| (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 | 10.5 | 12.3 | 12.9 | 29.9 | 83.3 | 26.8 | 12.1 | - | 13.7 | 19.0 | 19.7 | 50.2 | 37.7 | 38.5 | 31.6 | 38.5 | 24.6 | 30.9 |
| Restricted Cash | 2.3 | 2.7 | 2.5 | 5.0 | 5.3 | 0.0 | 0.0 | 1.3 | 0.0 | 0.0 | 0.2 | 1.4 | 0.8 | 2.5 | 2.4 | 2.2 | - | - |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 2.9 | 3.0 | - | |
| Cash And Short Term Investments | 10.5 | 12.4 | 12.9 | 30.0 | 83.3 | 26.9 | 12.2 | - | 13.7 | 19.1 | 19.8 | 50.3 | 37.8 | 38.6 | 34.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 4.6 | 5.3 | 7.6 | 6.2 | 5.4 | 2.4 | 7.1 | 8.0 | 13.1 | 8.8 | 10.0 | 11.3 | 9.1 | 8.5 | 7.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 1.7 | 1.7 | 1.6 | 1.6 | 1.4 | 1.1 | 1.7 | 1.4 | 1.4 | 1.4 | 1.1 | 1.0 | 0.9 | 0.9 | 1.0 | 1.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 419.2 | 408.9 | 480.3 | 546.4 | 555.6 | 605.6 | 474.9 | 452.1 | 449.2 | 373.3 | 363.8 | 341.7 | 341.1 | 359.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 185.1 | 202.7 | 210.3 | 215.6 | 236.9 | 285.0 | 209.2 | 167.0 | 134.5 | 148.5 | 130.9 | 164.0 | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 125.0 | 112.6 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 221.1 | 271.9 | 295.8 | 262.8 | 236.9 | 285.0 | 209.2 | 167.0 | 134.5 | 148.5 | 130.9 | 164.0 | - | - | - | - | ||
| (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 | 5.5 | 10.5 | 8.1 | 9.1 | 5.9 | 12.3 | 10.1 | 9.2 | 7.5 | 12.9 | 11.9 | 15.5 | 14.6 | 29.9 | 39.6 | |||||||||||||||||||||||||
| - |
| 41.5 |
| 24.6 |
| 30.9 |
| 5.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 2.3 | 2.7 | 2.9 | 3.8 | 4.9 | 8.4 | 6.1 | 7.7 | 5.3 | 5.8 | 5.6 | 3.4 | 3.3 | 3.6 | 3.8 | 3.5 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 0.5 | 32.3 | 11.2 | - | - | 17.7 | - | - | - | 37.7 | 0.4 | 10.1 | - | - | 14.5 | 55.2 | - | - |
| Total Current Assets | 21.8 | 57.0 | 38.7 | 47.5 | 100.3 | 56.5 | 27.0 | 30.3 | 33.5 | 72.6 | 36.9 | 77.6 | 55.1 | 65.7 | 65.1 | 104.9 | - | - |
| 343.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 211.2 | 194.2 | 217.9 | 259.5 | 249.0 | 252.4 | 216.7 | 194.5 | 184.5 | 161.4 | 153.5 | 154.8 | 149.4 | 156.4 | 139.3 | - | - | - |
| Property,Plant & Equipment Net | 208.0 | 214.7 | 262.4 | 287.0 | 306.7 | 353.1 | 258.1 | 257.7 | 264.7 | 211.9 | 210.3 | 186.9 | 191.7 | 202.8 | 203.8 | 220.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 3.3 | 3.1 | 4.8 | 4.8 | 5.0 | 5.0 | 5.1 | 5.1 | 5.3 | 5.1 | 5.4 | 6.2 | 6.7 | 7.7 | 7.8 | 10.4 | - | - |
