| (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 | 285.6 | 144.9 | 221.1 | 48.2 | 100.3 | 7.9 | 62.3 | 43.0 | 31.1 | 27.4 | 154.7 | 169.0 | 11.1 | 0.0 | 0.0 | 38.2 | 29.9 | 11.8 |
| Restricted Cash | 0.0 | 0.0 | 0.0 | 5.0 | 5.0 | 5.0 | 5.0 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 285.6 | 144.9 | 221.1 | 48.2 | 100.3 | 7.9 | 62.3 | 43.0 | 31.1 | 27.4 | 154.7 | 169.0 | 11.1 | 0.0 | 0.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 281.1 | 221.7 | 162.1 | 165.4 | 128.5 | 95.8 | 72.1 | 64.8 | 58.8 | 45.9 | 21.9 | 17.3 | 12.5 | 5.4 | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 143.1 | 136.8 | 111.2 | 105.4 | 81.7 | 60.8 | 48.2 | 40.5 | 37.7 | 26.2 | 13.4 | 7.5 | 3.5 | 2.8 | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 77.5 | 76.0 | 75.6 | 58.8 | 53.3 | 46.5 | 27.0 | 16.4 | 11.6 | 9.0 | 7.7 | 7.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 62.6 | 45.7 | 36.7 | 29.3 | 23.0 | 11.3 | 14.6 | 8.9 | 3.6 | 3.4 | 2.1 | 2.7 | 1.4 | 2.0 | 3.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 291.8 | 309.1 | 284.8 | 285.7 | 286.5 | 172.4 | 175.8 | 67.3 | 69.9 | 0.0 | 113.4 | 106.5 | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 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 | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 309.1 | 318.3 | 285.7 | 286.5 | 287.4 | 185.7 | 185.7 | 70.6 | 73.3 | 0.0 | 113.4 | 106.5 | - | - | - | - | ||
| (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 | 311.2 | 285.6 | 262.6 | 217.8 | 149.8 | 144.9 | 145.0 | 240.1 | 228.6 | 221.1 | 193.1 | 161.7 | 67.8 | 48.2 | 56.3 | |||||||||||||||||||||||||
| - |
| 38.2 |
| 29.9 |
| 11.8 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 23.2 | 18.0 | 17.4 | 8.4 | 7.6 | 5.9 | 4.0 | 4.5 | 2.8 | 3.6 | 1.5 | 1.1 | 0.6 | 0.4 | 0.8 | 2.5 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | 0.0 | 8.0 | 8.0 | - | - | - | - | - | 0.9 | - | - | - | - | - | - | - | - |
| Total Current Assets | 753.1 | 528.5 | 519.8 | 344.3 | 321.8 | 170.3 | 187.7 | 152.9 | 131.6 | 103.0 | 192.6 | 195.0 | 27.7 | 8.6 | 58.0 | 40.6 | - | - |
| 1.3 |
| 1.1 |
| - |
| - |
| Accumulated Depreciation | - | - | 32.9 | 32.7 | 23.0 | 17.5 | 12.8 | 8.4 | 6.6 | 5.4 | 4.5 | 3.8 | 3.2 | 2.7 | 0.4 | 0.4 | - | - |
| Property,Plant & Equipment Net | 62.5 | 56.9 | 44.6 | 43.2 | 52.7 | 41.3 | 40.6 | 38.1 | 20.4 | 11.0 | 7.1 | 5.2 | 4.5 | 4.9 | 0.9 | 0.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.4 | 3.4 | 3.4 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 62.5 | 60.0 | 28.2 | 28.2 | 27.9 | 3.6 | 3.6 | 3.6 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 0.0 | - | - | - | - |
