| (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 | 40.7 | 36.1 | 31.9 | 30.6 | 22.5 | 23.1 | 13.4 | 8.7 | 15.6 | 15.5 | 21.3 | 13.1 | 8.4 | 9.7 | 9.2 | 3.6 | 4.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 1.8 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 40.7 | 36.1 | 31.9 | 30.6 | 22.5 | 23.1 | 13.4 | 8.7 | 15.6 | 15.5 | 21.3 | 13.1 | 8.4 | 9.7 | 9.2 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 88.8 | 78.8 | 85.1 | 76.2 | 51.2 | 47.4 | 44.4 | 43.2 | 31.8 | 26.1 | 22.7 | 27.7 | 27.1 | 10.8 | 11.7 | ||
| Current Assets | |||||||||||||||||
| Inventory | 109.2 | 111.5 | 117.7 | 117.1 | 89.7 | 63.0 | 53.4 | 55.0 | 32.6 | 31.1 | 26.2 | 25.4 | 24.4 | 14.7 | 14.4 | 11.8 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 181.9 | 169.3 | 160.6 | 151.9 | 129.7 | 118.0 | 104.0 | 90.4 | 73.7 | 65.2 | 57.2 | 54.5 | 55.2 | 21.5 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 28.4 | 27.2 | 39.1 | 39.5 | 36.7 | 27.7 | 23.6 | 25.9 | 15.4 | 13.2 | 13.0 | 15.5 | 15.5 | 5.7 | 6.6 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 180.4 | 224.2 | 218.4 | 235.5 | 159.0 | 120.1 | 109.8 | 122.5 | 52.7 | 70.5 | 57.5 | 67.1 | 73.5 | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 113.9 | 111.0 | 95.9 | 83.9 | 68.1 | 41.3 | 37.1 | 33.6 | 31.1 | 29.5 | 27.8 | 25.1 | 23.8 | 22.5 | 21.6 | 20.5 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 180.4 | 224.2 | 218.4 | 235.5 | 159.0 | 120.1 | 109.8 | 122.5 | 53.2 | 71.4 | 67.4 | 74.8 | 87.6 | 0.4 | 0.2 | 0.8 | |
| (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 | 41.2 | 40.7 | 39.5 | 49.9 | 47.8 | 36.1 | 37.1 | 31.3 | 31.5 | 31.9 | 23.8 | 24.1 | 25.1 | 30.6 | 19.7 | |||||||||||||||||||||||||
| 3.6 |
| 4.5 |
| 11.8 |
| - |
| - |
| Prepaid Expenses | 14.8 | 11.2 | 13.4 | 12.1 | 12.5 | 8.7 | 4.4 | 4.0 | 3.5 | 3.1 | 3.7 | 2.7 | 2.6 | 2.2 | 1.2 | 1.4 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 253.4 | 237.6 | 248.2 | 236.0 | 176.0 | 142.2 | 115.6 | 110.9 | 83.4 | 75.8 | 73.9 | 70.8 | 67.3 | 38.0 | 37.7 | 28.9 | - |
| 19.3 |
| - |
| - |
| Accumulated Depreciation | 120.1 | 103.6 | 93.2 | 83.2 | 72.7 | 62.6 | 51.0 | 42.3 | 35.3 | 27.7 | 21.9 | 17.5 | 15.1 | 12.9 | 12.0 | - | - |