| Goodwill | 24.6 | 23.7 | 25.5 | 25.5 | 26.8 | 28.1 | 26.4 | 19.4 | 20.3 | 19.8 | 19.7 | 21.3 | 22.2 | 22.9 | 22.3 | 21.5 | - | - |
| Intangible Assets | 1.6 | 1.8 | 2.0 | 2.4 | 3.3 | 4.0 | 4.3 | 7.4 | 8.5 | 10.0 | 9.9 | 11.5 | 13.4 | 15.7 | 18.0 | 20.2 | - | - |
| Operating Lease Right Of Use Assets | 159.7 | 160.9 | 181.5 | 200.4 | 227.4 | 220.5 | 229.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.6 | 1.0 | 0.3 | 0.4 | 2.2 | 3.4 | 3.4 | 26.4 | 24.7 | 28.7 | 24.6 | 22.3 | 5.6 | 9.0 | 12.4 | - | - | - |
| Other Non-Current Assets | 13.4 | 8.8 | 9.0 | 10.3 | 6.5 | 8.0 | 6.7 | 6.1 | 5.1 | 13.9 | 3.6 | 6.3 | 6.0 | 9.1 | 9.8 | 16.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 434.9 | 471.0 | 533.1 | 587.1 | 687.7 | 690.2 | 675.0 | 439.2 | 423.4 | 405.8 | 372.2 | 401.6 | 386.8 | 428.6 | 430.8 | 430.3 | - | - |
| - |
| - |
| Short Term Debt | 36.0 | 69.2 | 85.5 | 47.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 11.3 | 9.7 | 11.0 | 10.3 | 10.0 | 10.1 | 11.3 | 9.3 | 9.9 | 10.8 | 11.8 | 14.2 | 11.9 | 11.6 | 10.3 | 8.7 | - | - |
| Operating Lease Liabilities Current | 20.1 | 20.7 | 23.0 | 24.0 | 23.7 | 22.7 | 20.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 0.8 | 6.6 | 6.7 | 0.8 | 3.6 | 3.8 | 3.7 | 9.3 | 11.7 | 14.1 | 7.6 | 7.0 | 6.2 | 6.0 | 0.1 | 0.1 | - | - |
| Total Current Liabilities | 128.6 | 161.6 | 127.1 | 121.7 | 107.0 | 120.6 | 111.1 | 86.3 | 80.4 | 66.0 | 72.5 | 92.8 | 126.9 | 87.1 | 78.0 | 162.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 162.9 | 161.7 | 180.9 | 200.0 | 223.4 | 212.8 | 223.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | 0.0 | 0.0 | 4.4 | 4.6 | 5.1 | - | - | - | - | - | - |
| Deferred Tax Liabilities | 6.4 | 6.0 | 6.6 | 7.1 | 7.5 | 13.1 | 12.4 | 11.5 | 12.3 | 20.0 | 16.5 | 17.0 | 12.5 | 8.9 | 12.2 | 2.3 | - | - |
| Pension Obligations | 1.7 | 2.3 | 2.8 | 3.1 | 3.6 | 4.0 | 4.5 | 4.7 | 5.2 | 5.7 | 6.2 | 6.7 | 7.4 | 5.9 | 3.5 | - | - | - |
| Other Non-Current Liabilities | 13.1 | 13.7 | 11.7 | 19.3 | 22.9 | 22.0 | 18.9 | 28.9 | 26.6 | 30.2 | 30.1 | 33.6 | 32.7 | 33.8 | 35.6 | 32.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | 161.3 | 193.2 | 160.7 | - | - | - | - | - | - | - |
| Total Liabilities | 453.0 | 475.8 | 500.1 | 523.8 | 582.6 | 609.0 | 535.4 | 259.3 | 241.8 | 259.2 | 233.2 | 269.3 | 265.1 | 297.6 | 305.8 | 317.7 | - | - |
| 110.3 |
| 69.4 |
| Additional Paid In Capital | 155.5 | 157.8 | 155.4 | 153.8 | 152.0 | 150.0 | 148.6 | 147.5 | 145.9 | 144.6 | 143.8 | 140.2 | 137.8 | 136.8 | 135.2 | 134.2 | - | - |