| Intangible Assets | 479.5 | 541.8 | 209.0 | 251.6 | 294.1 | 188.5 | 180.4 | 201.6 | 229.8 | 175.8 | 66.4 | 42.1 | 10.4 | 0.1 | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 69.1 | 85.1 | 90.7 | 81.4 | 67.9 | 51.7 | 38.3 | 28.0 | 22.7 | 26.2 | 17.3 | 15.4 | 0.0 | - | - | - | - | - |
| Other Non-Current Assets | 13.7 | 12.2 | 12.1 | 11.4 | 2.2 | 0.8 | 1.2 | 1.5 | 0.8 | 0.0 | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,440.4 | 1,284.5 | 904.4 | 760.1 | 771.6 | 461.2 | 456.8 | 430.6 | 412.1 | 322.9 | 285.3 | 259.6 | 44.5 | 13.7 | 62.4 | 44.8 | - | - |
| 4.9 |
| - |
| - |
| Short Term Debt | 17.3 | 9.2 | 0.9 | 0.9 | 0.9 | 13.2 | 9.9 | 3.3 | 3.4 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | 0.0 | 0.1 | 0.1 | 0.5 | 0.7 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.9 | 1.8 | 1.6 | 0.7 | 0.4 | 0.1 | 0.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 16.8 | 13.7 | 5.6 | 5.4 | 7.7 | 2.5 | 2.4 | 1.7 | 1.6 | 0.9 | 0.6 | 0.6 | 0.3 | 0.9 | 1.6 | 0.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 278.1 | 194.5 | 145.5 | 99.4 | 87.5 | 78.6 | 61.7 | 165.5 | 39.2 | 31.9 | 11.8 | 13.2 | 3.5 | 7.7 | 7.2 | 8.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 9.2 | 4.4 | 4.1 | 1.4 | 1.0 | 0.2 | 0.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 12.2 | 5.8 | 4.8 | 1.4 | 7.8 | 14.5 | 6.5 | 0.5 | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 899.7 | 855.9 | 446.8 | 421.5 | 412.9 | 265.5 | 244.0 | 233.3 | 237.4 | 153.2 | 125.2 | 119.8 | 3.5 | 10.6 | 24.6 | 25.6 | - | - |
| - |
| - |
| Additional Paid In Capital | 596.0 | 519.7 | 514.1 | 403.9 | 387.8 | 214.4 | 200.8 | 186.8 | 179.0 | 172.6 | 164.4 | 159.5 | 89.5 | 1.1 | - | - | - | - |
| Retained Earnings | (23.1) | (100.3) | (80.1) | (97.3) | (47.8) | (5.0) | 17.6 | 11.5 | (4.0) | (2.9) | (4.4) | (19.7) | (48.5) | (43.8) | (217.2) | (165.6) | - | - |
| Accumulated Other Comprehensive Income | 1.0 | 5.3 | 8.9 | 12.2 | (3.1) | (11.4) | (4.9) | (0.4) | 0.0 | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.0 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 540.7 | 403.7 | 432.7 | 313.7 | 333.9 | 195.7 | 212.8 | 197.3 | 174.8 | 169.6 | 160.1 | 139.8 | 41.0 | (42.7) | (34.3) | 19.1 | 15.8 | 13.8 |