| Property,Plant & Equipment Net | 61.8 | 65.7 | 67.5 | 68.6 | 57.0 | 55.4 | 53.0 | 48.0 | 38.4 | 37.5 | 35.3 | 37.0 | 40.1 | 8.6 | 7.4 | 6.9 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 134.3 | 131.8 | 131.3 | 126.4 | 106.6 | 61.9 | 52.9 | 52.6 | 29.5 | 27.5 | 17.8 | 18.3 | 20.2 | 5.8 | 5.7 | 5.9 | - |
| Intangible Assets | 88.4 | 99.7 | 111.4 | 119.1 | 103.8 | 65.9 | 62.5 | 68.4 | 32.1 | 34.3 | 30.0 | 32.8 | 35.2 | 2.4 | 2.9 | 3.7 | - |
| Operating Lease Right Of Use Assets | 21.0 | 23.7 | 24.0 | 22.8 | 17.0 | 19.0 | 16.4 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 10.5 | 9.1 | 7.8 | 4.2 | 5.3 | 0.3 | 0.5 | 0.3 | 0.0 | 0.9 | 2.5 | 4.2 | 3.2 | 4.1 | 4.3 | 5.5 | - |
| Other Non-Current Assets | 8.1 | 8.2 | 7.4 | 11.3 | 5.1 | 4.5 | 4.8 | 5.0 | 4.5 | 3.9 | 2.6 | 4.0 | 4.9 | 2.0 | 0.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 577.6 | 575.8 | 597.5 | 588.3 | 470.8 | 349.2 | 305.8 | 285.3 | 187.9 | 179.9 | 162.1 | 167.1 | 171.0 | 61.0 | 58.7 | 51.0 | - |
| 6.5 |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | 0.5 | 0.9 | 9.9 | 7.7 | 14.1 | 0.4 | 0.2 | 0.8 | - |
| Deferred Revenue Current | 3.8 | 2.3 | 2.1 | 4.8 | 2.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.3 | 5.1 | 5.1 | 4.2 | 4.5 | 4.7 | 3.2 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 40.9 | 30.2 | 56.5 | 48.1 | 41.7 | 24.9 | 23.0 | 18.7 | 14.3 | 10.7 | 11.1 | 12.7 | 9.9 | 5.9 | 7.8 | 6.6 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.3 | - | - |
| Total Current Liabilities | 69.3 | 57.4 | 95.6 | 87.6 | 78.4 | 52.5 | 46.6 | 44.6 | 30.1 | 24.8 | 34.0 | 36.0 | 42.3 | 12.1 | 17.2 | 14.5 | - |
| - |
| Operating Lease Liabilities Non-Current | 16.4 | 19.4 | 19.5 | 18.8 | 12.8 | 15.0 | 13.7 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3.2 | 3.6 | 4.3 | 6.3 | 5.0 | 4.7 | 3.4 | 3.9 | 3.6 | 3.3 | 0.6 | 2.7 | 2.3 | 0.9 | 1.0 | 1.1 | - |
| Pension Obligations | 1.2 | 1.7 | 2.7 | 3.0 | 3.9 | 5.3 | 5.1 | 4.3 | 4.7 | 4.4 | 2.8 | 3.1 | 2.3 | 3.8 | 3.5 | 2.5 | - |
| Other Non-Current Liabilities | 5.5 | 4.6 | 5.4 | 21.8 | 23.9 | 8.6 | 8.0 | 8.2 | 9.5 | 4.7 | 2.6 | - | - | - | - | 2.4 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 276.1 | 310.9 | 346.0 | 372.9 | 283.0 | 206.1 | 186.6 | 183.5 | 100.6 | 107.6 | 97.6 | 111.1 | 123.0 | 18.8 | 22.4 | 21.1 | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 197.0 | 177.0 | 165.8 | 143.6 | 127.8 | 105.1 | 92.6 | 76.7 | 61.9 | 54.8 | 46.7 | 36.5 | 23.6 | 20.5 | 16.0 | 9.3 | - |