| Retained Earnings | (128.9) | (114.8) | (79.5) | (48.8) | (12.6) | (44.6) | 20.6 | 47.0 | 33.1 | 1.7 | (7.7) | (32.3) | (58.0) | (67.0) | (66.1) | (76.0) | - | - |
| Accumulated Other Comprehensive Income | (4.6) | (7.2) | (2.7) | (2.0) | 4.9 | 12.5 | 5.6 | 6.1 | 21.0 | 12.1 | 11.8 | 28.0 | 41.5 | 61.4 | 58.9 | 57.1 | - | - |
| Treasury Stock | 40.4 | 40.4 | 40.4 | 40.4 | 40.4 | 40.4 | 39.7 | 25.2 | 22.9 | 16.4 | 13.5 | 8.6 | 4.5 | 4.5 | 4.5 | 3.8 | - | - |
| Minority Interest | 0.1 | (0.4) | (0.1) | 0.4 | 1.0 | 3.4 | 4.3 | 4.3 | 4.3 | 4.4 | 4.3 | 4.6 | 4.6 | 4.1 | 1.2 | 0.9 | - | - |
| Total Stockholders Equity | (18.2) | (4.4) | 33.1 | 62.9 | 104.1 | 77.8 | 135.3 | 175.6 | 177.3 | 142.2 | 134.6 | 127.7 | 117.1 | 126.9 | 123.8 | 111.8 | 110.3 | - |
| Total Equity | (18.1) | (4.8) | 33.0 | 63.3 | 105.1 | 81.2 | 139.6 | 180.0 | 181.4 | 146.9 | 139.0 | 133.7 | 123.5 | 131.0 | 125.0 | 112.6 | 110.3 | - |
| - |
| - |
| Net debt | 210.5 | 259.6 | 282.9 | 232.9 | 153.7 | 258.1 | 197.0 | - | 120.8 | 129.5 | 111.2 | 113.7 | - | - | - | - | - | - |
| Working Capital | (106.8) | (104.6) | (88.4) | (74.2) | (6.7) | (64.1) | (84.1) | (56.0) | (47.0) | 6.7 | (35.6) | (15.1) | (71.8) | (21.4) | (12.8) | (57.6) | - | - |
| Book Value | (18.2) | (4.4) | 33.1 | 62.9 | 104.1 | 77.8 | 135.3 | 175.6 | 177.3 | 142.2 | 134.6 | 127.7 | 117.1 | 126.9 | 123.8 | 111.8 | 110.3 | - |
| Tangible Book Value | (44.4) | (29.9) | 5.5 | 35.0 | 74.1 | 45.7 | 104.6 | 148.8 | 148.5 | 112.3 | 105.0 | 94.9 | 81.5 | 88.3 | 83.5 | 70.1 | - | - |
| 49.9 |
| 67.3 |
| 83.3 |
| 90.9 |
| 111.8 |
| 40.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.9 |
| 13.1 |
| 11.0 |
| 19.0 |
| 10.0 |
| 9.6 |
| Restricted Cash | 2.3 | 2.3 | 2.5 | 2.9 | 2.4 | 2.7 | 1.4 | 1.5 | 0.8 | 2.5 | 5.7 | 6.3 | 5.7 | 5.0 | 6.2 | 11.5 | 4.6 | 5.3 | 6.2 | 6.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.9 | 1.1 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 |
| Short Term Investments | 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 | 0.1 | 0.1 | 0.1 |
| Cash And Short Term Investments | 5.5 | 10.5 | 8.1 | 9.1 | 5.9 | 12.4 | 10.1 | 9.3 | 7.5 | 12.9 | 11.9 | 15.5 | 14.6 | 30.0 | 39.6 | 49.9 | 67.3 | 83.3 | 90.9 | 111.8 | 40.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.9 | 13.1 | 11.1 | 19.1 | 10.0 | 9.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 4.3 | 4.6 | 2.8 | 3.4 | 1.4 | 5.3 | 5.4 | 7.6 | 7.1 | 7.6 | 5.8 | 5.4 | 4.9 | 6.2 | 4.6 | 5.3 | 3.4 | 5.4 | 2.6 | 2.8 | 2.5 | 2.4 | 3.3 | 3.3 | 2.9 | - | 4.4 | 9.2 | 7.1 | - | 7.3 | 8.4 | 8.9 | 13.1 | 36.2 | 35.1 | 6.7 | 8.8 | 8.2 | 7.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1.6 | 1.7 | 1.7 | 1.5 | 1.4 | 1.7 | 1.7 | 1.3 | 1.3 | 1.6 | 1.5 | 1.5 | 1.4 | 1.6 | 1.4 | 1.5 | 1.4 | 1.4 | 1.1 | 1.1 | 0.9 | 1.1 | 1.0 | 1.2 | 1.4 | - | 1.2 | 1.2 | 1.2 | - | 1.2 | 1.4 | 1.3 | 1.4 | 1.2 | 1.4 | 1.3 | 1.4 | 1.2 | 1.0 |