| Total Equity | 540.7 | 403.7 | 432.7 | 313.7 | 333.9 | 195.7 | 212.8 | 197.3 | 174.8 | 169.6 | 160.1 | 139.8 | 41.0 | (42.7) | (34.3) | 19.1 | 15.8 | 13.8 |
| - |
| - |
| Net debt | 23.5 | 173.4 | 64.5 | 238.3 | 187.1 | 177.8 | 123.4 | 27.5 | 42.2 | (27.4) | (41.3) | (62.5) | - | - | - | - | - | - |
| Working Capital | 475.0 | 334.0 | 374.3 | 244.8 | 234.2 | 91.8 | 126.0 | (12.7) | 92.4 | 71.1 | 180.8 | 181.8 | 24.2 | 0.9 | 50.8 | 32.4 | - | - |
| Book Value | 540.7 | 403.7 | 432.7 | 313.7 | 333.9 | 195.7 | 212.8 | 197.3 | 174.8 | 169.6 | 160.1 | 139.8 | 41.0 | (42.7) | (34.3) | 19.1 | 15.8 | 13.8 |
| Tangible Book Value | (1.3) | (198.1) | 195.5 | 33.8 | 11.9 | 3.6 | 28.8 | (7.9) | (56.9) | (8.0) | 91.8 | 95.9 | 28.7 | (42.8) | - | - | - | - |
| 63.4 |
| 76.9 |
| 100.3 |
| 15.3 |
| 24.3 |
| 25.1 |
| 7.9 |
| 17.9 |
| 27.7 |
| 20.4 |
| 62.3 |
| 59.7 |
| 40.6 |
| 38.2 |
| 43.0 |
| 44.1 |
| 55.0 |
| 52.0 |
| 31.1 |
| 18.0 |
| 8.4 |
| 10.8 |
| 27.4 |
| 16.2 |
| 15.0 |
| Restricted Cash | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 311.2 | 285.6 | 262.6 | 217.8 | 149.8 | 144.9 | 145.0 | 240.1 | 228.6 | 221.1 | 193.1 | 161.7 | 67.8 | 48.2 | 56.3 | 63.4 | 76.9 | 100.3 | 15.3 | 24.3 | 25.1 | 7.9 | 17.9 | 27.7 | 20.4 | 62.3 | 59.7 | 40.6 | 38.2 | 43.0 | 44.1 | 55.0 | 52.0 | 31.1 | 18.0 | 8.4 | 10.8 | 27.4 | 16.2 | 15.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 255.4 | 281.1 | 252.6 | 225.7 | 220.3 | 221.7 | 196.4 | 166.1 | 172.4 | 162.1 | 178.8 | 172.9 | 174.7 | 165.4 | 140.4 | 150.4 | 131.6 | 128.5 | 106.7 | 92.6 | 91.9 | 95.8 | 83.7 | 73.2 | 82.4 | 72.1 | 70.7 | 76.3 | 67.4 | 64.8 | 67.6 | 56.1 | 54.8 | 58.8 | 62.2 | 55.5 | 46.7 | 45.9 | 47.5 | 35.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 143.5 | 143.1 | 146.5 | 138.3 | 137.4 | 136.8 | 148.0 | 125.4 | 113.8 | 111.2 | 106.6 | 104.3 | 103.7 | 105.4 | 95.9 | 92.5 | 83.2 | 81.7 | 61.7 | 67.6 | 59.9 | 60.8 | 59.2 | 52.6 | 52.9 | 48.2 | 46.2 | 45.3 | 42.0 | 40.5 | 40.0 | 37.8 | 34.3 | 37.7 | 38.5 | 42.3 | 45.9 | 26.2 | 28.3 | 25.1 |
| Prepaid Expenses | 22.1 | 34.2 | 18.6 | 15.1 | 23.3 | 18.0 | 17.5 | 14.0 | 16.1 | 17.4 | 10.7 | 8.2 | 6.9 | 8.4 | 5.0 | 6.0 | 7.7 | 7.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | - | |||||||||||||||||||||||
