| (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 | 23.4 | 35.5 | 30.0 | 36.5 | 50.6 | 47.7 | 19.0 | 26.6 | 49.5 | 64.3 | 51.6 | 62.1 | 5.2 | 7.6 | 8.9 | 8.7 | 17.5 |
| Restricted Cash | 2.3 | 0.7 | 15.5 | 13.1 | 11.5 | 0.5 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 23.4 | 35.5 | 30.0 | 36.5 | 50.6 | 47.7 | 19.0 | 26.6 | 49.5 | 64.3 | 51.6 | 62.1 | 5.2 | 7.6 | 8.9 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 55.1 | 58.2 | 58.7 | 68.7 | 86.9 | 43.5 | 74.3 | 67.6 | 80.3 | 86.3 | 61.3 | 34.6 | 35.3 | 26.1 | 28.1 | ||
| Current Assets | |||||||||||||||||
| Inventory | 61.7 | 49.9 | 52.6 | 66.6 | 54.4 | 37.9 | 60.6 | 57.8 | 61.6 | 60.1 | 60.8 | 18.6 | 23.4 | 16.2 | 16.1 | 17.3 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 463.3 | 455.8 | 468.9 | 438.0 | 398.3 | 382.3 | 529.8 | 673.0 | 658.4 | 577.6 | 542.0 | 209.6 | 197.2 | 181.1 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 14.5 | 20.4 | 20.8 | 28.1 | - | - | - | - | 39.7 | 37.1 | 30.5 | 13.1 | 11.1 | 5.1 | 5.5 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 63.0 | 92.9 | 82.1 | 68.4 | 50.4 | 71.8 | 180.8 | 84.8 | 221.1 | 188.0 | 203.9 | 34.5 | 98.4 | 117.3 | 93.7 | ||
| Common Equity | |||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 79.6 | 92.9 | 82.1 | 68.4 | 50.4 | 97.3 | 243.8 | 231.4 | 241.1 | 198.5 | 220.9 | 34.5 | 99.2 | 121.3 | 94.4 | 123.1 | |
| (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 | 20.3 | 23.4 | 32.5 | 29.8 | 26.8 | 35.5 | 33.6 | 27.1 | 29.3 | 30.0 | 26.2 | 22.7 | 21.2 | - | 28.5 | |||||||||||||||||||||||||
| 8.7 |
| 17.5 |
| 25.9 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | 0.9 | 1.5 | 3.1 | 3.3 | 9.9 | 6.0 | 11.6 | 12.3 | 5.4 | - | - | - |
| Other Current Assets | 5.5 | 5.5 | 9.5 | 9.3 | 10.3 | 9.0 | 4.4 | 11.9 | 6.8 | 7.9 | 4.4 | 3.0 | 3.2 | 2.1 | 4.0 | 2.7 | - |
| Assets Held For Sale | - | - | - | - | 1.0 | 58.3 | 69.8 | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 155.9 | 153.1 | 168.8 | 199.1 | 229.5 | 214.0 | 232.1 | 168.8 | 203.2 | 235.2 | 197.9 | 137.9 | 79.4 | 57.4 | 66.4 | 57.3 | - |
| 178.9 |
| - |
| - |
| Accumulated Depreciation | 264.8 | 241.1 | 220.2 | 199.0 | 175.7 | 152.8 | 197.2 | 190.3 | 150.0 | 112.4 | 77.0 | 54.3 | 42.0 | 30.7 | 19.2 | - | - |
| Property,Plant & Equipment Net | 198.5 | 214.7 | 248.7 | 239.1 | 222.6 | 229.5 | 332.5 | 482.7 | 508.4 | 465.2 | 465.0 | 155.3 | 155.2 | 150.4 | 159.6 | 169.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | 6.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 7.6 | 4.5 | 8.5 | 9.1 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.8 | 3.3 | 3.7 | 4.5 | 5.4 | - |