| Prepaid Expenses | 6.6 | 2.3 | 3.4 | 4.0 | 4.0 | 2.7 | 2.5 | 2.5 | 3.1 | 2.9 | 4.2 | 5.7 | 5.9 | 3.8 | 5.6 | 5.0 | 6.2 | 4.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | 24.5 | 0.5 | 0.5 | 0.5 | 18.0 | 32.3 | 37.9 | 36.4 | 0.5 | 11.2 | 12.4 | 11.7 | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Assets | 44.8 | 21.8 | 18.8 | 21.3 | 33.1 | 57.0 | 59.0 | 58.7 | 20.3 | 38.7 | 41.5 | 46.3 | 32.9 | 47.5 | 58.7 | 74.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 399.7 | 419.2 | 417.9 | 418.7 | 410.8 | 408.9 | 426.6 | 419.1 | 463.7 | 480.3 | 514.6 | 524.1 | 540.3 | 546.4 | - | - | 565.1 | 555.6 | 550.0 | 559.8 | 556.3 | 605.6 | 574.1 | 471.2 | 442.5 | - | 452.7 | 460.7 | 458.7 | - | 452.6 | 454.3 | 458.5 | 449.2 | 406.3 | 394.9 | 385.8 | 373.3 | 394.0 | 380.3 |
| Accumulated Depreciation | 216.7 | 211.2 | 207.3 | 205.4 | 198.4 | 194.2 | 201.5 | 193.6 | 209.9 | 217.9 | 253.0 | 256.5 | 258.5 | 259.5 | - | - | 258.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 183.0 | 208.0 | 210.5 | 213.3 | 212.4 | 214.7 | 225.1 | 225.5 | 253.8 | 262.4 | 261.6 | 267.6 | 281.9 | 287.0 | 281.9 | 292.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 3.3 | 3.3 | 3.4 | 3.3 | 3.2 | 3.1 | 4.3 | 4.4 | 4.5 | 4.8 | 4.5 | 4.5 | 4.7 | 4.8 | 4.4 | 4.6 | 5.1 | |||||||||||||||||||||||
| Goodwill | 24.8 | 24.6 | 24.6 | 24.9 | 23.9 | 23.7 | 25.7 | 25.0 | 24.7 | 25.5 | 24.6 | 25.0 | 25.3 | 25.5 | 24.1 | 25.5 | 27.2 | 26.8 | ||||||||||||||||||||||
| Intangible Assets | 1.6 | 1.6 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.9 | 1.9 | 2.0 | 2.1 | 2.2 | 2.3 | 2.4 | 2.5 | 2.8 | 3.1 | 3.3 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 161.9 | 159.7 | 161.4 | 160.6 | 156.4 | 160.9 | 170.5 | 168.5 | 172.2 | 181.5 | 180.7 | 189.0 | 193.7 | 200.4 | 200.4 | 209.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 2.5 | 2.6 | 1.6 | 1.3 | 0.8 | 1.0 | 0.2 | 2.1 | 0.1 | 0.3 | 0.5 | 0.5 | 0.4 | 0.4 | 2.3 | 2.4 | 2.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 9.6 | 13.4 | 13.1 | 11.7 | 9.5 | 8.8 | 8.9 | 8.7 | 8.9 | 9.0 | 8.7 | 8.7 | 10.4 | 10.3 | 7.5 | 7.8 | 8.