| Total Current Assets | 747.1 | 753.1 | 698.4 | 602.6 | 536.3 | 527.7 | 521.3 | 555.5 | 540.6 | 519.8 | 497.2 | 459.3 | 364.8 | 344.3 | 309.4 | 322.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | 70.6 | 76.0 | 72.9 | 71.0 | 77.7 | 75.6 | 60.8 | 60.3 | 59.5 | 58.8 | 56.7 | 55.0 | 54.3 | 53.3 | 51.4 | 49.5 | 47.9 | 46.5 | 45.1 | 29.9 | 28.5 | 27.0 | 23.7 | 20.9 | 18.6 | 16.4 | 14.9 | 13.8 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | 27.3 | 32.7 | 30.1 | 27.3 | 25.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 67.1 | 62.5 | 63.6 | 59.2 | 58.2 | 56.9 | 56.7 | 51.6 | 48.5 | 44.6 | 44.2 | 44.4 | 43.3 | 43.2 | 42.8 | 43.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 62.5 | 62.5 | 62.5 | 60.5 | 60.7 | 60.0 | 60.4 | 28.2 | 28.2 | 28.2 | 28.2 | 28.2 | 28.2 | 28.2 | 28.2 | 28.2 | 28.2 | 27.9 | ||||||||||||||||||||||
| Intangible Assets | 467.2 | 479.5 | 499.8 | 520.3 | 538.5 | 541.8 | 569.8 | 183.1 | 196.0 | 209.0 | 219.8 | 230.3 | 238.8 | 251.6 | 264.2 | 269.6 | 281.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | 5.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 66.6 | 69.1 | 71.4 | 92.0 | 88.5 | 85.1 | 67.7 | 89.5 | 87.6 | 90.7 | 84.4 | 81.5 | 81.0 | 81.4 | 77.3 | 76.6 | 73.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 11.6 | 13.7 | 12.5 | 8.2 | 10.3 | 12.2 | 11.5 | 12.8 | 13.6 | 12.1 | 16.1 | 15.6 | 9.2 | 11.4 | 12.1 | 5.8 | 2.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,422.0 | 1,440.4 | 1,408.2 | 1,343.0 | 1,292.4 | 1,283.7 | 1,287.4 | 920.8 | 914.5 | 904.4 | 889.9 | 859.3 | 765.2 | 760.1 | 739.1 | 751.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 69.7 | 62.6 | 69.8 | 54.6 | 53.1 | 45.7 | 60.9 | 48.7 | 49.4 | 36.7 | 34.1 | 28.5 | 32.7 | 29.3 | 19.0 | 27.6 | 22.1 | 23.0 | 11.5 | 13.0 | 13.8 | 11.3 | 13.5 | 14.2 | 12.5 | 14.6 | 11.0 | 9.8 | 10.5 | 8.9 | 7.3 | 7.9 | 4.9 | 3.6 | 5.8 | 3.2 | 4.8 | 3.4 | 4.7 | 5.0 |
| Short Term Debt | 19.3 | 17.3 | 15.2 | 13.2 | 11.2 | 9.2 | 7.2 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | 5.0 | - | - | 0.0 | - | - | - | - | - | - | 0.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.4 | ||||||||||||||||||||||||
| Accrued Expenses | 13.7 | 17.0 | 14.0 | 14.8 | 12.0 | 13.7 | 17.8 | 6.9 | 7.4 | 5.6 | 5.2 | 5.3 | 4.8 | 5.4 | 4.7 | 11.5 | 8.1 | 7.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 239.5 | 278.1 | 270.6 | 236.8 | 201.8 | 193.7 | 189.9 | 140.0 | 136.9 | 145.5 | 134.4 | 122.9 | 125.8 | 99.4 | 81.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 286.0 | 291.8 | 297.7 | 301.5 | 305.3 | 309.1 | 312.9 | 284.4 | 284.6 | 284.8 | 285.0 | 285.2 | 285.5 | 285.7 | 285.9 | 286.1 | 286.3 | 286.5 | 186.1 | 189.5 | 169.0 | 172.4 | 175.2 | 177.9 | 188.1 | 175.8 | 64.9 | 65.7 | 66.5 | 67.3 | 66.0 | 67.3 | 68.6 | 69.9 | 126.3 | 124.4 | 122.5 | 120.6 | 118.8 | 117.