| Operating Lease Right Of Use Assets | 16.9 | 20.6 | 22.6 | 18.9 | 13.4 | 11.0 | 24.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 9.9 | 8.5 | 5.6 | 6.1 | 5.1 | 7.9 | 4.4 | 5.8 | 6.0 | 5.2 | 9.1 | 1.9 | 3.2 | 3.4 | 2.0 | 2.4 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 388.8 | 401.4 | 454.2 | 478.3 | 485.0 | 476.8 | 612.5 | 660.0 | 720.3 | 708.2 | 674.7 | 297.9 | 241.0 | 215.0 | 232.5 | 234.1 | - |
| 6.5 |
| - |
| Short Term Debt | 16.6 | - | - | - | - | 25.5 | 63.0 | 146.7 | 20.0 | 10.5 | 17.0 | 0.0 | 0.8 | 4.0 | 0.8 | 38.1 | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.0 | 4.9 | 4.3 | 3.8 | 9.4 | 8.7 | 21.2 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 16.7 | 24.2 | 20.2 | 26.6 | 21.3 | 11.1 | 22.3 | 23.4 | 21.7 | 20.3 | 10.1 | 6.2 | 5.9 | 2.9 | 2.7 | 3.3 | - |
| Other Current Liabilities | 5.2 | 7.2 | 6.1 | 12.8 | 7.6 | 15.5 | 6.1 | 7.3 | 6.4 | 6.1 | 5.4 | 2.0 | 5.7 | 0.4 | - | - | - |
| Total Current Liabilities | 59.1 | 57.8 | 65.3 | 78.0 | 69.6 | 86.9 | 160.4 | 231.9 | 90.7 | 78.8 | 72.9 | 25.4 | 28.2 | 12.4 | 16.3 | 47.8 | - |
| 85.0 |
| - |
| Operating Lease Liabilities Non-Current | 13.0 | 16.9 | 19.0 | 15.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 1.2 | 15.4 | (1.1) | (1.1) | (1.1) | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 8.4 | 8.8 | 8.3 | 8.8 | 10.4 | 13.1 | 23.1 | 24.0 | 17.0 | 21.9 | 21.9 | 0.5 | 0.5 | 1.6 | 1.3 | 7.4 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 143.5 | 176.4 | 174.7 | 170.2 | 139.7 | 180.6 | 385.5 | 340.6 | 336.6 | 290.0 | 303.1 | 79.9 | 146.1 | 142.1 | 113.2 | 146.3 | - |
| - |
| Additional Paid In Capital | 1,051.8 | 1,044.2 | 1,040.9 | 1,040.8 | 1,037.2 | 1,036.6 | 942.3 | 932.2 | 927.1 | 922.7 | 902.8 | 725.8 | 621.6 | 582.9 | 556.9 | 504.6 | - |
| Retained Earnings | (812.1) | (824.2) | (763.9) | (734.6) | (691.8) | (736.6) | (720.2) | (630.0) | (568.5) | (532.2) | (532.4) | (512.3) | (532.4) | (530.3) | (510.0) | (511.8) | - |
| Accumulated Other Comprehensive Income | 5.5 | 5.0 | 2.5 | 1.8 | (0.3) | (3.9) | (2.4) | (2.5) | (2.2) | (2.6) | 1.0 | 0.0 | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | 7.3 | 19.6 | 27.3 | - | - | - | - | - | 72.3 | 95.0 | - |
| Total Stockholders Equity | 245.2 | 225.1 | 279.6 | 308.1 | 345.2 | 296.2 | 227.0 | 319.4 | 356.4 | 387.9 | 371.5 | 213.5 | 89.2 | 52.6 | 47.0 | (7.2) | (57.8) |
