| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 15.6 | 16.5 | 25.7 | 26.5 | 5.2 | 27.4 | 6.4 | 10.8 | 10.9 | 13.0 | 33.9 | 67.9 | 99.1 | 69.0 | 51.3 | 76.0 | 114.9 | 85.5 |
| Restricted Cash | 0.7 | 0.1 | 0.2 | 0.3 | 0.3 | 0.7 | 0.8 | 1.1 | 1.3 | 21.8 | 2.8 | 2.6 | 2.8 | 3.0 | 4.2 | 1.9 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 15.6 | 16.5 | 25.7 | 26.5 | 5.2 | 27.4 | 6.4 | 10.8 | 10.9 | 13.0 | 33.9 | 67.9 | 99.1 | 69.0 | 51.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 69.7 | 52.5 | 67.8 | 64.9 | 69.4 | 73.1 | 70.4 | 86.8 | 96.4 | 101.9 | 106.0 | 124.2 | 101.6 | 96.8 | 110.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 16.1 | 22.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 63.1 | 62.0 | 62.7 | - | 54.7 | 46.3 | 42.4 | 39.4 | 42.8 | 132.1 | 129.6 | 148.5 | 146.0 | 175.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 29.3 | 31.5 | 26.1 | 33.9 | 34.2 | 35.2 | 36.9 | 37.4 | 62.6 | 40.8 | 46.1 | 54.4 | 41.8 | 47.6 | 56.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 90.0 | 0.0 | 0.0 | 69.2 | 89.4 | 90.9 | 146.8 | 145.6 | 116.0 | 66.7 | 62.7 | 153.7 | 203.7 | 0.0 | 49.5 | 103.3 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.0 | 0.9 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 2.6 | 2.5 | 2.4 | 2.4 | 2.3 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 144.8 | 96.5 | 82.5 | 74.2 | 93.8 | 92.7 | 154.2 | 147.3 | 123.5 | 66.7 | 62.7 | 153.7 | 203.7 | 0.0 | 49.5 | 104.3 | ||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q1 FY 25 | Q4 FY 24 | Q4 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 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 15.6 | 13.2 | 14.7 | 37.4 | 16.5 | 17.3 | 25.7 | 26.0 | 5.2 | 4.0 | 22.8 | 19.1 | 27.4 | 11.6 | 12.5 | |||||||||||||||||||||||||
| - |
| 76.0 |
| 114.9 |
| 85.5 |
| 115.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 2.4 | 2.7 | 2.2 | 10.7 | 7.9 | 3.9 | 8.5 | 18.1 | 8.7 | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 8.1 | 8.5 | 8.4 | 4.6 | 4.7 | 3.0 | 8.5 | 18.1 | 13.6 | 9.2 | 8.0 | 11.9 | 10.2 | 11.8 | 14.7 | 11.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 112.5 | 102.8 | 131.8 | 164.8 | 145.2 | 156.1 | 135.8 | 154.3 | 178.4 | 183.2 | 212.6 | 281.6 | 274.1 | 269.1 | 281.2 | 303.6 | - | - |
| 192.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 53.8 | 50.6 | 50.6 | - | 41.8 | 36.2 | 33.4 | 30.9 | 33.1 | 121.0 | 116.7 | 133.8 | 128.5 | 154.0 | 167.1 | - | - | - |
| Property,Plant & Equipment Net | 9.3 | 11.4 | 12.0 | 14.1 | 12.9 | 10.1 | 9.0 | 8.4 | 9.7 | 10.9 | 12.9 | 14.7 | 17.6 | 21.5 | 25.4 | 25.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 13.0 | 13.0 | 13.0 | 13.0 | 13.0 | 3.5 | 0.0 | - | - | - | 0.0 | 55.6 | 55.6 | 55.6 | 55.6 | 46.8 | - | - |