| Accumulated Other Comprehensive Income | (9.5) | (23.2) | (10.2) | (12.0) | (8.1) | (3.3) | (10.5) | (8.5) | (5.6) | (12.0) | (9.9) | (5.7) | 0.6 | (0.9) | (1.2) | 0.1 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 301.5 | 264.9 | 251.6 | 215.5 | 187.8 | 143.1 | 119.2 | 101.8 | 87.3 | 72.3 | 64.6 | 56.0 | 48.0 | 42.2 | 36.3 | 29.9 | - |
| Total Equity | 301.5 | 264.9 | 251.6 | 215.5 | 187.8 | 143.1 | 119.2 | 101.8 | 87.3 | 72.3 | 64.6 | 56.0 | 48.0 | 42.2 | 36.3 | 29.9 | - |
| - |
| Net debt | 139.7 | 188.1 | 186.5 | 204.8 | 136.5 | 96.9 | 96.3 | 113.8 | 37.6 | 55.9 | 46.1 | 61.7 | 79.3 | (9.3) | (9.0) | (2.8) | - |
| Working Capital | 184.1 | 180.2 | 152.5 | 148.4 | 97.6 | 89.7 | 69.0 | 66.3 | 53.4 | 51.0 | 39.9 | 34.8 | 25.0 | 26.0 | 20.5 | 14.4 | - |
| Book Value | 301.5 | 264.9 | 251.6 | 215.5 | 187.8 | 143.1 | 119.2 | 101.8 | 87.3 | 72.3 | 64.6 | 56.0 | 48.0 | 42.2 | 36.3 | 29.9 | - |
| Tangible Book Value | 78.7 | 33.4 | 8.9 | (30.0) | (22.7) | 15.3 | 3.8 | (19.2) | 25.7 | 10.5 | 16.9 | 4.9 | (7.5) | 33.9 | 27.7 | 20.3 | - |
| 28.8 |
| 16.9 |
| 22.5 |
| 19.2 |
| 23.4 |
| 24.7 |
| 23.1 |
| 20.2 |
| 19.0 |
| 20.4 |
| 13.4 |
| 8.6 |
| 10.5 |
| 10.2 |
| 8.7 |
| 11.4 |
| 15.3 |
| - |
| 15.6 |
| 17.6 |
| 14.7 |
| 14.0 |
| 15.5 |
| 12.5 |
| 10.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 41.2 | 40.7 | 39.5 | 49.9 | 47.8 | 36.1 | 37.1 | 31.3 | 31.5 | 31.9 | 23.8 | 24.1 | 25.1 | 30.6 | 19.7 | 28.8 | 16.9 | 22.5 | 19.2 | 23.4 | 24.7 | 23.1 | 20.2 | 19.0 | 20.4 | 13.4 | 8.6 | 10.5 | 10.2 | 8.7 | 11.4 | 15.3 | - | 15.6 | 17.6 | 14.7 | 14.0 | 15.5 | 12.5 | 10.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 91.7 | 88.8 | 91.7 | 84.9 | 88.1 | 78.8 | 82.5 | 82.4 | 87.9 | 85.1 | 90.6 | 87.2 | 87.0 | 76.2 | 79.9 | 69.8 | 68.6 | 51.2 | 55.7 | 52.1 | 56.3 | 47.4 | 51.3 | 49.6 | 55.4 | 44.4 | 56.0 | 51.8 | 53.8 | 43.2 | 45.2 | 41.3 | - | 31.8 | 34.5 | 31.6 | 31.0 | 26.1 | 28.8 | 32.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 110.1 | 109.2 | 111.4 | 106.5 | 105.6 | 111.5 | 117.6 | 121.7 | 124.9 | 117.7 | 117.3 | 116.1 | 116.2 | 117.1 | 112.1 | 112.3 | 97.2 | 89.7 | 72.2 | 67.8 | 61.4 | 63.0 | 61.6 | 61.5 | 60.1 | 53.4 | 51.4 | 52.4 | 53.0 | 55.0 | 44.9 | 41.1 | - | 32.6 | 32.8 | 31.4 | 30.9 | 31.1 | 30.3 | 30.1 |
