| (in millions of USD) | 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 | 81.1 | 106.6 | 112.1 | 298.8 | 251.2 | 169.9 | 60.2 | 105.1 | 368.6 | 91.1 | 207.0 | 86.2 | 91.7 | 80.2 | 45.5 | 68.8 | 86.1 |
| Restricted Cash | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 4.1 | 4.1 | 6.5 | 18.7 | 26.0 | 29.4 | 12.5 | 8.2 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 81.1 | 106.6 | 112.1 | 298.8 | 251.2 | 169.9 | 60.2 | 105.1 | 368.6 | 91.1 | 207.0 | 86.2 | 91.7 | 80.2 | 45.5 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 110.6 | 97.8 | 55.0 | 83.1 | 97.7 | 89.8 | 113.5 | 91.1 | 53.4 | 41.4 | 29.9 | 13.6 | 12.9 | 11.5 | 5.5 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 61.2 | 76.2 | 87.3 | 93.0 | 100.8 | 82.6 | 49.3 | 37.1 | 49.5 | 45.2 | 16.4 | 20.1 | 23.4 | 29.4 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 387.7 | 344.1 | 525.6 | 813.5 | 478.2 | 611.4 | 264.4 | 250.9 | 238.2 | 0.0 | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 391.6 | 469.1 | 528.7 | 816.0 | 644.2 | 611.4 | 339.4 | 375.9 | 238.2 | 0.0 | - | - | - | - | - | - | |
| (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 | 85.5 | 81.1 | 68.6 | 149.1 | 126.4 | 106.6 | 96.8 | 66.8 | 230.7 | 112.1 | 175.6 | 162.6 | 150.1 | 298.8 | 285.5 | |||||||||||||||||||||||||
| 68.8 |
| 86.1 |
| 3.6 |
| - |
| - |
| Prepaid Expenses | 38.1 | 34.1 | 29.5 | 26.3 | 25.4 | 27.9 | 15.5 | 16.4 | 11.9 | 4.0 | 2.1 | 0.9 | 1.7 | 0.8 | 1.1 | 1.0 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | 0.0 | 21.3 | 0.0 | - | - | - | - | - | - | - | - |
| Total Current Assets | 229.7 | 238.5 | 196.5 | 414.0 | 374.4 | 296.4 | 189.4 | 234.2 | 438.0 | 140.6 | 245.6 | 119.7 | 132.7 | 122.3 | 297.0 | 212.3 | - |
| 29.3 |
| - |
| - |
| Accumulated Depreciation | 28.4 | 33.4 | 36.8 | 33.9 | 28.3 | 20.2 | 18.0 | 13.9 | 13.0 | 9.7 | 6.9 | 14.8 | 18.0 | 23.3 | 20.9 | - | - |
| Property,Plant & Equipment Net | 32.8 | 42.8 | 50.5 | 59.2 | 72.5 | 62.4 | 31.4 | 23.2 | 36.4 | 35.5 | 9.4 | 5.3 | 5.3 | 6.2 | 8.4 | 7.6 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 0.5 | 1.7 | 60.1 | 174.6 | 158.1 | 80.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 381.5 | 381.5 | 381.5 | 420.1 | 420.1 | 420.1 | 420.1 | 348.3 | 113.4 | 56.5 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | - |
| Intangible Assets | 38.1 | 43.3 | 50.6 | 58.3 | 85.8 | 128.5 | 181.6 | 205.7 | 81.1 | 71.7 | 11.0 | 11.1 | 10.7 | 10.8 | 11.2 | 41.3 | - |
| Operating Lease Right Of Use Assets | 31.7 | 52.6 | 57.2 | 67.1 | 77.3 | 84.1 | 25.5 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 124.9 | 0.0 | - | 0.0 | 87.6 | 96.2 | 87.7 | - | 20.2 | 14.6 | 21.0 | 0.0 | - | - | - | - | - |