| Total Equity | 245.2 | 225.1 | 279.6 | 308.1 | 345.2 | 296.2 | 227.0 | 319.4 | 383.7 | 418.3 | 371.5 | 218.0 | 94.9 | 72.9 | 119.3 | 87.8 | (57.8) |
| - |
| Net debt | 56.2 | 57.4 | 52.1 | 31.9 | (0.3) | 49.7 | 224.8 | 204.8 | 191.6 | 134.3 | 169.3 | (27.5) | 94.0 | 113.7 | 85.5 | 114.4 | - |
| Working Capital | 96.8 | 95.3 | 103.5 | 121.1 | 159.9 | 127.1 | 71.7 | (63.1) | 112.5 | 156.4 | 125.0 | 112.5 | 51.2 | 45.0 | 50.1 | 9.5 | - |
| Book Value | 245.2 | 225.1 | 279.6 | 308.1 | 345.2 | 296.2 | 227.0 | 319.4 | 356.4 | 387.9 | 371.5 | 213.5 | 89.2 | 52.6 | 47.0 | (7.2) | (57.8) |
| Tangible Book Value | 237.7 | 220.6 | 271.1 | 293.0 | 342.5 | 293.6 | 224.4 | 316.7 | 353.8 | 385.2 | 368.9 | 210.7 | 86.0 | 48.8 | 42.5 | (12.5) | - |
| 57.4 |
| 36.2 |
| 50.6 |
| 36.0 |
| 50.8 |
| 44.1 |
| 47.7 |
| 38.7 |
| 29.8 |
| 26.8 |
| 19.0 |
| 18.9 |
| 16.5 |
| 21.8 |
| 26.6 |
| 56.1 |
| 62.6 |
| 57.4 |
| 49.5 |
| 56.9 |
| 91.5 |
| 73.7 |
| 68.6 |
| 40.6 |
| 31.7 |
| Restricted Cash | 1.3 | 2.3 | 0.6 | 0.7 | 0.4 | 0.7 | 4.9 | 1.3 | 12.8 | 15.5 | 8.7 | 2.4 | 5.3 | - | 4.0 | 17.4 | 23.8 | 11.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 20.3 | 23.4 | 32.5 | 29.8 | 26.8 | 35.5 | 33.6 | 27.1 | 29.3 | 30.0 | 26.2 | 22.7 | 21.2 | - | 28.5 | 57.4 | 36.2 | 50.6 | 36.0 | 50.8 | 44.1 | 47.7 | 38.7 | 29.8 | 26.8 | 19.0 | 18.9 | 16.5 | 21.8 | 26.6 | 56.1 | 62.6 | 57.4 | 49.5 | 56.9 | 91.5 | 73.7 | 68.6 | 40.6 | 31.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 59.7 | 55.1 | 54.8 | 57.5 | 65.5 | 58.2 | 52.0 | 64.1 | 58.1 | 58.7 | 66.1 | 63.4 | 66.5 | - | - | - | - | 11.6 | 78.4 | 67.0 | 56.5 | 43.5 | 44.5 | 48.9 | 52.3 | 74.3 | 69.3 | 68.0 | 78.4 | 67.6 | 67.6 | 72.5 | 74.2 | 80.3 | 72.3 | 46.4 | 64.0 | 86.3 | 68.8 | 71.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 52.8 | 61.7 | 53.4 | 53.9 | 50.6 | 49.9 | 48.0 | 49.4 | 42.6 | 52.6 | 57.1 | 71.1 | 67.1 | - | 61.1 | 67.4 | 58.5 | 54.4 | 58.1 | 58.3 | 55.2 | 37.9 | 37.7 | 46.3 | 45.5 | 60.6 | 62.5 | 77.5 | 62.7 | 57.8 | 54.8 | 67.3 | 70.3 | 61.6 | 71.8 | 63.1 | 58.0 | 60.1 | 65.0 | 65.9 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 5.0 | 5.5 | 6.0 | 5.4 | 6.1 | 5.5 | 6.6 | 6.1 | 8.0 | 9.5 | 6.2 | 5.9 | 5.2 | - | 9.0 | 11.1 | 10.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 76.5 | 92.7 | 80.6 | 86.9 | ||||||||||||||||||||||