| Prepaid Expenses | 16.5 | 14.8 | 15.5 | 12.6 | 12.4 | 11.2 | 13.6 | 14.1 | 15.6 | 13.4 | 13.0 | 11.8 | 13.4 | 12.1 | 15.4 | 11.4 | 11.2 | 12.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 259.5 | 253.4 | 258.1 | 253.9 | 253.9 | 237.6 | 250.9 | 249.4 | 260.0 | 248.2 | 244.8 | 239.2 | 241.8 | 236.0 | 227.2 | 222.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 183.3 | 181.9 | 180.2 | 178.3 | 171.3 | 169.3 | 171.6 | 167.8 | 165.7 | 160.6 | 158.8 | 156.7 | 155.6 | 151.9 | 143.5 | 142.4 | 141.0 | 129.7 | 125.2 | 123.0 | 119.4 | 118.0 | 112.8 | 109.0 | 105.8 | 104.0 | 97.8 | 96.4 | 92.4 | 90.4 | 83.4 | 78.9 | - | 73.7 | - | - | - | - | 65.0 | 63.8 |
| Accumulated Depreciation | 122.2 | 120.1 | 117.6 | 114.3 | 106.8 | 103.6 | 103.2 | 98.2 | 95.4 | 93.2 | 90.9 | 88.2 | 86.4 | 83.2 | 77.9 | 76.4 | 75.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 61.1 | 61.8 | 62.6 | 63.9 | 64.5 | 65.7 | 68.4 | 69.6 | 70.3 | 67.5 | 67.9 | 68.5 | 69.1 | 68.6 | 65.6 | 65.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 133.7 | 134.3 | 134.1 | 134.6 | 132.4 | 131.8 | 134.4 | 132.9 | 133.2 | 131.3 | 130.3 | 128.0 | 126.6 | 126.4 | 122.4 | 125.0 | 106.6 | 106.6 | ||||||||||||||||||||||
| Intangible Assets | 84.9 | 88.4 | 91.3 | 94.9 | 96.7 | 99.7 | 104.6 | 107.1 | 110.2 | 111.4 | 113.8 | 113.2 | 116.0 | 119.1 | 120.8 | 125.9 | 101.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 19.6 | 21.0 | 22.0 | 23.3 | 23.4 | 23.7 | 23.6 | 21.8 | 22.9 | 24.0 | 25.0 | 21.9 | 23.4 | 22.8 | 21.6 | 23.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 10.5 | 10.5 | 8.3 | 8.8 | 8.8 | 9.1 | 7.7 | 7.2 | 7.1 | 7.8 | 3.4 | 3.8 | 4.0 | 4.2 | 3.5 | 4.4 | 5.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 8.3 | 8.1 | 8.7 | 8.5 | 7.2 | 8.2 | 6.9 | 7.7 | 7.8 | 7.4 | 11.4 | 11.0 | 9.9 | 11.3 | 11.5 | 8.9 | 8.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 577.7 | 577.6 | 585.1 | 588.1 | 586.9 | 575.8 | 596.4 | 595.8 | 611.6 | 597.5 | 596.6 | 585.5 | 590.9 | 588.3 | 572.5 | 576.1 | 494.5 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 33.1 | 28.4 | 33.7 | 33.2 | 30.6 | 27.2 | 28.9 | 32.9 | 39.0 | 39.1 | 42.5 | 42.4 | 41.2 | 39.5 | 42.0 | 47.1 | 38.8 | 36.7 | 35.1 | 33.4 | 32.4 | 27.7 | 29.3 | 27.5 | 31.3 | 23.6 | 24.7 | 25.0 | 26.2 | 25.9 | 24.6 | 22.4 | - | 15.4 | 17.2 | 13.4 | 14.6 | 13.2 | 14.1 | 14.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 3.6 | 3.8 | 3.2 | 3.1 | 2.7 | 2.3 | 1.9 | 2.5 | 2.2 | 2.1 | 2.7 | 3.6 | 4.6 | 4.8 | 5.3 | 7.0 | 7.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.2 | 5.3 | 5.4 | 5.4 | 5.2 | 5.1 | 5.0 | 5.0 | 5.1 | 5.1 | 5.1 | 4.6 | 4.5 | 4.2 | 4.4 | 5.0 | ||||||||||||||||||||||||