| Other Non-Current Assets | 16.5 | 7.4 | 6.3 | 6.1 | 6.9 | 5.3 | 4.3 | 2.2 | 1.9 | 0.8 | 1.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 855.7 | 767.7 | 802.8 | 1,199.3 | 1,299.4 | 1,189.0 | 948.0 | 896.1 | 693.5 | 323.4 | 295.8 | 139.9 | 152.6 | 143.2 | 331.3 | 282.8 | - |
| - |
| Short Term Debt | 3.9 | 124.9 | 3.1 | 2.5 | 166.0 | 0.0 | 75.0 | 125.0 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | 0.0 | 0.9 | 0.8 | 0.7 | 0.6 | 0.4 | - | - | - | - | 0.0 | 0.6 | 0.2 | 0.3 | - |
| Operating Lease Liabilities Current | 4.4 | 5.8 | 7.4 | 8.5 | 8.6 | 5.4 | 6.9 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 126.8 | 107.2 | 70.5 | 75.1 | 106.7 | 101.2 | 112.8 | 93.2 | 77.2 | 49.4 | 34.9 | 25.5 | 23.3 | 20.0 | 16.7 | 23.9 | - |
| Other Current Liabilities | 5.2 | 5.6 | 11.4 | 8.3 | 9.9 | 14.3 | 17.7 | 13.7 | 11.1 | 9.6 | 3.8 | 4.0 | 4.0 | 6.1 | 6.9 | - | - |
| Total Current Liabilities | 137.5 | 240.5 | 75.6 | 82.5 | 274.4 | 111.8 | 230.7 | 262.0 | 147.5 | 66.7 | 54.0 | 38.6 | 60.2 | 54.4 | 280.3 | 151.3 | - |
| - |
| Operating Lease Liabilities Non-Current | 43.6 | 69.2 | 75.0 | 88.2 | 96.2 | 92.4 | 21.4 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.0 | 4.9 | 2.1 | 6.8 | 2.3 | 0.0 | 0.0 | 0.9 | 0.0 | - | 0.0 | 4.7 | 4.8 | 4.7 | 0.4 | 14.0 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.1 | 0.1 | 0.3 | 0.3 | 0.4 | 0.4 | 4.8 | 8.4 | 1.6 | 1.7 | 0.6 | 0.0 | 0.3 | 0.9 | 4.1 | 3.2 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 568.9 | 658.9 | 678.6 | 991.4 | 851.4 | 824.2 | 545.6 | 549.9 | 398.6 | 92.0 | 54.6 | 43.5 | 65.6 | 60.2 | 285.9 | 181.0 | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (728.1) | (879.4) | (837.7) | (715.3) | (571.8) | (640.9) | (592.7) | (610.5) | (708.4) | (722.6) | (750.1) | (798.2) | (807.5) | (811.5) | (858.1) | (798.6) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | 223.2 | 183.2 | 183.2 | 177.7 | 85.1 | 64.1 | 15.6 | 15.3 | 12.7 | 9.4 | 8.5 | 8.5 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 286.8 | 108.8 | 124.1 | 207.9 | 448.0 | 364.8 | 402.3 | 346.2 | 294.9 | 231.4 | 241.1 | 96.4 | 87.0 | 82.9 | 45.5 | 101.8 | 121.5 |
| Total Equity | 286.8 | 108.8 | 124.1 | 207.9 | 448.0 | 364.8 | 402.3 | 346.2 | 294.9 | 231.4 | 241.1 | 96.4 | 87.0 | 82.9 | 45.5 | 101.8 | 121.5 |
| - |
| Net debt | 310.5 | 362.5 | 416.7 | 517.2 | 392.9 | 441.5 | 279.1 | 270.8 | (130.4) | (91.1) | - | - | - | - | - | - | - |
