54.9 |
| 51.0 |
| 75.8 |
| 94.9 |
| 114.1 |
| 131.9 |
| 85.5 |
| 102.7 |
| 86.1 |
| 101.4 |
| 115.9 |
| 69.2 |
| 84.7 |
| 98.7 |
| 108.1 |
| 840.8 |
| 258.2 |
| 280.6 |
| 335.5 |
| 129.5 |
| 41.4 |
| 60.4 |
| 54.9 |
| 51.0 |
| 75.8 |
| 94.9 |
| 114.1 |
| 131.9 |
| 85.5 |
| 102.7 |
| 86.1 |
| 101.4 |
| 115.9 |
| 69.2 |
| 84.7 |
| 98.7 |
| 108.1 |
| (248.6) |
| (264.6) |
| - |
| - |
| - |
| - |
| - |
| (33.7) |
| (51.6) |
| (67.9) |
| - |
| (101.4) |
| (49.4) |
| (65.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,074.2 |
| 1,143.7 |
| 1,162.2 |
| 317.1 |
| 109.2 |
| 20.1 |
| 37.6 |
| 31.9 |
| 26.2 |
| 49.5 |
| 67.5 |
| 104.8 |
| 122.2 |
| 74.1 |
| 90.8 |
| 73.0 |
| 83.3 |
| 97.2 |
| 52.9 |
| 75.2 |
| 90.4 |
| 104.2 |
| 840.8 |
| 258.2 |
| 280.6 |
| 335.5 |
| 129.5 |
| 41.4 |
| 60.4 |
| 54.9 |
| 51.0 |
| 75.8 |
| 94.9 |
| 114.1 |
| 131.9 |
| 85.5 |
| 102.7 |
| 86.1 |
| 101.4 |
| 115.9 |
| 69.2 |
| 84.7 |
| 98.7 |
| 108.1 |
| (30.0) |
| 18.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |