| (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 | 9.2 | 10.7 | 15.0 | 9.9 | 7.1 | 15.4 | 11.8 | 7.9 | 10.8 | 7.3 | 6.1 | 9.5 | 6.1 | 8.7 | 12.2 | |||||||||||||||||||||||||
| 7.4 |
| 6.8 |
| - |
| 12.3 |
| 13.3 |
| 18.3 |
| 16.8 |
| 18.3 |
| 15.9 |
| 13.9 |
| 7.0 |
| 9.8 |
| 6.5 |
| 10.4 |
| 19.7 |
| 14.8 |
| 20.9 |
| 21.4 |
| 20.7 |
| 25.4 |
| 21.5 |
| 21.0 |
| 38.6 |
| 43.5 |
| 46.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 9.2 | 10.7 | 15.0 | 9.9 | 7.1 | 15.4 | 11.8 | 7.9 | 10.8 | 7.3 | 6.1 | 9.5 | 6.1 | 8.7 | 12.2 | 7.4 | 6.8 | - | 12.3 | 13.3 | 18.3 | 16.8 | 18.3 | 15.9 | 13.9 | 7.0 | 9.8 | 6.5 | 10.4 | 19.7 | 14.8 | 20.9 | 21.4 | 20.7 | 25.4 | 21.5 | 21.0 | 38.6 | 43.5 | 46.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 93.6 | 79.0 | 81.0 | 84.3 | 82.5 | 70.6 | 74.7 | 84.0 | 84.3 | 78.9 | 83.1 | 83.5 | 85.7 | 77.4 | 76.3 | 86.1 | 81.8 | - | 67.4 | 70.1 | 69.9 | 60.4 | 56.1 | 63.0 | 75.2 | 81.8 | 77.1 | 85.2 | 86.6 | 69.4 | 85.6 | 97.2 | 90.9 | 86.6 | 83.8 | 81.2 | 75.1 | 72.2 | 67.7 | 73.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 105.1 | 104.4 | 119.2 | 123.7 | 124.2 | 116.8 | 120.9 | 119.8 | 123.1 | 124.7 | 130.7 | 132.1 | 131.6 | 121.7 | 92.5 | 100.4 | 97.9 | - | 82.4 | 78.9 | 75.8 | 73.2 | 78.4 | 76.7 | 82.4 | 82.3 | 87.0 | 93.6 | 93.4 | 94.2 | 107.2 | 112.0 | 118.2 | 107.6 | 102.2 | 96.4 | 92.3 | 83.6 | 83.9 | 88.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 6.9 | 6.8 | 8.4 | 9.9 | 9.8 | 8.7 | 6.9 | 6.7 | 5.1 | 5.4 | 7.4 | 7.8 | 8.1 | 7.4 | 5.8 | 5.5 | 6.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 249.1 | 239.6 | 249.5 | 251.2 | 246.5 | 236.8 | 238.7 | 247.4 | 243.8 | 236.7 | 242.5 | 248.1 | 247.5 | 231.4 | 204.7 | 215.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 439.7 | 439.2 | 483.0 | 483.8 | 475.1 | 468.0 | 472.9 | 465.8 | 464.0 | 464.6 | 455.7 | 455.4 | 437.7 | 433.8 | 436.2 | 431.0 | 438.6 | - | 433.8 | 430.0 | 425.4 | 425.2 | 417.2 | 410.6 | 407.3 | 409.5 | 401.9 | 406.1 | 404.3 | 418.3 | 433.1 | 435.2 | 437.3 | 433.4 | 429.6 | 423.6 | 416.1 | 411.5 | 401.2 | 399.7 |
| Accumulated Depreciation | 313.4 | 310.1 | 341.7 | 337.0 | 327.9 | 320.0 | 320.4 | 312.6 | 308.6 | 305.9 | 299.6 | 298.7 | 283.0 | 278.8 | 283.1 | 276.0 | 282.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 126.3 | 129.1 | 141.3 | 146.8 | 147.2 | 148.1 | 152.5 | 153.1 | 155.4 | 158.7 | 156.1 | 156.7 | 154.7 | 155.0 | 153.0 | 155.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 4.5 | 4.6 | 4.6 | 4.7 | 4.5 | 4.3 | 4.7 | 4.6 | 4.7 | 4.9 | 4.7 | 4.9 | 5.1 | 5.2 | 5.0 | 5.4 | 6.0 | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4.6 | 4.7 | 4.6 | 5.0 | 5.0 | 4.6 | 4.8 | 4.7 | 4.6 | 4.8 | 4.9 | 3.6 | 3.4 | 3.5 | 3.5 | 3.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 4.4 | 4.7 | 5.1 | 5.1 | 4.2 | 4.2 | 4.5 | 4.6 | 5.2 | 5.0 | 4.7 | 5.1 | 5.1 | 5.2 | 5.3 | 5.9 | 6.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 497.2 | 495.4 | 524.4 | 537.2 | 536.2 | 530.9 | 547.4 | 560.8 | 565.8 | 565.7 | 506.1 | 514.6 | 515.4 | 502.8 | 484.4 | 501.8 | 502.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 49.2 | 46.3 | 46.4 | 45.3 | 41.3 | 36.3 | 29.8 | 40.2 | 41.4 | 36.8 | 42.6 | 46.6 | 49.5 | 43.2 | 37.6 | 44.7 | 48.0 | - | 38.9 | 35.9 | 34.8 | 26.7 | 28.8 | 27.0 | 36.2 | 33.3 | 36.4 | 41.9 | 45.8 | 38.9 | 51.3 | 50.4 | 52.6 | 47.5 | 47.9 | 42.4 | 42.2 | 37.1 | 34.1 | 32.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 14.8 | - | 11.6 | 13.6 | 20.3 | - | 18.3 | 14.6 | 13.8 | 4.1 | 9.1 | 11.5 | 13.4 | 10.5 | 11.5 | 11.6 | 4.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 0.9 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.8 | 0.6 | 0.6 | 0.6 | 0.6 | ||||||||||||||||||||||||