| Accrued Expenses | 36.5 | 40.9 | 39.3 | 34.6 | 32.4 | 30.2 | 32.3 | 31.1 | 34.1 | 56.5 | 52.2 | 45.4 | 45.7 | 48.1 | 46.1 | 46.3 | 40.0 | 41.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 69.6 | 69.3 | 73.0 | 67.8 | 63.1 | 57.4 | 61.2 | 64.0 | 73.1 | 95.6 | 94.7 | 87.8 | 86.9 | 87.6 | 88.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 177.3 | 180.4 | 190.3 | 202.2 | 222.2 | 224.2 | 231.4 | 236.9 | 240.2 | 218.4 | 224.4 | 227.1 | 236.5 | 235.5 | 231.6 | 228.9 | 178.6 | 159.0 | 109.3 | 112.4 | 119.9 | 120.1 | 124.4 | 128.5 | 136.2 | 109.8 | 116.5 | 123.3 | 129.1 | 122.5 | 62.0 | 64.5 | - | 52.7 | 62.0 | 65.0 | 67.6 | 70.5 | 50.1 | 52.6 |
| Operating Lease Liabilities Non-Current | 15.1 | 16.4 | 17.5 | 18.7 | 19.1 | 19.4 | 19.3 | 17.5 | 18.5 | 19.5 | 20.3 | 17.6 | 19.2 | 18.8 | 17.6 | 18.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 3.1 | 3.2 | 3.3 | 3.6 | 3.4 | 3.6 | 4.1 | 4.5 | 4.8 | 4.3 | 5.8 | 6.0 | 5.8 | 6.3 | 8.9 | 8.3 | 5.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | 1.5 | 1.6 | 1.6 | 1.7 | 2.7 | 2.8 | 2.8 | 2.7 | 2.9 | 2.9 | 2.8 | 3.0 | 3.5 | 3.8 | 3.9 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 6.6 | 6.8 | 5.3 | 5.1 | 4.7 | 4.6 | 4.8 | 4.5 | 5.2 | 5.4 | 6.4 | 7.4 | 9.5 | 21.8 | 21.6 | 21.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 271.7 | 276.1 | 290.9 | 299.0 | 314.1 | 310.9 | 323.6 | 330.1 | 344.5 | 346.0 | 354.5 | 348.7 | 360.8 | 372.9 | 371.4 | 374.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 116.2 | 113.9 | 113.3 | 112.6 | 112.7 | 111.0 | 110.3 | 109.2 | 109.6 | 95.9 | 94.7 | 92.5 | 92.4 | 83.9 | 82.8 | 81.7 | 70.5 | 68.1 | 43.8 | 42.6 | 42.9 | 41.3 | 40.7 | 39.8 | 39.4 | 37.1 | 36.4 | 35.7 | - | 33.6 | 32.9 | 32.3 | - | 31.1 | 31.2 | 30.7 | 30.6 | 29.5 | 29.5 | 29.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 201.9 | 197.0 | 191.2 | 185.2 | 180.1 | 177.0 | 174.5 | 172.9 | 172.2 | 165.8 | 162.0 | 155.8 | 149.5 | 143.6 | 140.3 | 134.1 | 129.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (12.2) | (9.5) | (10.3) | (8.7) | (19.9) | (23.2) | (11.9) | (16.4) | (14.7) | (10.2) | (14.6) | (11.5) | (11.7) | (12.0) | (22.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 305.9 | 301.5 | 294.2 | 289.1 | 272.8 | 264.9 | 272.9 | 265.7 | 267.1 | 251.6 | 242.1 | 236.8 | 230.2 | 215.5 | 201.1 | 201.3 | 193.7 | |||||||||||||||||||||||