| Working Capital | 92.2 | (2.0) | 120.9 | 331.4 | 99.9 | 184.6 | (41.3) | (27.8) | 290.5 | 73.9 | 191.6 | 81.0 | 72.5 | 67.9 | 16.6 | 60.9 | - |
| Book Value | 286.8 | 108.8 | 124.1 | 207.9 | 448.0 | 364.8 | 402.3 | 346.2 | 294.9 | 231.4 | 241.1 | 96.4 | 87.0 | 82.9 | 45.5 | 101.8 | 121.5 |
| Tangible Book Value | (132.8) | (316.0) | (308.0) | (270.5) | (57.9) | (183.9) | (199.4) | (207.8) | 100.4 | 103.3 | 226.5 | 81.6 | 72.7 | 68.5 | 30.7 | 56.9 | - |
| 279.1 |
| 196.7 |
| 251.2 |
| 215.3 |
| 203.2 |
| 162.1 |
| 169.9 |
| 187.3 |
| 101.8 |
| 51.2 |
| 60.2 |
| 50.5 |
| 51.3 |
| 64.6 |
| - |
| 265.2 |
| 293.3 |
| 346.5 |
| 368.6 |
| 345.2 |
| 355.6 |
| 105.4 |
| 91.1 |
| 176.9 |
| 159.6 |
| Restricted Cash | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.0 | - | 0.0 | 0.0 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 85.5 | 81.1 | 68.6 | 149.1 | 126.4 | 106.6 | 96.8 | 66.8 | 230.7 | 112.1 | 175.6 | 162.6 | 150.1 | 298.8 | 285.5 | 279.1 | 196.7 | 251.2 | 215.3 | 203.2 | 162.1 | 169.9 | 187.3 | 101.8 | 51.2 | 60.2 | 50.5 | 51.3 | 64.6 | - | 265.2 | 293.3 | 346.5 | 368.6 | 345.2 | 355.6 | 105.4 | 91.1 | 176.9 | 159.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 117.5 | 110.6 | 149.4 | 126.2 | 85.2 | 97.8 | 125.3 | 107.7 | 63.3 | 55.0 | 64.3 | 75.7 | 83.7 | 83.1 | 96.3 | 115.4 | 114.3 | 97.7 | 131.7 | 124.1 | 123.1 | 89.8 | 96.6 | 77.0 | 119.6 | 113.5 | 140.8 | 139.8 | 119.7 | - | 79.4 | 80.1 | 64.8 | 53.4 | 64.1 | 52.2 | 52.4 | 41.4 | 38.2 | 41.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 41.4 | 38.1 | 40.7 | 42.5 | 41.6 | 34.1 | 29.7 | 31.5 | 31.6 | 29.5 | 27.0 | 26.0 | 28.2 | 26.3 | 28.5 | 27.4 | 27.0 | 25.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 244.4 | 229.7 | 258.8 | 319.0 | 254.5 | 238.5 | 251.7 | 205.9 | 325.7 | 196.5 | 266.9 | 264.4 | 262.0 | 414.0 | 410.5 | 422.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22.2 | 20.7 |
| Accumulated Depreciation | 30.4 | 28.4 | 26.1 | 30.8 | 32.5 | 33.4 | 37.8 | 35.8 | 36.7 | 36.8 | 37.1 | 35.9 | 34.9 | 33.9 | 33.2 | 30.3 | 28.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 31.4 | 32.8 | 33.9 | 39.1 | 40.6 | 42.8 | 44.7 | 46.4 | 48.3 | 50.5 | 54.2 | 56.5 | 57.4 | 59.2 | 64.8 | 68.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | 0.5 | 0.5 | 1.7 | 1.7 | 1.7 | 60.1 | 60.1 | 60.1 | 60.1 | 173.1 | 174.6 | 174.6 | 174.6 | 174.6 | 173.1 | |||||||||||||||||||||||
| Goodwill | 381.5 | 381.5 | 381.5 | 381.5 | 381.5 | 381.5 | 381.5 | 381.5 | 381.5 | 381.5 | 381.5 | 420.1 | 420.1 | 420.1 | 420.1 | 420.1 | 420.1 | 420.1 | ||||||||||||||||||||||
| Intangible Assets | 36.8 | 38.1 | 39.4 | 40.7 | 42.0 | 43.3 | 46.2 | 47.7 | 49.1 | 50.6 | 52.3 | 54.3 | 56.3 | 58.3 | 64.2 | 70.8 | 77.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 30.8 | 31.7 | 40.0 | 50.2 | 51.4 | 52.6 | 53.7 | 54.8 | 56.1 | 57.2 | 63.6 | 64.4 | 65.6 | 67.1 | 69.8 | 71.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 119.3 | 124.9 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 130.2 | 127.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 19.6 | 17.0 | 5.8 | 4.8 | 5.4 | 7.4 | 7.6 | 5.7 | 5.9 | 6.3 | 6.4 | 6.2 | 6.3 | 6.1 | 6.3 | 6.7 | 7.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 863.9 | 855.7 | 759.9 | 835.8 | 777.1 | 767.7 | 787.2 | 802.2 | 926.7 | 802.8 | 885.0 | 1,039.1 | 1,042.3 | 1,199.3 | 1,210.3 | 1,364.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 3.9 | 3.9 | 3.9 | 106.2 | 106.0 | 124.9 | 126.3 | 14.9 | 14.9 | 3.1 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 169.5 | 166.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 1.0 | 0.9 | 0.9 | 0.9 | 1.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.2 | 4.4 | 5.5 | 6.1 | 5.9 | 5.8 | 5.7 | 6.1 | 6.6 | 7.4 | 8.4 | 8.8 | 8.9 | 8.5 | 8.9 | 8.8 | ||||||||||||||||||||||||
| Accrued Expenses | 117.6 | 126.8 | 124.9 | 113.3 | 100.5 | 107.2 | 97.1 | 95.2 | 69.7 | 70.5 | 67.0 | 74.2 | 84.8 | 75.1 | 84.5 | 94.9 | 107.9 | |||||||||||||||||||||||
| Other Current Liabilities | 6.8 | 5.2 | 5.8 | 5.9 | 5.5 | 5.6 | 11.3 | 10.0 | 9.7 | 11.4 | 9.9 | 8.2 | 9.1 | 8.0 | 8.0 | 8.6 | 11.8 | |||||||||||||||||||||||
| Total Current Liabilities | 129.3 | 137.5 | 180.9 | 260.6 | 212.5 | 240.5 | 272.2 | 113.1 | 87.7 | 75.6 | 71.0 | 79.9 | 91.8 | 82.5 | 91.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 387.0 | 387.7 | 388.4 | 385.1 | 387.7 | 344.1 | 346.2 | 467.7 | 631.3 | 525.6 | 625.7 | 625.2 | 625.4 | 813.5 | 813.4 | 813.3 | 565.0 | 478.2 | 472.0 | 465.9 | 619.5 | 611.4 | 603.5 | 271.4 | 267.9 | 264.4 | 261.0 | 257.6 | 254.2 | - | 247.7 | 244.5 | 241.3 | 238.2 | 235.1 | 232.1 | - | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | 42.7 | 43.6 | 52.0 | 66.1 | 67.7 | 69.2 | 70.7 | 72.2 | 73.6 | 75.0 | 82.8 | 84.6 | 86.7 | 88.2 | 90.5 | 92.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | 6.1 | 5.7 | 5.3 | 4.9 | 3.7 | 3.1 | 2.2 | 2.1 | 2.5 | 7.4 | 7.1 | 6.8 | 8.1 | 2.3 | 2.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 559.2 | 568.9 | 627.5 | 717.7 | 673.4 | 658.9 | 692.9 | 656.4 | 795.2 | 678.6 | 782.4 | 797.4 | 811.3 | 991.4 | 1,003.8 | 1,013.