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 431.5 | 434.9 | 435.2 | 438.1 | 441.0 | 471.0 | 495.7 | 494.9 | 494.9 | 533.1 | 532.6 | 552.2 | 560.2 | 587.1 | 589.7 | 627.6 | 670.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 35.5 | - | 16.5 | 38.2 | 53.7 | - | 52.6 | 58.6 | 41.9 | - | 58.6 | 48.5 | 48.1 | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 11.2 | 11.3 | 8.8 | 9.1 | 9.0 | 9.7 | 9.7 | 10.0 | 9.9 | 11.0 | 8.6 | 8.8 | 9.1 | 10.3 | 8.0 | 9.4 | 9.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 20.4 | 20.1 | 20.2 | 20.2 | 20.0 | 20.7 | 22.2 | 21.8 | 22.2 | 23.0 | 23.0 | 23.7 | 24.0 | 24.0 | 23.0 | 23.9 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 0.8 | 0.8 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.7 | 6.7 | 0.8 | 0.8 | 0.8 | 6.7 | 9.3 | 9.6 | |||||||||||||||||||||||
| Total Current Liabilities | 130.9 | 128.6 | 111.5 | 130.5 | 141.9 | 161.6 | 143.1 | 151.9 | 134.8 | 127.1 | 127.2 | 128.2 | 127.0 | 121.7 | 138.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 142.4 | 136.2 |
| Operating Lease Liabilities Non-Current | 164.1 | 162.9 | 161.6 | 161.4 | 155.5 | 161.7 | 170.1 | 168.2 | 171.8 | 180.9 | 180.0 | 188.0 | 192.8 | 200.0 | 200.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 6.4 | 6.4 | 6.4 | 6.6 | 6.1 | 6.0 | 6.8 | 6.4 | 6.2 | 6.6 | 5.8 | 5.8 | 6.8 | 7.1 | 6.3 | 6.9 | 7.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 13.2 | 13.1 | 13.6 | 13.9 | 13.7 | 13.7 | 13.0 | 11.5 | 11.6 | 11.7 | 11.8 | 18.6 | 19.1 | 19.3 | 15.2 | 15.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 456.9 | 453.0 | 448.2 | 446.5 | 449.6 | 475.8 | 494.7 | 488.8 | 477.1 | 500.1 | 490.5 | 504.7 | 509.2 | 523.8 | 520.5 | 545.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 155.8 | 155.5 | 159.1 | 158.7 | 158.4 | 157.8 | 157.1 | 156.5 | 156.1 | 155.4 | 154.9 | 154.3 | 154.1 | 153.8 | 153.3 | 152.8 | 152.4 | |||||||||||||||||||||||
| Retained Earnings | (137.1) | (128.9) | (126.4) | (122.2) | (119.5) | (114.8) | (112.6) | (105.5) | (92.7) | (79.5) | (67.1) | (62.7) | (59.9) | (48.8) | (35.6) | (30.4) | (28.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4.1) | (4.6) | (4.6) | (4.0) | (6.7) | (7.2) | (2.8) | (4.3) | (5.2) | (2.7) | (5.6) | (4.0) | (3.3) | (2.0) | (9.0) | |||||||||||||||||||||||||
| Treasury Stock | 40.4 | 40.4 | 40.4 | 40.4 | 40.4 | 40.4 | 40.4 | 40.4 | 40.4 | 40.4 | 40.4 | 40.4 | 40.4 | 40.4 | 40.4 | 40.4 | 40.4 | 40.4 | ||||||||||||||||||||||
| Minority Interest | 0.2 | 0.1 | (1.0) | (0.7) | (0.6) | (0.4) | (0.6) | (0.5) | (0.3) | (0.1) | 0.1 | 0.1 | 0.2 | 0.4 | 0.7 | 0.8 | 0.9 | |||||||||||||||||||||||