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 16.5 | 12.2 | 11.3 | 6.7 | 7.0 | 5.8 | 6.9 | 4.7 | 5.1 | 4.8 | 5.3 | 4.7 | 1.2 | 1.4 | 1.5 | 1.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 859.7 | 899.7 | 902.3 | 881.4 | 849.0 | 855.2 | 856.6 | 440.1 | 437.7 | 446.8 | 435.2 | 424.9 | 425.7 | 421.5 | 402.4 | 414.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 608.4 | 596.0 | 586.2 | 541.9 | 531.1 | 519.7 | 510.9 | 532.5 | 523.6 | 514.1 | 506.5 | 495.5 | 408.4 | 403.9 | 399.4 | 395.0 | 391.1 | |||||||||||||||||||||||
| Retained Earnings | 6.4 | (23.1) | (50.6) | (76.9) | (85.0) | (100.3) | (89.6) | (65.0) | (62.3) | (80.1) | (80.9) | (90.4) | (96.3) | (97.3) | (92.6) | (83.6) | (68.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.5 | 1.0 | 2.8 | 3.3 | 3.6 | 5.3 | 5.4 | 8.3 | 9.4 | 8.9 | 14.1 | 13.7 | 11.1 | 12.2 | 10.0 | 5.4 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 562.3 | 540.7 | 505.8 | 436.8 | 418.6 | 403.7 | 405.9 | 455.8 | 452.0 | 432.7 | 429.9 | 409.6 | 314.6 | 313.7 | 311.8 | 312.1 | 321.2 | |||||||||||||||||||||||
| Total Equity | 562.3 | 540.7 | 505.8 | 436.8 | 418.6 | 403.7 | 405.9 | 455.8 | 452.0 | 432.7 | 429.9 | 409.6 | 314.6 | 313.7 | 311.8 | 312.1 | 321.2 | 333.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 305.3 | 309.1 | 312.9 | 314.7 | 316.5 | 318.3 | 320.1 | 285.2 | 285.5 | 285.7 | 285.9 | 286.1 | 286.3 | 286.5 | 286.7 | 286.9 | 287.2 | 287.4 | 202.0 | 204.7 | 183.4 | 185.7 | 187.9 | 190.2 | 200.0 | 185.7 | 69.0 | 69.8 | 69.7 | 70.6 | 71.6 | 72.5 | 72.4 | 73.3 | 126.3 | 124.4 | 122.5 | 120.6 | 118.8 | 117.0 |
| Net debt | (5.9) | 23.5 | 50.3 | 96.9 | 166.7 | 173.4 | 175.1 | 45.1 | 56.9 | 64.5 | 92.8 | 124.4 | 218.6 | 238.3 | 230.5 | 223.6 | 210.2 | 187.1 | ||||||||||||||||||||||
| Working Capital | 507.6 | 475.0 | 427.8 | 365.8 | 334.5 | 334.0 | 331.4 | 415.5 | 403.7 | 374.3 | 362.9 | 336.4 | 238.9 | 244.8 | 227.8 | 226.1 | 221.9 | 234.2 | ||||||||||||||||||||||
| Book Value | 562.3 | 540.7 | 505.8 | 436.8 | 418.6 | 403.7 | 405.9 | 455.8 | 452.0 | 432.7 | 429.9 | 409.6 | 314.6 | 313.7 | 311.8 | 312.1 | 321.2 | 333.9 | ||||||||||||||||||||||
| Tangible Book Value | 32.7 | (1.3) | (56.5) | (144.1) | (180.5) | (198.1) | (224.3) | 244.5 | 227.7 | 195.5 | 181.8 | 151.1 | 47.6 | 33.8 | 19.4 | 14.3 | 11.5 | |||||||||||||||||||||||
| 4.7 |
| 4.9 |
| 5.9 |
| 5.9 |
| 3.4 |
| 3.1 |