| Intangible Assets | 0.0 | 0.3 | 1.7 | 8.4 | 9.6 | 5.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.5 | 0.7 | 3.9 | 12.8 | 26.1 | 44.7 | - | - |
| Operating Lease Right Of Use Assets | 7.4 | 8.6 | 9.4 | 10.6 | 11.1 | 9.4 | 12.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 14.7 | 19.4 | 19.7 | 10.8 | 9.9 | 5.9 | 3.4 | 5.1 | 9.4 | 6.9 | 4.6 | 4.6 | 10.6 | 9.9 | 7.0 | 11.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | 36.7 | 18.0 | 75.6 | 87.7 | 99.8 | 114.1 | 127.4 | - | - |
| Total Assets | 156.9 | 155.4 | 187.6 | 221.7 | 201.6 | 194.9 | 166.0 | 172.9 | 202.6 | 221.2 | 230.6 | 357.2 | 361.8 | 368.9 | 395.3 | 431.0 | - | - |
| 52.2 |
| - |
| - |
| Short Term Debt | 54.8 | 96.5 | 82.5 | 5.0 | 4.4 | 1.9 | 7.3 | 1.7 | 7.5 | - | - | - | - | - | 0.0 | 1.1 | - | - |
| Deferred Revenue Current | 75.7 | 75.1 | 78.5 | 74.1 | 87.1 | 84.0 | 81.5 | 90.4 | 96.9 | 92.3 | 88.9 | 95.9 | 98.1 | 91.1 | 93.4 | 87.5 | - | - |
| Operating Lease Liabilities Current | 0.8 | 0.9 | 1.3 | - | 1.7 | 2.6 | 3.1 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 19.5 | 18.0 | 14.0 | 14.2 | 16.6 | 18.8 | 17.5 | 29.0 | 17.6 | 15.9 | 22.7 | 35.4 | 25.0 | 31.0 | 32.0 | 31.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 205.8 | 257.6 | 249.9 | 152.3 | 176.7 | 159.1 | 158.3 | 178.5 | 207.3 | 237.6 | 179.7 | 297.8 | 190.6 | 194.8 | 210.1 | 205.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 8.2 | 8.9 | 9.6 | 9.9 | 9.9 | 8.0 | 10.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 39.0 | 38.8 | 38.2 | 37.4 | 39.8 | 36.1 | 37.4 | 36.7 | 38.6 | 38.9 | 35.4 | 39.5 | 40.1 | 38.4 | 36.4 | 34.3 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 0.2 | - | - | - | - | - | - | 4.6 | 6.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 12.7 | 14.4 | 11.4 | 12.0 | 11.8 | 13.1 | 11.2 | 11.8 | 11.6 | 13.0 | 8.3 | 10.4 | 10.8 | 11.3 | 11.1 | 7.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | 110.7 | 176.8 | 119.8 | 258.6 | 256.4 | 232.0 | 286.4 | - | - |
| Total Liabilities | 355.7 | 319.8 | 309.1 | 298.2 | 345.4 | 307.2 | 364.5 | 372.7 | 376.1 | 360.5 | 373.7 | 414.8 | 446.8 | 451.2 | 443.0 | 492.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | 499.2 | 481.6 | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,043.5) | (942.5) | (827.4) | (768.6) | (767.7) | (738.6) | (703.2) | (698.0) | (655.2) | (611.8) | (596.9) | (523.3) | (540.1) | (518.6) | (465.4) | (456.6) | - | - |
| Accumulated Other Comprehensive Income | (9.5) | (1.6) | (2.2) | (2.7) | (1.4) | (0.9) | (1.5) | (1.4) | (0.3) | (1.7) | 3.8 | 3.9 | 6.6 | 6.2 | 6.6 | 7.3 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (198.9) | (164.4) | (121.5) | (76.5) | (143.7) | (199.9) | (198.5) | (199.8) | (173.5) | (139.3) | (143.1) | (57.7) | (85.0) | (82.4) | (47.7) | (61.7) | (91.3) | (120.0) |