| Total Stockholders Equity | (25.5) | (18.2) | (12.1) | (7.7) | (8.1) | (4.4) | 1.6 | 6.5 | 18.0 | 33.1 | 42.0 | 47.4 | 50.8 | 62.9 | 68.5 | 81.4 | 92.6 | |||||||||||||||||||||||
| Total Equity | (25.4) | (18.1) | (13.0) | (8.4) | (8.7) | (4.8) | 1.0 | 6.1 | 17.7 | 33.0 | 42.1 | 47.6 | 51.0 | 63.3 | 69.2 | 82.2 | 93.5 | 105.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 35.5 | - | 16.5 | 38.2 | 53.7 | - | 52.6 | 58.6 | 41.9 | - | 58.6 | 48.5 | 48.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 142.4 | 136.2 |
| Net debt | 30.0 | - | 8.4 | 29.1 | 47.8 | - | 42.5 | 49.3 | 34.4 | - | 46.7 | 33.0 | 33.5 | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (86.1) | (106.8) | (92.7) | (109.2) | (108.7) | (104.6) | (84.1) | (93.3) | (114.6) | (88.4) | (85.7) | (81.9) | (94.2) | (74.2) | (80.2) | (77.4) | (55.6) | |||||||||||||||||||||||
| Book Value | (25.5) | (18.2) | (12.1) | (7.7) | (8.1) | (4.4) | 1.6 | 6.5 | 18.0 | 33.1 | 42.0 | 47.4 | 50.8 | 62.9 | 68.5 | 81.4 | 92.6 | 104.1 | ||||||||||||||||||||||
| Tangible Book Value | (51.9) | (44.4) | (38.3) | (34.3) | (33.7) | (29.9) | (26.0) | (20.4) | (8.6) | 5.5 | 15.3 | 20.2 | 23.2 | 35.0 | 41.9 | 53.1 | 62.3 | |||||||||||||||||||||||
| 10.9 |
| 15.8 |
| 5.1 |
| 8.4 |
| 10.1 |
| 12.6 |
| 10.3 |
| - |
| 10.8 |
| 9.8 |
| 9.6 |
| - |
| 5.4 |
| 7.9 |
| 6.7 |
| 5.3 |
| 4.3 |
| 4.8 |
| 17.1 |
| 5.8 |
| 6.2 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.5 |
| 17.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.8 |
| 37.7 |
| - |
| - |
| 83.5 |
| 100.3 |
| 105.5 |
| 131.5 |
| 80.0 |
| 56.5 |
| 42.1 |
| 57.5 |
| 69.4 |
| - |
| 25.1 |
| 28.8 |
| 30.5 |
| - |
| 29.6 |
| 30.4 |
| 25.6 |
| 33.5 |
| 50.6 |
| 54.4 |
| 75.9 |
| 72.6 |
| 26.6 |
| 24.4 |
| 249.0 |
| 243.4 |
| 243.0 |
| 239.1 |
| 252.4 |
| 233.9 |
| 223.8 |
| 205.6 |
| - |
| 204.6 |
| 205.0 |
| 201.3 |
| - |
| 191.4 |
| 188.7 |
| 189.0 |
| 184.5 |
| 180.6 |
| 175.4 |
| 169.4 |
| 161.4 |
| 166.0 |
| 160.3 |
| 306.7 |
| 306.7 |
| 306.6 |
| 316.7 |
| 317.2 |
| 353.1 |
| 340.2 |
| 247.3 |
| 236.9 |
| 258.0 |
| 248.1 |
| 255.8 |
| 257.4 |
| - |
| 261.1 |
| 265.6 |
| 269.6 |
| 264.7 |
| 225.6 |
| 219.5 |
| 216.4 |
| 211.9 |
| 227.9 |
| 220.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 4.9 |
| 5.1 |
| 4.9 |
| 5.0 |
| 4.8 |
| 4.6 |
| 4.3 |
| - |
| 4.7 |
| 4.9 |
| 5.0 |
| - |
| 5.0 |
| 5.1 |
| 5.3 |
| 5.3 |
| 5.3 |
| 5.3 |
| 5.3 |
| 5.1 |
| 5.5 |
| 5.4 |
| 26.8 |
| 27.3 |
| 27.4 |
| 28.1 |
| 26.6 |
| 26.0 |
| 24.3 |
| - |