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (710.8) | (728.1) | (872.8) | (882.9) | (891.8) | (879.4) | (886.9) | (828.9) | (836.7) | (837.7) | (850.4) | (702.0) | (701.8) | (715.3) | (704.9) | (546.2) | (538.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | 266.2 | 266.2 | 266.2 | 266.2 | 266.2 | 266.2 | 266.2 | 266.2 | 266.2 | 266.2 | 266.2 | 266.2 | 266.2 | 266.2 | 266.2 | 223.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 304.7 | 286.8 | 132.4 | 118.1 | 103.7 | 108.8 | 94.3 | 145.8 | 131.5 | 124.1 | 102.6 | 241.7 | 231.0 | 207.9 | 206.5 | 350.5 | 340.8 | |||||||||||||||||||||||
| Total Equity | 304.7 | 286.8 | 132.4 | 118.1 | 103.7 | 108.8 | 94.3 | 145.8 | 131.5 | 124.1 | 102.6 | 241.7 | 231.0 | 207.9 | 206.5 | 350.5 | 340.8 | 448.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 390.9 | 391.6 | 392.3 | 491.3 | 493.7 | 469.1 | 472.5 | 482.6 | 646.2 | 528.7 | 628.2 | 627.7 | 627.9 | 816.0 | 815.9 | 815.7 | 734.5 | 644.2 | 635.8 | 627.6 | 619.5 | 611.4 | 603.5 | 401.4 | 397.9 | 339.4 | 346.0 | 372.6 | 439.2 | - | 247.7 | 244.5 | 241.3 | 238.2 | 235.1 | 232.1 | - | 0.0 | - | - |
| Net debt | 305.4 | 310.5 | 323.7 | 342.1 | 367.3 | 362.5 | 375.7 | 415.8 | 415.5 | 416.7 | 452.7 | 465.1 | 477.8 | 517.2 | 530.3 | 536.6 | 537.8 | 392.9 | ||||||||||||||||||||||
| Working Capital | 115.1 | 92.2 | 77.9 | 58.4 | 41.9 | (2.0) | (20.5) | 92.8 | 238.0 | 120.9 | 195.8 | 184.6 | 170.2 | 331.4 | 318.9 | 316.8 | 50.8 | 99.9 | ||||||||||||||||||||||
| Book Value | 304.7 | 286.8 | 132.4 | 118.1 | 103.7 | 108.8 | 94.3 | 145.8 | 131.5 | 124.1 | 102.6 | 241.7 | 231.0 | 207.9 | 206.5 | 350.5 | 340.8 | 448.0 | ||||||||||||||||||||||
| Tangible Book Value | (113.6) | (132.8) | (288.5) | (304.1) | (319.8) | (316.0) | (333.5) | (283.4) | (299.2) | (308.0) | (331.2) | (232.7) | (245.4) | (270.5) | (277.8) | (140.4) | (157.1) | |||||||||||||||||||||||
| 25.3 |
| 18.2 |
| 28.6 |
| 27.9 |
| 27.6 |
| 25.7 |
| 17.4 |
| 15.5 |
| 12.9 |
| 12.4 |
| 12.9 |
| 13.8 |
| 16.4 |
| 13.9 |
| 13.6 |
| 11.9 |
| 9.7 |
| 4.4 |
| 4.2 |
| 4.0 |
| 3.9 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 21.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 338.1 |
| 374.4 |
| 372.4 |
| 345.5 |
| 322.4 |
| 296.4 |
| 312.8 |
| 204.6 |
| 188.3 |
| 189.4 |
| 204.5 |
| 205.8 |
| 219.0 |
| - |
| 361.3 |
| 387.5 |
| 429.0 |
| 438.0 |
| 423.1 |
| 416.3 |
| 166.1 |
| 140.6 |
| 223.1 |
| 210.6 |
| 28.3 |
| 26.0 |
| 23.7 |
| 22.4 |
| 20.2 |
| 22.3 |
| 21.0 |
| 19.3 |
| 18.0 |
| 16.1 |
| 14.4 |
| 13.4 |
| - |
| 13.6 |
| 12.7 |
| 12.9 |
| 13.0 |
| 12.2 |
| 12.1 |
| 11.1 |
| 9.7 |
| 8.8 |
| 7.8 |
| 70.7 |
| 72.5 |
| 74.9 |
| 74.7 |
| 71.6 |
| 62.4 |
| 48.9 |
| 34.7 |