| Total Equity | (198.9) | (164.4) | (121.5) | (76.5) | (143.7) | (199.9) | (198.5) | (199.8) | (173.5) | (139.3) | (143.1) | (57.7) | (85.0) | (82.4) | (47.7) | (61.7) | (91.3) | (120.0) |
| - |
| - |
| Net debt | 129.3 | 80.0 | 56.8 | 47.7 | 88.6 | 65.3 | 147.7 | 136.5 | 112.6 | 53.7 | 28.8 | 85.8 | 104.6 | (69.0) | (1.8) | 28.3 | - | - |
| Working Capital | (93.3) | (154.8) | (118.2) | 12.4 | (31.5) | (3.0) | (22.4) | (24.2) | (28.8) | (54.4) | 33.0 | (16.3) | 83.5 | 74.3 | 71.2 | 97.9 | - | - |
| Book Value | (198.9) | (164.4) | (121.5) | (76.5) | (143.7) | (199.9) | (198.5) | (199.8) | (173.5) | (139.3) | (143.1) | (57.7) | (85.0) | (82.4) | (47.7) | (61.7) | (91.3) | (120.0) |
| Tangible Book Value | (211.8) | (177.6) | (136.1) | (97.9) | (166.3) | (208.4) | (198.5) | (199.8) | (173.6) | (139.6) | (143.5) | (114.0) | (144.5) | (150.8) | (129.4) | (153.2) | - | - |
| 23.3 |
| 6.4 |
| 7.5 |
| 6.0 |
| 10.8 |
| 10.8 |
| 10.9 |
| 13.0 |
| 22.6 |
| 29.5 |
| 34.5 |
| 33.9 |
| 32.9 |
| 46.2 |
| 53.7 |
| 67.9 |
| 107.0 |
| 105.0 |
| 104.5 |
| 99.1 |
| 80.1 |
| 73.8 |
| 76.7 |
| 69.0 |
| 51.3 |
| Restricted Cash | 0.7 | 0.7 | 0.7 | 0.1 | 0.1 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.5 | 0.5 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 1.0 | 1.1 | 1.3 | 1.8 | 2.7 | 2.8 | 2.8 | 2.8 | 2.8 | 19.0 | 2.7 | 2.6 | 2.7 | 2.7 | 2.8 | 2.8 | 2.7 | 3.3 | 3.1 | 3.0 | 3.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 15.6 | 13.2 | 14.7 | 37.4 | 16.5 | 17.3 | 25.7 | 26.0 | 5.2 | 4.0 | 22.8 | 19.1 | 27.4 | 11.6 | 12.5 | 23.3 | 6.4 | 7.5 | 6.0 | 10.8 | 10.8 | 10.9 | 13.0 | 22.6 | 29.5 | 34.5 | 33.9 | 32.9 | 46.2 | 53.7 | 67.9 | 107.0 | 105.0 | 104.5 | 99.1 | 80.1 | 73.8 | 76.7 | 69.0 | 51.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 69.7 | 59.4 | 43.9 | 48.4 | 52.5 | 61.4 | 67.8 | 72.5 | 69.4 | 66.1 | 63.1 | 57.9 | 73.1 | 69.4 | 62.7 | 49.3 | 70.4 | 74.9 | 71.4 | 67.3 | 86.8 | 96.4 | 116.1 | 107.5 | 107.9 | 90.5 | 106.0 | 101.3 | 92.3 | 97.3 | 124.2 | 110.6 | 92.9 | 90.5 | 101.6 | 105.1 | 87.1 | 87.0 | 97.5 | 116.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 16.1 | 17.6 | 18.9 | - | 22.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 2.4 | 3.7 | 4.5 | 3.8 | 2.7 | 3.9 | 2.2 | 4.2 | 7.9 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 8.1 | 9.0 | 7.4 | 8.7 | 8.5 | 9.0 | 8.4 | 5.5 | 4.7 | 14.1 | 11.5 | 12.0 | 6.9 | 7.9 | 8.3 | 8.8 | 8.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 112.5 | 103.6 | 90.1 | 118.4 | 102.8 | 118.7 | 131.8 | 153.1 | 145.2 | 140.9 | 150.2 | 140.7 | 156.1 | 146.6 | 143.4 | 133.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 63.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 39.7 | 39.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 53.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 9.3 | 10.0 | 10.7 | 11.0 | 11.4 | 11.0 | 12.0 | 16.6 | 12.9 | 13.0 | 12.3 | 9.1 | 10.1 | 9.9 | 9.7 | 10.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 13.0 | 13.0 | 13.0 | 13.0 | 13.0 | 13.0 | 13.0 | 13.0 | 13.0 | 10.3 | 10.3 | 3.5 | 3.5 | 3.4 | - | - | 0.0 | - | ||||||||||||||||||||||