| Total Current Assets | 158.6 | 155.9 | 150.9 | 149.7 | 153.5 | 153.1 | 145.2 | 153.7 | 150.8 | 168.8 | 168.2 | 179.5 | 171.6 | - | 186.3 | 273.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 193.2 | 198.5 | 203.5 | 208.0 | 212.6 | 214.7 | 238.9 | 244.9 | 248.9 | 248.7 | 248.9 | 246.7 | 244.2 | - | 233.5 | 222.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | 6.0 | 6.0 | 6.0 | - | 6.0 | 5.9 | 6.0 | - | - | |||||||||||||||||||||
| Intangible Assets | 7.4 | 7.6 | 7.7 | 7.9 | 8.1 | 4.5 | 8.1 | 8.2 | 8.4 | 8.5 | 8.6 | 8.8 | 8.9 | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 17.2 | 16.9 | 18.0 | 19.3 | 19.4 | 20.6 | 19.3 | 20.4 | 21.5 | 22.6 | 23.4 | 24.4 | - | - | 12.9 | 14.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 9.9 | 9.9 | 8.3 | 8.2 | 8.6 | 8.5 | 6.0 | 5.3 | 5.0 | 5.6 | 6.0 | 6.0 | 6.2 | - | 6.8 | 5.6 | 5.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 386.3 | 388.8 | 388.5 | 393.1 | 402.2 | 401.4 | 417.4 | 432.5 | 434.6 | 454.2 | 461.1 | 471.4 | 459.9 | - | 454.7 | 531.3 | 497.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 19.3 | 14.5 | 15.5 | 15.7 | 17.0 | 20.4 | 17.2 | 20.1 | 18.5 | 20.8 | 24.0 | 25.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | 16.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.0 | 5.0 | 5.1 | 5.0 | 5.0 | 4.9 | 4.4 | 4.5 | 4.5 | 4.3 | 4.0 | 21.1 | 19.7 | - | 9.2 | 9.8 | ||||||||||||||||||||||||
| Accrued Expenses | 12.3 | 16.7 | 16.2 | 16.0 | 23.8 | 24.2 | 14.3 | 16.5 | 18.2 | 20.2 | 16.6 | 15.3 | 17.3 | - | 22.2 | 21.4 | 19.5 | 21.3 | ||||||||||||||||||||||
| Other Current Liabilities | 4.7 | 5.2 | 5.5 | 4.9 | 7.0 | 7.2 | 5.8 | 5.9 | 5.6 | 6.1 | 6.5 | 5.1 | 6.2 | - | 10.1 | 15.3 | 7.2 | |||||||||||||||||||||||
| Total Current Liabilities | 41.7 | 59.1 | 42.4 | 42.5 | 53.1 | 57.8 | 45.1 | 49.8 | 55.1 | 65.3 | 58.4 | 58.7 | 53.8 | - | 54.5 | 95.1 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 73.1 | 63.0 | 100.6 | 118.3 | 110.7 | 92.9 | 83.3 | 91.0 | 84.1 | 82.1 | 75.9 | 82.1 | 83.7 | - | 45.9 | 52.5 | 53.7 | 50.4 | 70.6 | 56.8 | 64.4 | 71.8 | 88.0 | 95.9 | 139.3 | 180.8 | 98.7 | 102.7 | 96.4 | 84.8 | 214.4 | 237.8 | 228.6 | 221.1 | 220.3 | 199.6 | 182.4 | 188.0 | 63.6 | 215.0 |
| Operating Lease Liabilities Non-Current | 13.2 | 13.0 | 14.0 | 15.4 | 15.6 | 16.9 | 15.7 | 16.8 | 17.9 | 19.0 | 19.9 | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 8.5 | 8.4 | 9.1 | 9.0 | 8.9 | 8.8 | 9.3 | 9.1 | 9.0 | 8.3 | 8.9 | 8.8 | 9.0 | - | 10.1 | 10.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 136.4 | 143.5 | 166.1 | 185.2 | 188.3 | 176.4 | 153.5 | 166.7 | 166.0 | 174.7 | 163.1 | 170.6 | 166.2 | - | 119.7 | 167.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 5.0 | 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 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 1,052.5 | 1,051.8 | 1,050.9 | 1,050.3 | 1,045.0 | 1,044.2 | 1,043.5 | 1,042.6 | 1,042.1 | 1,040.9 | 1,040.7 | 1,039.7 | 1,039.9 | - | 1,036.5 | 1,036.7 | ||||||||||||||||||||||||