| Total Equity | 305.9 | 301.5 | 294.2 | 289.1 | 272.8 | 264.9 | 272.9 | 265.7 | 267.1 | 251.6 | 242.1 | 236.8 | 230.2 | 215.5 | 201.1 | 201.3 | 193.7 | 187.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 177.3 | 180.4 | 190.3 | 202.2 | 222.2 | 224.2 | 231.4 | 236.9 | 240.2 | 218.4 | 224.4 | 227.1 | 236.5 | 235.5 | 231.6 | 228.9 | 178.6 | 159.0 | 109.3 | 112.4 | 119.9 | 120.1 | 124.4 | 128.5 | 136.2 | 109.8 | 116.5 | 123.3 | 129.1 | 122.5 | 62.5 | 64.9 | - | 53.2 | 62.5 | 65.9 | 68.5 | 71.4 | 69.2 | 73.6 |
| Net debt | 136.1 | 139.7 | 150.8 | 152.3 | 174.4 | 188.1 | 194.3 | 205.6 | 208.7 | 186.5 | 200.5 | 203.0 | 211.4 | 204.8 | 211.9 | 200.1 | 161.7 | 136.5 | ||||||||||||||||||||||
| Working Capital | 189.9 | 184.1 | 185.0 | 186.1 | 190.8 | 180.2 | 189.7 | 185.4 | 186.9 | 152.5 | 150.1 | 151.5 | 155.0 | 148.4 | 139.1 | 128.9 | 115.2 | 97.6 | ||||||||||||||||||||||
| Book Value | 305.9 | 301.5 | 294.2 | 289.1 | 272.8 | 264.9 | 272.9 | 265.7 | 267.1 | 251.6 | 242.1 | 236.8 | 230.2 | 215.5 | 201.1 | 201.3 | 193.7 | 187.8 | ||||||||||||||||||||||
| Tangible Book Value | 87.3 | 78.7 | 68.7 | 59.6 | 43.7 | 33.4 | 33.9 | 25.7 | 23.7 | 8.9 | (1.9) | (4.4) | (12.4) | (30.0) | (42.1) | (49.7) | (14.2) | |||||||||||||||||||||||
| 10.4 |
| 8.5 |
| 7.2 |
| 8.7 |
| 6.6 |
| 3.7 |
| 4.9 |
| 4.4 |
| 4.1 |
| 4.2 |
| 3.7 |
| 4.0 |
| 3.5 |
| 3.6 |
| - |
| 3.5 |
| 3.1 |
| 3.0 |
| 3.0 |
| 3.1 |
| 3.1 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 193.9 |
| 176.0 |
| 157.5 |
| 151.8 |
| 149.6 |
| 142.2 |
| 139.8 |
| 133.8 |
| 140.8 |
| 115.6 |
| 120.0 |
| 118.9 |
| 120.7 |
| 110.9 |
| 105.0 |
| 101.3 |
| - |
| 83.4 |
| 88.0 |
| 80.7 |
| 79.0 |
| 75.8 |
| 74.7 |
| 75.3 |
| 72.7 |
| 70.0 |
| 67.8 |
| 64.6 |
| 62.6 |
| 58.7 |
| 55.5 |
| 52.8 |
| 51.0 |
| 48.3 |
| 46.7 |
| 44.3 |
| 42.3 |
| 40.4 |
| 38.7 |
| - |
| 35.3 |
| - |
| - |
| - |
| - |
| 26.5 |
| 25.2 |
| 65.5 |
| 57.0 |
| 55.2 |
| 55.2 |
| 54.8 |
| 55.4 |
| 54.1 |
| 53.5 |
| 53.0 |
| 53.0 |
| 49.5 |
| 49.8 |
| 48.1 |
| 48.0 |
| 43.0 |
| 40.1 |
| - |
| 38.4 |
| 38.2 |
| 37.9 |
| 37.4 |
| 37.5 |
| 38.5 |
| 38.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.6 |
| 61.1 |
| 60.9 |