| 31.5 |
| 31.4 |
| 31.2 |
| 28.9 |
| 25.8 |
| - |
| 40.4 |
| 37.9 |
| 37.6 |
| 36.4 |
| 35.3 |
| 35.5 |
| 35.2 |
| 35.5 |
| 13.4 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 158.1 |
| 121.3 |
| 121.3 |
| 121.3 |
| 80.0 |
| 80.0 |
| 80.0 |
| 80.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 420.1 |
| 420.1 |
| 420.1 |
| 420.1 |
| 420.1 |
| 420.1 |
| 420.1 |
| 420.1 |
| 419.9 |
| 420.0 |
| 420.0 |
| - |
| 166.3 |
| 124.9 |
| 113.4 |
| 113.4 |
| 113.6 |
| 99.7 |
| 56.5 |
| 56.5 |
| 4.0 |
| 4.0 |
| 85.8 |
| 95.5 |
| 105.9 |
| 117.2 |
| 128.5 |
| 141.0 |
| 154.1 |
| 167.8 |
| 181.6 |
| 195.3 |
| 209.6 |
| 223.9 |
| - |
| 96.0 |
| 81.7 |
| 77.0 |
| 81.1 |
| 85.3 |
| 85.4 |
| 68.9 |
| 71.7 |
| 15.2 |
| 15.4 |
| 74.8 |
| 77.3 |
| 79.4 |
| 80.0 |
| 81.6 |
| 84.1 |
| 86.2 |
| 87.9 |
| - |
| 25.5 |
| 27.0 |
| 17.9 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.6 |
| 96.7 |
| 96.7 |
| 87.6 |
| 96.2 |
| 92.6 |
| 84.2 |
| 90.7 |
| 87.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| 7.1 |
| 5.4 |
| 5.4 |
| 5.3 |
| 5.3 |
| 5.2 |
| 28.7 |
| 4.3 |
| 29.3 |
| 20.0 |
| 13.3 |
| - |
| 1.7 |
| 1.8 |
| 1.9 |
| 1.9 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.8 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,289.5 |
| 1,299.4 |
| 1,284.5 |
| 1,266.6 |
| 1,243.2 |
| 1,189.0 |
| 1,203.6 |
| 1,087.6 |
| 1,016.6 |
| 948.0 |
| 979.2 |
| 980.6 |
| 992.5 |
| - |
| 743.6 |
| 709.3 |
| 706.8 |
| 693.5 |
| 679.7 |
| 660.1 |
| 350.2 |
| 323.4 |
| 277.1 |
| 267.1 |
| 163.9 |
| 161.7 |
| - |
| 0.0 |
| 0.0 |
| 130.0 |
| 130.0 |
| 75.0 |
| 85.0 |
| 115.0 |
| 185.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.0 |
| 0.7 |
| 0.9 |
| 0.9 |
| 0.7 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.6 |
| - |
| 0.3 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| 8.6 |
| 8.6 |
| 5.3 |
| 5.0 |
| 5.4 |
| 5.8 |
| 5.9 |
| 6.5 |
| 6.9 |
| 6.8 |
| 5.4 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.7 |
| 114.7 |
| 106.4 |
| 113.4 |
| 101.2 |
| 106.3 |
| 88.6 |
| 105.6 |
| 112.8 |
| 109.6 |
| 130.3 |
| 106.0 |
| - |
| 68.7 |
| 70.7 |
| 78.2 |
| 77.2 |
| 68.7 |
| 69.0 |
| 58.3 |
| 49.4 |
| 37.7 |
| 37.2 |
| 9.9 |
| 11.7 |
| 13.5 |
| 17.0 |
| 14.3 |
| 19.9 |
| 12.2 |
| 15.5 |
| 17.7 |
| 17.8 |
| 21.1 |
| 17.8 |
| - |
| 13.8 |
| 8.8 |
| 12.5 |
| 11.1 |
| 11.0 |
| 8.3 |
| 15.2 |
| 9.6 |
| 4.8 |
| 4.2 |
| 105.3 |
| 287.3 |
| 274.4 |
| 282.7 |
| 279.9 |
| 130.5 |
| 111.8 |
| 136.6 |
| 309.4 |
| 292.3 |
| 230.7 |
| 278.8 |
| 308.1 |
| 350.3 |
| - |
| 108.4 |
| 107.9 |
| 128.7 |
| 147.5 |
| 109.7 |
| 107.7 |
| 94.2 |