| Retained Earnings | (808.1) | (812.1) | (833.6) | (847.5) | (836.2) | (824.2) | (782.1) | (779.4) | (776.0) | (763.9) | (744.6) | (740.8) | (748.1) | - | (701.3) | (672.9) | (694.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 5.5 | 5.5 | 5.0 | 5.0 | 5.0 | 5.0 | 2.5 | 2.5 | 2.5 | 2.5 | 1.8 | 1.8 | 1.8 | - | (0.3) | (0.3) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 249.9 | 245.2 | 222.4 | 207.8 | 213.9 | 225.1 | 263.9 | 265.8 | 268.7 | 279.6 | 298.0 | 300.8 | 293.7 | - | 335.0 | 363.6 | 343.0 | |||||||||||||||||||||||
| Total Equity | 249.9 | 245.2 | 222.4 | 207.8 | 213.9 | 225.1 | 263.9 | 265.8 | 268.7 | 279.6 | 298.0 | 300.8 | 293.7 | - | 335.0 | 363.6 | 343.0 | 345.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 73.1 | 79.6 | 100.6 | 118.3 | 110.7 | 92.9 | 83.3 | 91.0 | 84.1 | 82.1 | 75.9 | 82.1 | 83.7 | - | 45.9 | 52.5 | 53.7 | 50.4 | 88.3 | 80.5 | 102.0 | 97.3 | 162.9 | 191.9 | 226.0 | 243.8 | 243.2 | 246.1 | 239.6 | 231.4 | 234.4 | 257.8 | 245.1 | 241.1 | 240.3 | 213.6 | 196.4 | 198.5 | 217.3 | 215.0 |
| Net debt | 52.7 | 56.2 | 68.1 | 88.6 | 83.9 | 57.4 | 49.8 | 63.8 | 54.8 | 52.1 | 49.7 | 59.3 | 62.6 | - | 17.4 | (4.9) | 17.5 | (0.3) | ||||||||||||||||||||||
| Working Capital | 116.9 | 96.8 | 108.5 | 107.2 | 100.3 | 95.3 | 100.0 | 103.9 | 95.8 | 103.5 | 109.8 | 120.8 | 117.8 | - | 131.8 | 178.4 | 161.0 | 159.9 | ||||||||||||||||||||||
| Book Value | 249.9 | 245.2 | 222.4 | 207.8 | 213.9 | 225.1 | 263.9 | 265.8 | 268.7 | 279.6 | 298.0 | 300.8 | 293.7 | - | 335.0 | 363.6 | 343.0 | 345.2 | ||||||||||||||||||||||
| Tangible Book Value | 242.5 | 237.7 | 214.7 | 200.0 | 205.8 | 220.6 | 255.9 | 257.6 | 260.3 | 271.1 | 283.4 | 286.0 | 278.8 | - | 329.0 | 357.7 | 337.0 | |||||||||||||||||||||||
| 5.5 |
| 0.5 |
| 1.0 |
| 0.9 |
| 1.2 |
| 3.2 |
| 1.7 |
| 1.5 |
| 3.2 |
| 3.3 |
| 5.1 |
| 3.1 |
| 1.4 |
| 1.8 |
| 3.6 |
| 3.3 |
| 5.6 |
| 10.4 |
| 7.9 |
| 9.9 |
| 7.6 |
| 10.3 |
| 7.2 |
| 5.4 |
| 8.9 |
| 5.3 |
| 8.6 |
| 2.9 |
| 3.6 |
| 4.9 |
| 4.4 |
| 5.2 |
| 3.1 |
| 6.9 |
| 11.9 |
| 10.4 |
| 8.9 |
| 6.1 |
| 7.6 |
| 3.0 |
| 2.5 |
| 3.2 |
| 3.6 |
| 5.8 |
| 4.1 |
| 30.2 |
| 30.2 |
| 57.1 |
| 58.3 |
| 6.9 |
| - |
| 68.1 |
| 69.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 241.2 |