| 61.9 |
| 60.5 |
| 59.5 |
| 59.1 |
| 52.9 |
| 52.5 |
| 53.2 |
| 52.4 |
| 52.6 |
| 34.9 |
| 35.1 |
| 5.9 |
| 29.5 |
| 29.3 |
| 28.8 |
| 27.7 |
| 27.5 |
| 28.2 |
| 28.1 |
| 103.8 |
| 60.6 |
| 62.4 |
| 63.9 |
| 65.9 |
| 66.4 |
| 67.4 |
| 68.3 |
| 62.5 |
| 63.8 |
| 65.4 |
| 66.8 |
| 68.4 |
| 33.1 |
| 33.8 |
| - |
| 32.1 |
| 32.8 |
| 33.3 |
| 33.6 |
| 34.3 |
| 35.6 |
| 36.3 |
| 13.6 |
| 17.0 |
| 17.1 |
| 18.0 |
| 18.9 |
| 19.0 |
| 18.1 |
| 19.0 |
| 18.2 |
| 16.4 |
| 17.4 |
| 18.2 |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 7.2 |
| 7.3 |
| 7.5 |
| 0.3 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.1 |
| 0.1 |
| - |
| 0.0 |
| 0.5 |
| 0.5 |
| 0.8 |
| 0.9 |
| 1.0 |
| - |
| 5.1 |
| 5.3 |
| 4.7 |
| 4.5 |
| 4.5 |
| 4.2 |
| 4.6 |
| 4.0 |
| 4.8 |
| 4.6 |
| 4.6 |
| 4.7 |
| 5.0 |
| 6.0 |
| 4.8 |
| - |
| 4.5 |
| 4.3 |
| 4.2 |
| 3.9 |
| 3.9 |
| 4.0 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 470.8 |
| 363.6 |
| 360.5 |
| 360.0 |
| 349.2 |
| 343.9 |
| 338.5 |
| 344.0 |
| 305.8 |
| 308.2 |
| 310.6 |
| 312.0 |
| 285.3 |
| 222.1 |
| 215.2 |
| - |
| 187.9 |
| 193.0 |
| 185.4 |
| 182.4 |
| 179.9 |
| 182.0 |
| 183.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.5 |
| - |
| 0.5 |
| 0.5 |
| 1.0 |
| 0.9 |
| 0.9 |
| 19.1 |
| 21.1 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 4.5 |
| 4.3 |
| 4.3 |
| 4.5 |
| 4.7 |
| 4.1 |
| 4.0 |
| 3.7 |
| 3.2 |
| 3.3 |
| 3.5 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.3 |
| 25.9 |
| 23.3 |
| 24.9 |
| 22.8 |
| 22.2 |
| 22.0 |
| 23.0 |
| 23.6 |
| 20.1 |
| 18.9 |
| 18.7 |
| 18.1 |
| 15.0 |
| - |
| 14.3 |
| 13.7 |
| 11.8 |
| 10.5 |
| 10.7 |
| 12.5 |
| 13.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.4 |
| 78.8 |
| 78.4 |
| 62.4 |
| 59.3 |
| 55.7 |
| 52.5 |
| 52.1 |
| 49.7 |
| 53.3 |
| 46.6 |
| 48.2 |
| 45.2 |
| 45.2 |
| 44.6 |
| 43.1 |
| 37.9 |
| - |
| 30.1 |
| 31.4 |
| 26.2 |
| 26.1 |
| 24.8 |
| 45.6 |
| 49.4 |
| 10.1 |
| 12.8 |
| 13.1 |
| 14.1 |
| 14.9 |
| 15.0 |
| 14.6 |
| 15.5 |
| 14.7 |
| 13.7 |
| 14.1 |
| 15.2 |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 4.2 |
| 4.4 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.6 |
| 5.1 |
| 3.4 |
| 3.3 |
| 3.5 |
| 3.6 |
| 3.9 |
| 3.2 |
| 3.3 |
| - |
| 3.6 |
| 3.1 |
| 3.1 |
| 3.3 |
| 3.3 |
| 2.8 |
| 2.9 |
| 3.9 |
| 5.1 |
| 5.1 |
| 5.0 |
| 5.3 |
| 5.2 |
| 5.2 |
| 5.1 |
| 5.1 |
| 4.3 |
| 4.3 |