| 3.0 |
| 4.0 |
| 5.0 |
| 3.3 |
| 4.2 |
| 4.5 |
| 5.0 |
| 1.8 |
| 2.3 |
| 2.8 |
| 4.8 |
| 2.7 |
| 3.6 |
| 3.6 |
| 2.7 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 301.4 |
| 321.8 |
| 191.4 |
| 191.8 |
| 182.8 |
| 170.3 |
| 165.8 |
| 156.5 |
| 158.7 |
| 187.7 |
| 182.4 |
| 168.9 |
| 151.8 |
| 152.9 |
| 156.8 |
| 152.4 |
| 143.4 |
| 131.6 |
| 125.6 |
| 112.9 |
| 107.0 |
| 103.0 |
| 95.5 |
| 79.8 |
| 23.0 |
| 21.3 |
| 20.0 |
| 18.8 |
| 17.5 |
| 16.3 |
| 15.1 |
| 13.9 |
| 12.8 |
| 11.6 |
| 10.6 |
| 9.5 |
| 8.4 |
| 7.6 |
| 7.0 |
| 6.7 |
| 6.6 |
| 6.3 |
| 6.0 |
| 5.7 |
| 5.4 |
| 5.1 |
| 4.9 |
| 52.7 |
| 52.7 |
| 39.5 |
| 40.3 |
| 40.8 |
| 41.3 |
| 40.4 |
| 39.9 |
| 40.4 |
| 40.6 |
| 39.8 |
| 39.0 |
| 38.4 |
| 38.1 |
| 37.4 |
| 22.8 |
| 21.9 |
| 20.4 |
| 17.4 |
| 15.0 |
| 12.9 |
| 11.0 |
| 9.7 |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 4.2 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 294.1 |
| 170.1 |
| 180.2 |
| 178.9 |
| 188.5 |
| 198.6 |
| 205.7 |
| 215.6 |
| 180.4 |
| 188.4 |
| 196.7 |
| 205.1 |
| 201.6 |
| 209.5 |
| 217.5 |
| 221.9 |
| 229.8 |
| 189.8 |
| 196.6 |
| 203.5 |
| 175.8 |
| 188.9 |
| 194.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.9 |
| 60.2 |
| 58.5 |
| 52.0 |
| 51.7 |
| 48.1 |
| 53.5 |
| 57.9 |
| 38.3 |
| - |
| 32.0 |
| 28.5 |
| 28.0 |
| 25.1 |
| 23.6 |
| 23.2 |
| 22.7 |
| 30.8 |
| 27.9 |
| 27.0 |
| 26.2 |
| 18.4 |
| 17.8 |
| 2.2 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.7 |
| 1.8 |
| 1.9 |
| 1.5 |
| 1.4 |
| 1.0 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 744.8 |
| 771.6 |
| 470.5 |
| 480.2 |
| 463.8 |
| 461.2 |
| 462.6 |
| 465.4 |
| 482.2 |
| 456.8 |
| 456.8 |
| 446.9 |
| 434.4 |
| 430.6 |
| 439.4 |
| 424.2 |
| 418.0 |
| 412.1 |
| 370.5 |
| 359.2 |
| 357.1 |
| 322.9 |
| 319.4 |
| 308.0 |
| 15.9 |
| 15.2 |
| 14.4 |
| 13.2 |
| 12.8 |
| 12.3 |
| 11.9 |
| 9.9 |
| 4.2 |
| 4.1 |
| 3.2 |
| 3.3 |
| 5.7 |
| 5.2 |
| 3.8 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 11.6 |
| 2.4 |
| 2.5 |
| 2.5 |
| 3.1 |
| 4.4 |
| 2.4 |
| 3.4 |
| 2.4 |
| 3.1 |
| 1.7 |
| 2.8 |
| 1.9 |
| 2.6 |
| 1.6 |
| 2.7 |
| 1.6 |
| 2.1 |
| 0.9 |
| 2.0 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.3 |
| 79.5 |
| 87.5 |
| 84.9 |
| 89.5 |
| 82.8 |
| 78.6 |
| 75.9 |
| 79.1 |
| 79.4 |
| 61.7 |
| 170.7 |
| 166.8 |
| 165.1 |
| 165.5 |
| 46.9 |
| 39.7 |
| 39.7 |
| 39.2 |
| 36.4 |
| 28.3 |
| 32.4 |
| 31.9 |
| 30.5 |
| 24.7 |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.3 |