| Intangible Assets | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 1.2 | 1.7 | 4.9 | 9.6 | 10.7 | 9.1 | 4.6 | 5.0 | 5.5 | - | - | 0.0 | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 7.4 | 7.8 | 8.0 | 8.3 | 8.6 | 9.3 | 9.4 | 10.3 | 11.1 | 3.5 | 7.9 | 8.6 | 9.4 | 10.1 | 10.6 | 12.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 14.7 | 15.0 | 15.9 | 18.4 | 19.4 | 19.8 | 19.7 | 15.8 | 9.9 | 9.2 | 8.7 | 6.8 | 5.9 | 5.2 | 4.6 | 4.3 | 3.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 156.9 | 149.3 | 137.7 | 169.2 | 155.4 | 173.1 | 187.6 | 213.7 | 201.6 | 187.6 | 198.5 | 178.2 | 194.9 | 185.8 | 173.3 | 164.9 | 166.0 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 29.3 | 30.0 | 24.2 | 26.8 | 31.5 | 31.5 | 26.1 | 35.7 | 34.2 | 42.0 | 37.0 | 31.9 | 35.2 | 30.0 | 37.8 | 27.0 | 36.9 | 44.6 | 39.4 | 40.0 | 37.4 | 62.6 | 41.6 | 49.3 | 50.9 | 37.6 | 46.1 | 41.7 | 56.7 | 35.9 | 54.4 | 51.1 | 42.2 | 38.8 | 41.8 | 39.0 | 33.4 | 35.3 | 47.6 | 46.5 |
| Short Term Debt | 54.8 | 52.8 | 99.6 | 96.7 | 96.5 | 5.0 | 82.5 | 5.0 | 4.4 | 3.8 | 3.1 | 11.9 | 1.9 | 1.9 | 1.4 | 0.9 | 7.3 | 1.7 | ||||||||||||||||||||||
| Deferred Revenue Current | 75.7 | 74.9 | 66.8 | 69.7 | 75.1 | 70.1 | 78.5 | 79.8 | 86.5 | 78.1 | 78.1 | 78.3 | 84.0 | 75.4 | 73.1 | 76.0 | 81.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.8 | 0.7 | 0.7 | 0.8 | 0.9 | 1.4 | 1.3 | 1.4 | 1.7 | 1.1 | 2.1 | 2.4 | 2.6 | 2.8 | 2.7 | 3.1 | ||||||||||||||||||||||||
| Accrued Expenses | 19.5 | 18.6 | 17.6 | 18.5 | 18.0 | 25.0 | 14.0 | 13.7 | 16.6 | 15.5 | 18.8 | 16.6 | 18.2 | 19.2 | 17.9 | 14.1 | 15.0 | 14.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.4 | 14.8 | 15.8 | 17.5 | |||||||||||||||||||||||
| Total Current Liabilities | 205.8 | 203.2 | 241.7 | 223.8 | 257.6 | 150.9 | 249.9 | 157.9 | 157.8 | 156.1 | 152.4 | 153.2 | 159.1 | 145.0 | 145.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 90.0 | 75.9 | 0.0 | 0.0 | 0.0 | 100.9 | 0.0 | 83.1 | 107.2 | 97.9 | 101.4 | 81.3 | 90.9 | 178.3 | 171.0 | 169.7 | 146.8 | 152.4 | 153.6 | 146.1 | 145.6 | 116.0 | 65.0 | 72.2 | - | - | 62.7 | - | - | - | - | - | - | - | - | 205.0 | 205.0 | 205.0 | - | 0.0 |