| 4.3 |
| 4.3 |
| 4.2 |
| 4.7 |
| - |
| 4.7 |
| 4.4 |
| 4.3 |
| 4.2 |
| 4.4 |
| 4.2 |
| 4.2 |
| 23.7 |
| 23.9 |
| 6.9 |
| 7.1 |
| 6.8 |
| 8.6 |
| 8.3 |
| 8.8 |
| 7.8 |
| 8.0 |
| 8.0 |
| 7.8 |
| 7.3 |
| 8.2 |
| 9.1 |
| 9.3 |
| - |
| 9.5 |
| 5.4 |
| 5.2 |
| 4.8 |
| 4.7 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 300.8 |
| 283.0 |
| 201.2 |
| 202.5 |
| 206.9 |
| 206.1 |
| 209.5 |
| 212.2 |
| 222.3 |
| 186.6 |
| 194.4 |
| 199.4 |
| 205.2 |
| 183.5 |
| 121.6 |
| 119.7 |
| - |
| 100.6 |
| 106.3 |
| 103.9 |
| 106.0 |
| 107.6 |
| 107.6 |
| 112.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 127.8 |
| 126.6 |
| 121.0 |
| 116.7 |
| 105.1 |
| 102.7 |
| 98.9 |
| 96.3 |
| 92.6 |
| 89.4 |
| 85.1 |
| 80.9 |
| 76.7 |
| 74.4 |
| 69.8 |
| - |
| 61.9 |
| 62.0 |
| 59.2 |
| 57.2 |
| 54.8 |
| 53.5 |
| 51.2 |
| (14.4) |
| (6.7) |
| (8.1) |
| (7.9) |
| (5.6) |
| (6.6) |
| (3.3) |
| (8.9) |
| (12.4) |
| (14.0) |
| (10.5) |
| (12.0) |
| (9.6) |
| (9.7) |
| (8.5) |
| (6.8) |
| (6.6) |
| - |
| (5.6) |
| (6.6) |
| (8.4) |
| (11.4) |
| (12.0) |
| (8.6) |
| (9.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 187.8 |
| 162.4 |
| 158.0 |
| 153.0 |
| 143.1 |
| 134.4 |
| 126.3 |
| 121.7 |
| 119.2 |
| 113.8 |
| 111.2 |
| 106.8 |
| 101.8 |
| 100.5 |
| 95.5 |
| - |
| 87.3 |
| 86.7 |
| 81.5 |
| 76.4 |
| 72.3 |
| 74.4 |
| 71.3 |
| 162.4 |
| 158.0 |
| 153.0 |
| 143.1 |
| 134.4 |
| 126.3 |
| 121.7 |
| 119.2 |
| 113.8 |
| 111.2 |
| 106.8 |
| 101.8 |
| 100.5 |
| 95.5 |
| - |
| 87.3 |
| 86.7 |
| 81.5 |
| 76.4 |
| 72.3 |
| 74.4 |
| 71.3 |
| 90.1 |
| 89.0 |
| 95.2 |
| 96.9 |
| 104.2 |
| 109.4 |
| 115.9 |
| 96.3 |
| 107.9 |
| 112.8 |
| 118.9 |
| 113.8 |
| 51.1 |
| 49.6 |
| - |
| 37.6 |
| 44.9 |
| 51.2 |
| 54.5 |
| 55.9 |
| 56.6 |
| 63.2 |
| 95.1 |
| 92.4 |
| 93.9 |
| 89.7 |
| 87.6 |
| 84.1 |
| 87.4 |
| 69.0 |
| 71.8 |
| 73.7 |
| 75.5 |
| 66.3 |
| 61.9 |
| 63.4 |
| - |
| 53.4 |
| 56.5 |
| 54.5 |
| 52.9 |
| 51.0 |
| 29.1 |
| 25.9 |
| 162.4 |
| 158.0 |
| 153.0 |
| 143.1 |
| 134.4 |
| 126.3 |
| 121.7 |
| 119.2 |
| 113.8 |
| 111.2 |
| 106.8 |
| 101.8 |
| 100.5 |
| 95.5 |
| - |
| 87.3 |
| 86.7 |
| 81.5 |
| 76.4 |
| 72.3 |
| 74.4 |
| 71.3 |
| (22.7) |
| 41.2 |
| 34.5 |
| 28.3 |
| 15.3 |
| 7.6 |
| (0.6) |
| (5.7) |
| 3.8 |
| (2.5) |
| (7.4) |
| (12.4) |
| (19.2) |
| 32.5 |
| 26.6 |
| - |
| 25.7 |
| 24.6 |
| 19.4 |
| 15.1 |
| 10.5 |
| 10.6 |
| 6.9 |