| 66.7 |
| 52.5 |
| 52.6 |
| 93.8 |
| 96.2 |
| 98.3 |
| 100.2 |
| 97.4 |
| 92.4 |
| 87.6 |
| 86.6 |
| - |
| 21.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 4.8 |
| 4.7 |
| 24.7 |
| 4.8 |
| 28.4 |
| 19.6 |
| 16.2 |
| - |
| 2.1 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.5 |
| 1.6 |
| 1.6 |
| 1.7 |
| 1.8 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 948.6 |
| 851.4 |
| 853.4 |
| 846.3 |
| 847.7 |
| 824.2 |
| 842.6 |
| 681.6 |
| 593.1 |
| 545.6 |
| 589.9 |
| 606.7 |
| 640.3 |
| - |
| 367.2 |
| 361.9 |
| 376.9 |
| 398.6 |
| 376.8 |
| 364.1 |
| 108.8 |
| 92.0 |
| 54.3 |
| 54.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (571.8) |
| (619.7) |
| (615.3) |
| (621.9) |
| (640.9) |
| (632.7) |
| (608.0) |
| (578.3) |
| (592.7) |
| (594.5) |
| (598.8) |
| (611.0) |
| (707.0) |
| (607.2) |
| (632.9) |
| (675.5) |
| (708.4) |
| (700.6) |
| (709.7) |
| (717.1) |
| (722.6) |
| (730.0) |
| (736.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 183.2 |
| 183.2 |
| 183.2 |
| 183.2 |
| 183.2 |
| 183.2 |
| 183.2 |
| 183.2 |
| 182.0 |
| 181.7 |
| 181.7 |
| - |
| 142.3 |
| 131.1 |
| 96.1 |
| 85.1 |
| 74.1 |
| 64.1 |
| 64.1 |
| 64.1 |
| 64.1 |
| 63.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 448.0 |
| 431.1 |
| 420.4 |
| 395.4 |
| 364.8 |
| 361.0 |
| 406.0 |
| 423.6 |
| 402.3 |
| 389.3 |
| 373.9 |
| 352.2 |
| - |
| 376.5 |
| 347.4 |
| 329.9 |
| 294.9 |
| 302.8 |
| 295.9 |
| 241.4 |
| 231.4 |
| 222.8 |
| 212.8 |
| 431.1 |
| 420.4 |
| 395.4 |
| 364.8 |
| 361.0 |
| 406.0 |
| 423.6 |
| 402.3 |
| 389.3 |
| 373.9 |
| 352.2 |
| - |
| 376.5 |
| 347.4 |
| 329.9 |
| 294.9 |
| 302.8 |
| 295.9 |
| 241.4 |
| 231.4 |
| 222.8 |
| 212.8 |
| 420.6 |
| 424.4 |
| 457.4 |
| 441.5 |
| 416.3 |
| 299.6 |
| 346.7 |
| 279.1 |
| 295.5 |
| 321.3 |
| 374.7 |
| - |
| (17.5) |
| (48.8) |
| (105.1) |
| (130.4) |
| (110.1) |
| (123.5) |
| - |
| (91.1) |
| - |
| - |
| 89.7 |
| 65.7 |
| 191.9 |
| 184.6 |
| 176.2 |
| (104.8) |
| (104.0) |
| (41.3) |
| (74.3) |
| (102.3) |
| (131.3) |
| - |
| 252.9 |
| 279.7 |
| 300.4 |
| 290.5 |
| 313.4 |
| 308.6 |
| 71.9 |
| 73.9 |
| 170.6 |
| 158.0 |
| 431.1 |
| 420.4 |
| 395.4 |
| 364.8 |
| 361.0 |
| 406.0 |
| 423.6 |
| 402.3 |
| 389.3 |
| 373.9 |
| 352.2 |
| - |
| 376.5 |
| 347.4 |
| 329.9 |
| 294.9 |
| 302.8 |
| 295.9 |
| 241.4 |
| 231.4 |
| 222.8 |
| 212.8 |
| (57.9) |
| (84.6) |
| (105.7) |
| (141.9) |
| (183.9) |
| (200.1) |
| (168.2) |
| (164.4) |
| (199.4) |
| (226.0) |
| (255.7) |
| (291.6) |
| - |
| 114.2 |
| 140.9 |
| 139.5 |
| 100.4 |
| 104.0 |
| 110.8 |
| 116.1 |
| 103.3 |
| 203.6 |
| 193.4 |