| Operating Lease Liabilities Non-Current | 8.2 | 8.4 | 8.6 | 8.8 | 8.9 | 9.5 | 9.6 | 10.2 | 9.9 | 2.7 | 6.8 | 7.3 | 8.0 | 8.5 | 9.1 | 10.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 39.0 | 33.4 | 35.1 | 36.6 | 38.8 | 40.5 | 38.2 | 35.5 | 41.6 | 41.2 | 40.8 | 35.5 | 36.1 | 34.6 | 33.2 | 34.7 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 12.7 | 12.6 | 12.7 | 14.4 | 14.4 | 11.6 | 11.4 | 11.4 | 11.8 | 12.4 | 13.1 | 13.8 | 13.1 | 13.4 | 11.2 | 11.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 355.7 | 333.5 | 298.2 | 283.5 | 319.8 | 313.4 | 309.1 | 298.0 | 328.3 | 310.4 | 314.5 | 291.1 | 307.2 | 379.8 | 369.5 | 360.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 1.0 | 0.0 | 0.9 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 2.7 | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.5 | 2.5 | 2.5 | 2.5 | 2.4 | 2.4 | 2.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,043.5) | (1,034.0) | (1,006.1) | (959.7) | (942.5) | (847.3) | (827.4) | (786.1) | (770.9) | (763.1) | (752.0) | (742.8) | (738.6) | (721.2) | (718.5) | (713.9) | (703.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (9.5) | (0.9) | (1.0) | (0.9) | (1.6) | (2.1) | (2.2) | (1.6) | (1.4) | (1.1) | (1.1) | (0.6) | (0.9) | 0.5 | (0.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (198.9) | (184.2) | (160.5) | (114.4) | (164.4) | (140.3) | (121.5) | (84.4) | (143.7) | (122.8) | (116.0) | (112.9) | (112.2) | (194.0) | (196.2) | (195.5) | ||||||||||||||||||||||||
| Total Equity | (198.9) | (184.2) | (160.5) | (114.4) | (164.4) | (140.3) | (121.5) | (84.4) | (143.7) | (122.8) | (116.0) | (112.9) | (112.2) | (194.0) | (196.2) | (195.5) | (198.5) | (195.5) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 144.8 | 128.6 | 99.6 | 96.7 | 96.5 | 105.9 | 82.5 | 88.1 | 111.6 | 101.7 | 104.5 | 93.2 | 92.7 | 180.1 | 172.4 | 170.6 | 154.2 | 154.1 | 155.3 | 147.8 | 147.3 | 123.5 | 65.0 | 72.2 | 0.0 | 0.3 | 65.7 | - | - | - | - | - | - | - | - | 205.0 | 205.0 | 205.0 | - | 0.0 |
| Net debt | 129.3 | 115.5 | 85.0 | 59.3 | 80.0 | 88.6 | 56.8 | 62.1 | 106.3 | 97.7 | 81.7 | 74.1 | 65.3 | 168.5 | 159.9 | 147.3 | 147.7 | 146.5 | ||||||||||||||||||||||
| Working Capital | (93.3) | (99.6) | (151.6) | (105.3) | (154.8) | (32.2) | (118.2) | (4.8) | (12.6) | (15.2) | (2.3) | (12.6) | (3.0) | 1.6 | (1.5) | (0.9) | (22.4) | |||||||||||||||||||||||
| Book Value | (198.9) | (184.2) | (160.5) | (114.4) | (164.4) | (140.3) | (121.5) | (84.4) | (143.7) | (122.8) | (116.0) | (112.9) | (112.2) | (194.0) | (196.2) | (195.5) | (198.5) | (195.5) | ||||||||||||||||||||||
| Tangible Book Value | (211.8) | (197.2) | (173.5) | (127.4) | (177.6) | (154.5) | (136.1) | (102.3) | (166.3) | (143.8) | (135.4) | (121.0) | (120.7) | (202.9) | - | - | (198.5) | |||||||||||||||||||||||
| - |
| 18.3 |
| 18.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 9.8 |
| 18.3 |
| 18.1 |
| 13.6 |
| 10.0 |
| 8.9 |
| 7.0 |
| 7.1 |
| 8.0 |
| 11.6 |
| 12.1 |
| 12.2 |
| 11.9 |
| 10.2 |
| 10.4 |