| 19.9 |
| 20.6 |
| 20.8 |
| - |
| 19.4 |
| 19.7 |
| 20.4 |
| 20.3 |
| 20.4 |
| 20.5 |
| 20.1 |
| 19.8 |
| 20.4 |
| 20.1 |
| 3.5 |
| 3.7 |
| 4.0 |
| 4.0 |
| 4.3 |
| 4.5 |
| 4.4 |
| 3.8 |
| 3.6 |
| 3.7 |
| 3.7 |
| - |
| 7.5 |
| 7.8 |
| 8.2 |
| 8.5 |
| 8.9 |
| 9.3 |
| 9.7 |
| 10.0 |
| 10.2 |
| 9.2 |
| 224.8 |
| 227.4 |
| 226.9 |
| 228.2 |
| 213.6 |
| 220.5 |
| 213.2 |
| 217.7 |
| 213.9 |
| 232.3 |
| 217.0 |
| 224.9 |
| 229.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 4.7 |
| 3.3 |
| 3.3 |
| 3.4 |
| 5.1 |
| 3.4 |
| 2.6 |
| 26.5 |
| 26.0 |
| 26.3 |
| 26.5 |
| 24.6 |
| 25.3 |
| 25.8 |
| 24.8 |
| 24.7 |
| 28.9 |
| 28.2 |
| 28.3 |
| 28.7 |
| 28.7 |
| 26.0 |
| 6.5 |
| 6.7 |
| 6.9 |
| 7.9 |
| 8.0 |
| 7.2 |
| 7.1 |
| 5.7 |
| - |
| 6.2 |
| 6.1 |
| 6.2 |
| - |
| 7.5 |
| 7.3 |
| 5.7 |
| 5.1 |
| 4.5 |
| 4.5 |
| 4.5 |
| 13.9 |
| 3.8 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 687.7 |
| 695.2 |
| 732.4 |
| 668.0 |
| 690.2 |
| 673.4 |
| 687.8 |
| 677.7 |
| - |
| 657.8 |
| 672.8 |
| 674.5 |
| - |
| 435.7 |
| 435.7 |
| 426.6 |
| 423.4 |
| 418.1 |
| 404.0 |
| 410.4 |
| 405.8 |
| 401.5 |
| 383.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| 8.6 |
| 9.1 |
| 9.5 |
| 10.1 |
| 9.2 |
| 9.1 |
| 9.7 |
| - |
| 6.4 |
| 7.2 |
| 7.7 |
| 9.5 |
| 6.8 |
| 7.3 |
| 8.3 |
| 9.9 |
| 7.6 |
| 8.8 |
| 9.8 |
| 10.8 |
| 11.9 |
| 12.4 |
| 24.4 |
| 23.7 |
| 23.0 |
| 23.8 |
| 23.0 |
| 22.7 |
| 21.4 |
| 21.1 |
| 19.7 |
| 245.3 |
| 19.6 |
| 19.7 |
| 19.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.8 |
| 9.5 |
| 9.4 |
| 3.3 |
| - |
| 9.3 |
| 9.6 |
| 9.5 |
| - |
| 9.3 |
| 9.3 |
| 9.5 |
| 11.7 |
| 11.7 |
| 11.6 |
| 12.0 |
| 14.1 |
| 8.1 |
| 8.0 |
| 151.8 |
| 139.1 |
| 107.0 |
| 100.7 |
| 120.1 |
| 93.0 |
| 120.6 |
| 117.0 |
| 112.4 |
| 233.1 |
| - |
| 101.2 |
| 109.1 |
| 107.8 |
| - |
| 54.3 |
| 66.6 |
| 66.2 |
| 80.4 |
| 57.0 |
| 61.0 |
| 56.5 |
| 66.0 |
| 63.6 |
| 77.2 |
| 206.0 |
| 220.2 |
| 223.4 |
| 222.9 |
| 220.4 |
| 205.7 |
| 212.8 |
| 206.4 |
| 210.6 |
| 207.7 |
| - |
| 210.7 |
| 218.6 |
| 222.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 4.7 |
| 4.4 |
| 4.7 |
| 4.5 |
| 7.5 |
| 7.5 |
| 7.4 |
| 13.2 |
| 13.1 |
| 12.9 |
| 12.7 |
| 12.5 |
| - |
| 11.6 |
| 11.9 |
| 11.7 |
| - |
| 12.4 |
| 12.0 |
| 12.2 |
| 12.3 |
| 20.8 |
| 20.2 |
| 20.1 |
| 20.0 |
| 16.9 |
| 16.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.6 |
| 22.9 |
| 21.1 |
| 21.2 |
| 21.8 |
| 22.0 |
| 16.6 |
| 13.7 |
| 18.3 |
| 12.9 |
| 12.3 |
| 12.5 |
| 12.3 |
| - |
| 28.3 |
| 28.3 |
| 28.6 |
| 26.6 |
| 26.1 |
| 26.0 |