| - |
| 0.2 |
| 0.3 |
| 0.2 |
| - |
| 0.3 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 7.8 |
| 8.1 |
| 9.3 |
| 8.4 |
| 14.5 |
| 16.4 |
| 17.1 |
| 13.6 |
| 6.5 |
| 8.1 |
| 6.8 |
| 3.1 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 398.8 |
| 412.9 |
| 279.1 |
| 288.2 |
| 260.1 |
| 265.5 |
| 267.5 |
| 274.0 |
| 281.1 |
| 244.0 |
| 243.6 |
| 239.3 |
| 234.7 |
| 233.3 |
| 247.0 |
| 239.1 |
| 238.4 |
| 237.4 |
| 187.7 |
| 182.7 |
| 184.9 |
| 153.2 |
| 150.5 |
| 144.2 |
| 387.8 |
| 222.2 |
| 219.4 |
| 216.2 |
| 214.4 |
| 211.8 |
| 209.4 |
| 203.5 |
| 200.8 |
| 197.5 |
| 194.9 |
| 190.0 |
| 186.8 |
| 186.5 |
| 184.5 |
| 181.6 |
| 179.0 |
| 177.4 |
| 175.9 |
| 174.0 |
| 172.6 |
| 170.7 |
| 168.2 |
| (47.8) |
| (23.4) |
| (19.0) |
| (4.9) |
| (5.0) |
| (1.3) |
| (1.8) |
| 10.6 |
| 17.6 |
| 22.4 |
| 18.5 |
| 11.9 |
| 11.5 |
| 6.1 |
| 1.0 |
| (1.8) |
| (4.0) |
| 5.6 |
| 0.9 |
| (1.8) |
| (2.9) |
| (1.8) |
| (4.4) |
| 2.7 |
| (3.1) |
| (4.2) |
| (5.4) |
| (5.0) |
| (11.4) |
| (13.1) |
| (14.0) |
| (11.7) |
| (4.9) |
| (6.0) |
| (5.0) |
| (2.2) |
| (0.4) |
| 0.5 |
| 0.2 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 333.9 |
| 191.4 |
| 191.9 |
| 203.7 |
| 195.7 |
| 195.1 |
| 191.3 |
| 201.2 |
| 212.8 |
| 213.1 |
| 207.7 |
| 199.7 |
| 197.3 |
| 192.5 |
| 185.1 |
| 179.6 |
| 174.8 |
| 182.8 |
| 176.5 |
| 172.2 |
| 169.6 |
| 168.8 |
| 163.8 |
| 191.4 |
| 191.9 |
| 203.7 |
| 195.7 |
| 195.1 |
| 191.3 |
| 201.2 |
| 212.8 |
| 213.1 |
| 207.7 |
| 199.7 |
| 197.3 |
| 192.5 |
| 185.1 |
| 179.6 |
| 174.8 |
| 182.8 |
| 176.5 |
| 172.2 |
| 169.6 |
| 168.8 |
| 163.8 |
| 186.7 |
| 180.4 |
| 158.4 |
| 177.8 |
| 170.0 |
| 162.5 |
| 179.6 |
| 123.4 |
| 9.4 |
| 29.2 |
| 31.5 |
| 27.5 |
| 27.5 |
| 17.5 |
| 20.4 |
| 42.2 |
| 108.3 |
| 116.0 |
| 111.7 |
| 93.3 |
| 102.7 |
| 102.0 |
| 106.5 |
| 102.3 |
| 100.0 |
| 91.8 |
| 89.9 |
| 77.5 |
| 79.3 |
| 126.0 |
| 11.7 |
| 2.1 |
| (13.2) |
| (12.7) |
| 109.9 |
| 112.7 |
| 103.7 |
| 92.4 |
| 89.2 |
| 84.6 |
| 74.6 |
| 71.1 |
| 65.0 |
| 55.1 |
| 191.4 |
| 191.9 |
| 203.7 |
| 195.7 |
| 195.1 |
| 191.3 |
| 201.2 |
| 212.8 |
| 213.1 |
| 207.7 |
| 199.7 |
| 197.3 |
| 192.5 |
| 185.1 |
| 179.6 |
| 174.8 |
| 182.8 |
| 176.5 |
| 172.2 |
| 169.6 |
| 168.8 |
| 163.8 |
| 11.9 |
| 17.7 |
| 8.1 |
| 21.3 |
| 3.6 |
| (7.1) |
| (18.0) |
| (18.0) |
| 28.8 |
| 21.2 |
| 7.4 |
| (9.0) |
| (7.9) |
| (21.3) |
| (34.2) |
| (44.1) |
| (56.9) |
| (8.9) |
| (21.9) |
| (33.1) |
| (8.0) |
| (22.0) |
| (32.7) |