| 10.9 |
| 10.2 |
| 11.1 |
| 10.7 |
| 12.8 |
| 11.8 |
| 8.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.8 |
| 135.9 |
| 129.0 |
| 141.1 |
| 154.3 |
| 178.4 |
| 188.3 |
| 192.6 |
| 203.9 |
| 191.8 |
| 212.6 |
| 204.5 |
| 230.9 |
| 239.8 |
| 281.6 |
| 293.1 |
| 271.8 |
| 266.5 |
| 274.1 |
| 270.3 |
| 254.8 |
| 262.7 |
| 269.8 |
| 273.2 |
| - |
| - |
| 31.7 |
| 30.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 8.5 |
| 8.6 |
| 8.0 |
| 8.4 |
| 9.7 |
| 11.2 |
| 11.6 |
| 12.4 |
| 12.2 |
| 12.9 |
| 13.9 |
| 14.7 |
| 14.4 |
| 14.7 |
| 15.3 |
| 16.3 |
| 17.3 |
| 17.6 |
| 18.5 |
| 19.4 |
| 20.2 |
| 21.5 |
| 24.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.6 |
| 55.6 |
| 55.6 |
| 55.6 |
| 55.6 |
| 55.6 |
| 55.6 |
| 55.6 |
| 55.6 |
| 55.6 |
| 55.6 |
| 55.6 |
| 55.6 |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.9 |
| 1.1 |
| 1.7 |
| 3.9 |
| 6.1 |
| 8.4 |
| 10.6 |
| 12.8 |
| 14.9 |
| 12.7 |
| 11.9 |
| 11.9 |
| 11.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 3.7 |
| 6.1 |
| 5.1 |
| 9.5 |
| 5.5 |
| 5.1 |
| 4.3 |
| 4.4 |
| 4.6 |
| 3.7 |
| 3.6 |
| 4.2 |
| 4.6 |
| 9.0 |
| 9.5 |
| 10.2 |
| 10.6 |
| 9.7 |
| 9.5 |
| 9.3 |
| 9.9 |
| 10.1 |
| - |
| - |
| - |
| - |
| - |
| 36.7 |
| 37.0 |
| 17.0 |
| 17.0 |
| 18.0 |
| 73.7 |
| 74.5 |
| 74.9 |
| 75.6 |
| 80.8 |
| 82.4 |
| 84.7 |
| 87.7 |
| 90.0 |
| 93.0 |
| 95.7 |
| 99.8 |
| 104.8 |
| 165.3 |
| 158.3 |
| 172.1 |
| 172.9 |
| 202.6 |
| 225.0 |
| 229.7 |
| 220.9 |
| 208.8 |
| 230.6 |
| 278.2 |
| 305.4 |
| 314.6 |
| 357.2 |
| 373.9 |
| 354.2 |
| 351.2 |
| 361.8 |
| 360.3 |
| 347.8 |
| 358.4 |
| 369.6 |
| 377.9 |
| 1.7 |
| 1.7 |
| 1.7 |
| 7.5 |
| - |
| 0.0 |
| 0.0 |
| 0.3 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.6 |
| 76.6 |
| 81.2 |
| 90.4 |
| 96.9 |
| 84.7 |
| 80.7 |
| 82.4 |
| 86.6 |
| 88.9 |
| 86.4 |
| 85.3 |
| 89.4 |
| 95.9 |
| 90.0 |
| 88.1 |
| 93.4 |
| 98.1 |
| 89.0 |
| 84.3 |
| 88.3 |
| 91.1 |
| 86.0 |
| 3.1 |
| 3.1 |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| 29.7 |
| 29.0 |
| 19.5 |
| 24.1 |
| 21.3 |
| 23.8 |
| 23.3 |
| 22.7 |
| 24.7 |
| 24.6 |
| 34.5 |
| 35.4 |
| 31.3 |
| 26.9 |
| 26.6 |
| 25.0 |
| 29.3 |
| 25.9 |
| 28.6 |
| 31.0 |
| 32.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.2 |
| 158.3 |
| 152.0 |
| 151.7 |
| 168.2 |
| 178.5 |
| 207.3 |
| 230.4 |
| 231.9 |
| 173.8 |
| 164.6 |
| 179.7 |
| 171.3 |
| 203.7 |
| 265.2 |
| 297.8 |
| 327.9 |
| 184.8 |
| 183.3 |
| 190.6 |
| 180.6 |
| 175.4 |
| 182.2 |
| 194.8 |
| 195.2 |
| 10.8 |
| 10.0 |
| 9.8 |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.4 |
| 35.3 |
| 35.0 |
| 38.8 |
| 36.7 |
| 38.6 |
| 37.6 |
| 34.3 |
| 32.8 |
| 33.3 |
| 35.4 |
| 34.2 |
| 33.7 |
| 37.4 |
| 39.5 |
| 39.3 |
| 38.2 |
| 38.3 |
| 40.1 |
| 39.4 |
| 38.8 |
| 39.0 |
| 38.4 |