| 229.5 |
| 226.6 |
| 244.3 |
| 241.6 |
| 214.0 |
| 137.7 |
| 131.8 |
| 199.3 |
| 232.1 |
| 161.9 |
| 174.5 |
| 176.7 |
| 168.8 |
| 192.3 |
| 220.7 |
| 214.5 |
| 203.2 |
| 212.8 |
| 220.8 |
| 213.3 |
| 235.2 |
| 197.2 |
| 203.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 221.0 |
| 222.6 |
| 224.3 |
| 221.3 |
| 226.2 |
| 229.5 |
| 306.3 |
| 318.0 |
| 324.8 |
| 332.5 |
| 442.8 |
| 462.5 |
| 472.7 |
| 482.7 |
| 488.6 |
| 495.3 |
| 502.5 |
| 508.4 |
| 509.4 |
| 453.0 |
| 460.2 |
| 465.2 |
| 452.5 |
| 454.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 15.1 |
| 13.4 |
| 12.7 |
| 13.5 |
| 11.7 |
| 11.0 |
| 21.7 |
| 22.6 |
| 23.5 |
| 24.3 |
| 38.8 |
| 40.2 |
| 41.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 4.7 |
| 4.7 |
| 5.4 |
| 5.2 |
| 5.5 |
| 5.6 |
| 4.3 |
| 4.4 |
| 6.6 |
| 6.0 |
| 5.1 |
| 5.8 |
| 5.0 |
| 4.6 |
| 4.7 |
| 6.0 |
| 5.8 |
| 8.1 |
| 5.6 |
| 5.2 |
| 4.8 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 485.0 |
| 483.4 |
| 499.2 |
| 501.1 |
| 476.8 |
| 489.5 |
| 497.1 |
| 571.1 |
| 612.5 |
| 652.9 |
| 685.8 |
| 699.0 |
| 660.0 |
| 688.5 |
| 723.2 |
| 724.5 |
| 720.3 |
| 730.7 |
| 684.6 |
| 681.8 |
| 708.2 |
| 657.1 |
| 665.7 |
| 17.7 |
| 23.7 |
| 37.6 |
| 25.5 |
| 74.9 |
| 96.0 |
| 86.7 |
| 63.0 |
| 144.5 |
| 143.4 |
| 143.1 |
| 146.7 |
| 20.0 |
| 20.0 |
| 16.5 |
| 20.0 |
| 20.0 |
| 14.0 |
| 14.0 |
| 10.5 |
| 153.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.7 |
| 9.4 |
| 9.4 |
| 10.2 |
| 9.0 |
| 8.7 |
| 19.7 |
| 20.2 |
| 20.7 |
| 21.2 |
| 30.3 |
| 31.5 |
| 33.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.5 |
| 16.0 |
| 13.6 |
| 11.1 |
| 11.7 |
| 13.6 |
| 23.4 |
| 22.3 |
| 18.6 |
| 18.7 |
| 22.8 |
| 23.4 |
| 20.9 |
| 21.8 |
| 24.3 |
| 21.7 |
| 22.2 |
| 17.8 |
| 17.7 |
| 20.3 |
| 15.1 |
| 15.2 |
| 7.6 |
| 6.5 |
| 7.3 |
| 11.8 |
| 15.5 |
| 8.4 |
| 6.7 |
| 6.5 |
| 6.1 |
| 7.7 |
| 11.2 |
| 7.0 |
| 7.3 |
| 6.9 |
| 6.6 |
| 7.0 |
| 6.4 |
| 1.6 |
| 1.5 |
| 1.9 |
| 2.3 |
| 5.7 |
| 6.0 |
| 80.2 |
| 69.6 |
| 84.4 |
| 110.7 |
| 112.8 |
| 86.9 |
| 115.1 |
| 147.0 |
| 188.2 |
| 160.4 |
| 228.4 |
| 226.3 |
| 236.2 |
| 231.9 |
| 99.0 |
| 99.6 |
| 95.9 |
| 90.7 |
| 92.4 |
| 68.0 |
| 72.0 |
| 78.8 |
| 213.1 |
| 65.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 10.4 |
| 13.8 |
| 13.4 |
| 13.3 |
| 13.1 |
| 21.5 |
| 23.4 |
| 22.2 |
| 23.1 |
| 13.6 |
| 14.6 |
| 14.6 |
| 14.6 |
| 23.5 |
| 25.5 |
| 25.3 |
| 24.7 |
| 20.9 |
| 20.4 |
| 21.1 |
| 21.9 |
| 17.7 |
| 18.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 154.9 |