| 30.6 |
| 30.2 |
| 30.8 |
| 29.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 577.1 |
| 582.6 |
| 591.6 |
| 615.2 |
| 572.3 |
| 609.0 |
| 583.2 |
| 582.2 |
| 560.3 |
| - |
| 494.1 |
| 495.1 |
| 494.6 |
| - |
| 255.8 |
| 254.5 |
| 242.8 |
| 241.8 |
| 243.3 |
| 229.7 |
| 255.4 |
| 259.2 |
| 245.2 |
| 236.2 |
| 152.0 |
| 151.4 |
| 150.8 |
| 150.3 |
| 150.0 |
| 149.6 |
| 149.3 |
| 148.9 |
| - |
| 148.2 |
| 147.8 |
| 147.5 |
| - |
| 147.1 |
| 146.6 |
| 146.2 |
| 145.9 |
| 145.5 |
| 145.2 |
| 144.7 |
| 144.6 |
| 144.3 |
| 144.2 |
| (12.6) |
| (13.0) |
| (2.9) |
| (25.6) |
| (44.6) |
| (27.2) |
| (7.9) |
| 14.8 |
| 47.1 |
| 48.9 |
| 48.0 |
| 45.6 |
| 33.3 |
| 42.7 |
| 40.9 |
| 35.9 |
| 33.1 |
| 25.3 |
| 23.7 |
| 4.7 |
| 1.7 |
| (0.4) |
| (4.3) |
| (0.8) |
| 8.4 |
| 4.9 |
| 4.3 |
| 8.4 |
| 10.0 |
| 12.5 |
| 4.0 |
| 0.4 |
| (10.3) |
| - |
| (1.3) |
| 5.3 |
| 7.6 |
| - |
| 8.8 |
| 12.3 |
| 20.2 |
| 21.0 |
| 22.4 |
| 20.6 |
| 17.9 |
| 12.1 |
| 21.2 |
| 16.1 |
| 40.4 |
| 40.4 |
| 40.4 |
| 40.4 |
| 40.4 |
| 40.4 |
| 40.4 |
| - |
| 36.5 |
| 27.9 |
| 25.2 |
| - |
| 23.3 |
| 23.3 |
| 23.2 |
| 22.9 |
| 22.8 |
| 19.8 |
| 17.0 |
| 16.4 |
| 13.5 |
| 13.5 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.2 |
| 3.4 |
| 3.9 |
| 4.0 |
| 4.2 |
| 4.3 |
| 4.2 |
| 4.2 |
| 4.3 |
| - |
| 4.4 |
| 4.4 |
| 4.3 |
| 4.3 |
| 4.2 |
| 4.4 |
| 4.4 |
| 4.4 |
| 4.4 |
| 4.2 |
| 104.1 |
| 102.6 |
| 116.1 |
| 94.5 |
| 77.8 |
| 86.3 |
| 101.6 |
| 113.2 |
| - |
| 159.5 |
| 173.5 |
| 175.7 |
| - |
| 175.5 |
| 176.8 |
| 179.4 |
| 177.3 |
| 170.6 |
| 170.0 |
| 150.6 |
| 142.2 |
| 151.8 |
| 142.7 |
| 103.6 |
| 117.2 |
| 95.7 |
| 81.2 |
| 90.2 |
| 105.6 |
| 117.4 |
| - |
| 163.0 |
| 177.0 |
| 179.3 |
| - |
| 179.9 |
| 181.6 |
| 184.2 |
| 181.6 |
| 175.1 |
| 174.3 |
| 155.0 |
| 146.9 |
| 156.2 |
| 147.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 132.4 |
| 126.5 |
| (6.7) |
| 4.8 |
| 11.3 |
| (13.0) |
| (64.1) |
| (74.8) |
| (54.9) |
| (163.7) |
| - |
| (76.1) |
| (80.4) |
| (77.2) |
| - |
| (24.6) |
| (36.2) |
| (40.5) |
| (47.0) |
| (6.4) |
| (6.6) |
| 19.4 |
| 6.7 |
| (36.9) |
| (52.8) |
| 102.6 |
| 116.1 |
| 94.5 |
| 77.8 |
| 86.3 |
| 101.6 |
| 113.2 |
| - |
| 159.5 |
| 173.5 |
| 175.7 |
| - |
| 175.5 |
| 176.8 |
| 179.4 |
| 177.3 |
| 170.6 |
| 170.0 |
| 150.6 |
| 142.2 |
| 151.8 |
| 142.7 |
| 74.1 |
| 72.3 |
| 85.1 |
| 63.1 |
| 45.7 |
| 55.4 |
| 71.0 |
| 84.5 |
| - |
| 136.0 |
| 149.2 |
| 151.1 |
| - |
| 148.6 |
| 149.3 |
| 150.8 |
| 148.5 |
| 141.3 |
| 140.2 |
| 120.8 |
| 112.3 |
| 121.2 |
| 113.4 |