| 39.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.2 |
| 10.9 |
| 11.2 |
| 11.6 |
| 11.8 |
| 11.6 |
| 7.5 |
| 7.2 |
| 7.3 |
| 8.2 |
| 8.3 |
| 10.7 |
| 10.4 |
| 10.3 |
| 10.4 |
| 10.4 |
| 10.1 |
| 10.4 |
| 10.8 |
| 15.0 |
| 9.4 |
| 9.5 |
| 15.2 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| 110.7 |
| 114.4 |
| 170.6 |
| 173.3 |
| 176.8 |
| 183.8 |
| 180.1 |
| 117.4 |
| 119.8 |
| 122.7 |
| 255.6 |
| 256.5 |
| 258.6 |
| 259.3 |
| 253.2 |
| 253.6 |
| 258.6 |
| 254.8 |
| 364.5 |
| 360.8 |
| 361.4 |
| 374.6 |
| 372.7 |
| 376.1 |
| 364.3 |
| 346.2 |
| 344.3 |
| 337.8 |
| 356.5 |
| 355.1 |
| 383.8 |
| 382.6 |
| 417.6 |
| 450.6 |
| 440.4 |
| 439.8 |
| 449.2 |
| 439.9 |
| 428.6 |
| 435.7 |
| 453.4 |
| 450.0 |
| - |
| - |
| 500.2 |
| 499.2 |
| 481.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (699.3) |
| (704.1) |
| (701.8) |
| (698.0) |
| (655.2) |
| (593.3) |
| (591.4) |
| (598.0) |
| (601.8) |
| (596.9) |
| (545.6) |
| (545.3) |
| (534.1) |
| (523.3) |
| (536.2) |
| (543.1) |
| (544.4) |
| (540.1) |
| (527.0) |
| (524.6) |
| (516.6) |
| (520.0) |
| (503.3) |
| (1.2) |
| (1.5) |
| (1.0) |
| (1.8) |
| (1.3) |
| (1.4) |
| (0.3) |
| 3.1 |
| 2.5 |
| 3.7 |
| 3.5 |
| 3.8 |
| 3.7 |
| 4.1 |
| 4.2 |
| 3.9 |
| 5.0 |
| 5.8 |
| 6.7 |
| 6.6 |
| 6.4 |
| 6.4 |
| 6.1 |
| 6.2 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (198.5) |
| (195.5) |
| (203.1) |
| (202.5) |
| (199.8) |
| (173.5) |
| (139.3) |
| (116.6) |
| (123.4) |
| (129.1) |
| (125.9) |
| (76.9) |
| (78.5) |
| (68.0) |
| (60.4) |
| (76.7) |
| (86.2) |
| (88.6) |
| (87.4) |
| (79.6) |
| (80.8) |
| (77.3) |
| (83.8) |
| (72.1) |
| (203.1) |
| (202.5) |
| (199.8) |
| (173.5) |
| (139.3) |
| (116.6) |
| (123.4) |
| (129.1) |
| (125.9) |
| (76.9) |
| (78.5) |
| (68.0) |
| (60.4) |
| (76.7) |
| (86.2) |
| (88.6) |
| (87.4) |
| (79.6) |
| (80.8) |
| (77.3) |
| (83.8) |
| (72.1) |
| 149.3 |
| 137.0 |
| 136.5 |
| 112.6 |
| 52.1 |
| 49.6 |
| (29.5) |
| (34.2) |
| 31.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.9 |
| 131.2 |
| 128.3 |
| - |
| (51.3) |
| (16.1) |
| (22.7) |
| (27.1) |
| (24.2) |
| (28.8) |
| (42.0) |
| (39.2) |
| 30.1 |
| 27.2 |
| 33.0 |
| 33.2 |
| 27.2 |
| (25.4) |
| (16.3) |
| (34.8) |
| 87.0 |
| 83.1 |
| 83.5 |
| 89.8 |
| 79.5 |
| 80.6 |
| 75.1 |
| 77.9 |
| (203.1) |
| (202.5) |
| (199.8) |
| (173.5) |
| (139.3) |
| (116.6) |
| (123.4) |
| (129.1) |
| (125.9) |
| (76.9) |
| (78.5) |
| (68.0) |
| (60.4) |
| (76.7) |
| (86.2) |
| (88.6) |
| (87.4) |
| (79.6) |
| (80.8) |
| (77.3) |
| (83.8) |
| (72.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| (116.9) |
| (123.8) |
| (129.5) |
| (126.3) |
| (133.0) |
| (134.6) |
| (124.2) |
| (116.8) |
| (133.2) |
| (142.9) |
| (145.9) |
| (146.9) |
| (141.4) |
| (144.8) |
| (143.5) |
| (152.2) |
| (142.6) |