| 139.7 |
| 178.2 |
| 191.2 |
| 199.4 |
| 180.6 |
| 244.2 |
| 286.4 |
| 370.4 |
| 385.5 |
| 380.3 |
| 384.5 |
| 389.7 |
| 340.6 |
| 337.0 |
| 363.0 |
| 349.9 |
| 336.6 |
| 333.7 |
| 288.2 |
| 276.0 |
| 290.0 |
| 296.6 |
| 302.1 |
| 1,037.9 |
| 1,037.2 |
| 1,036.6 |
| 1,036.0 |
| - |
| 1,036.6 |
| 963.6 |
| 944.0 |
| 943.5 |
| 942.3 |
| 937.8 |
| 937.2 |
| 936.6 |
| 932.2 |
| 929.3 |
| 928.4 |
| 927.8 |
| 927.1 |
| 926.2 |
| 924.9 |
| 924.0 |
| 922.7 |
| 904.4 |
| 903.7 |
| (691.8) |
| (727.6) |
| (724.2) |
| - |
| (736.6) |
| (716.1) |
| (731.0) |
| (745.6) |
| (720.2) |
| (678.8) |
| (651.2) |
| (643.2) |
| (630.0) |
| (597.7) |
| (589.8) |
| (576.6) |
| (568.5) |
| (554.9) |
| (554.3) |
| (545.2) |
| (532.2) |
| (545.0) |
| (541.2) |
| (0.3) |
| (0.3) |
| (3.9) |
| (3.9) |
| - |
| (3.9) |
| (2.4) |
| (2.4) |
| (2.4) |
| (2.4) |
| (2.5) |
| (2.5) |
| (2.5) |
| (2.5) |
| (2.2) |
| (2.2) |
| (2.2) |
| (2.2) |
| (2.6) |
| (2.6) |
| (2.6) |
| (2.6) |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 7.3 |
| 15.9 |
| 17.7 |
| 18.3 |
| 19.6 |
| 22.1 |
| 23.9 |
| 25.6 |
| 27.3 |
| 28.1 |
| 28.4 |
| 29.5 |
| 30.4 |
| - |
| - |
| 345.2 |
| 305.2 |
| 308.0 |
| 301.7 |
| 296.2 |
| 245.2 |
| 210.7 |
| 200.7 |
| 227.0 |
| 256.6 |
| 283.6 |
| 291.0 |
| 299.8 |
| 329.4 |
| 336.4 |
| 349.0 |
| 356.4 |
| 368.8 |
| 368.0 |
| 376.2 |
| 387.9 |
| 360.5 |
| 363.6 |
| 305.2 |
| 308.0 |
| 301.7 |
| 296.2 |
| 245.2 |
| 210.7 |
| 200.7 |
| 227.0 |
| 272.5 |
| 301.3 |
| 309.4 |
| 319.4 |
| 351.5 |
| 360.3 |
| 374.6 |
| 383.7 |
| 396.9 |
| 396.4 |
| 405.7 |
| 418.3 |
| 360.5 |
| 363.6 |
| 52.3 |
| 29.7 |
| 57.8 |
| 49.7 |
| 124.2 |
| 162.1 |
| 199.2 |
| 224.8 |
| 224.3 |
| 229.6 |
| 217.8 |
| 204.8 |
| 178.3 |
| 195.2 |
| 187.7 |
| 191.6 |
| 183.4 |
| 122.1 |
| 122.6 |
| 129.9 |
| 176.6 |
| 183.4 |
| 142.2 |
| 133.5 |
| 128.8 |
| 127.1 |
| 22.6 |
| (15.2) |
| 11.1 |
| 71.7 |
| (66.5) |
| (51.9) |
| (59.5) |
| (63.1) |
| 93.2 |
| 121.1 |
| 118.7 |
| 112.5 |
| 120.4 |
| 152.8 |
| 141.3 |
| 156.4 |
| (15.9) |
| 137.9 |
| 305.2 |
| 308.0 |
| 301.7 |
| 296.2 |
| 245.2 |
| 210.7 |
| 200.7 |
| 227.0 |
| 256.6 |
| 283.6 |
| 291.0 |
| 299.8 |
| 329.4 |
| 336.4 |
| 349.0 |
| 356.4 |
| 368.8 |
| 368.0 |
| 376.2 |
| 387.9 |
| 360.5 |
| 363.6 |
| - |
| 302.5 |
| 305.3 |
| 299.0 |
| 293.6 |
| 242.5 |
| 208.1 |
| 198.0 |
| 224.4 |
| 253.9 |
| 281.0 |
| 288.4 |
| 297.1 |
| 326.7 |
| 333.7 |
| 346.3 |
| 353.8 |
| 366.1 |
| 365.3 |
| 373.5 |
| 385.2 |
| 357.8 |
| 360.9 |