| Accrued Expenses | 15.2 | 13.4 | 19.3 | 20.7 | 17.5 | 17.1 | 15.8 | 13.9 | 14.5 | 14.7 | 14.5 | 13.7 | 12.1 | 11.8 | 12.6 | 14.3 | 14.4 | - | ||||||||||||||||||||||
| Other Current Liabilities | 7.4 | 7.8 | 10.4 | 9.2 | 9.2 | 8.7 | 32.8 | 28.7 | 29.0 | 27.7 | 23.2 | 25.4 | 28.4 | 24.8 | 29.2 | 31.2 | 21.9 | |||||||||||||||||||||||
| Total Current Liabilities | 142.1 | 130.5 | 135.8 | 139.8 | 132.6 | 125.2 | 119.7 | 124.8 | 125.7 | 116.9 | 118.8 | 125.4 | 128.2 | 116.2 | 119.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 37.4 | 46.8 | 46.9 | 34.5 | 25.7 | 25.4 | 25.6 | 25.3 |
| Operating Lease Liabilities Non-Current | 3.7 | 3.7 | 3.7 | 4.0 | 4.1 | 3.7 | 3.9 | 3.7 | 3.6 | 3.8 | 3.9 | 2.7 | 2.8 | 2.9 | 2.9 | 3.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 2.7 | - | 3.4 | 3.6 | 2.7 | - | 4.2 | 4.2 | 4.4 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 20.4 | 21.8 | 24.3 | 25.8 | 27.1 | 28.2 | 33.2 | 35.8 | 40.2 | 41.7 | 39.0 | 40.3 | 41.9 | 43.4 | 54.2 | 57.3 | 59.7 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.8 | 2.8 | 4.4 | 4.7 | 3.0 | 2.7 | 4.4 | 4.4 | 4.5 | 0.1 | 0.2 | 0.4 | 0.7 | 0.7 | 0.8 | 0.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 449.6 | 447.4 | 449.9 | 460.7 | 458.5 | 459.8 | 473.7 | 491.3 | 498.6 | 494.1 | 391.8 | 399.0 | 399.5 | 389.4 | 406.3 | 418.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 20.2 | 20.2 | 20.2 | 20.2 | 20.0 | 20.0 | 20.0 | 20.0 | 19.7 | 19.7 | 19.7 | 19.7 | 19.4 | 19.4 | 19.4 | 19.4 | 19.2 | - | 19.1 | 19.1 | 18.9 | 18.3 | 18.3 | 12.8 | 12.7 | 12.7 | 12.6 | 12.6 | 12.5 | 12.5 | 12.5 | 12.5 | 12.4 | 12.4 | 12.4 | 12.4 | 12.3 | 12.3 | 12.3 | 12.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (139.5) | (138.6) | (81.0) | (78.8) | (71.4) | (72.6) | (75.7) | (73.7) | (75.7) | (73.0) | (31.2) | (32.0) | (32.4) | (32.3) | (53.2) | (54.0) | (54.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (28.9) | (28.2) | (58.0) | (57.3) | (62.5) | (66.8) | (60.9) | (65.8) | (65.3) | (63.0) | (60.8) | (57.8) | (56.8) | (58.4) | (72.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 16.3 | 15.3 | 14.5 | 13.8 | 13.0 | 12.2 | 12.3 | 11.4 | 10.9 | 10.6 | 9.8 | 9.5 | 9.4 | 9.1 | 8.6 | 8.9 | 9.2 | |||||||||||||||||||||||
| Total Stockholders Equity | 31.3 | 32.6 | 60.1 | 62.7 | 64.6 | 58.9 | 61.3 | 58.0 | 56.3 | 60.9 | 104.4 | 106.1 | 106.5 | 104.3 | 69.4 | 74.8 | 82.7 | |||||||||||||||||||||||
| Total Equity | 47.6 | 48.0 | 74.6 | 76.5 | 77.7 | 71.1 | 73.7 | 69.5 | 67.2 | 71.6 | 114.3 | 115.6 | 115.9 | 112.6 | 99.3 | 104.7 | 110.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 82.7 | 66.2 | 66.3 | 53.4 | 44.6 | 52.2 | 44.7 | 44.4 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 107.0 | 109.2 | 113.8 | 111.4 | 113.9 | 111.6 | 119.0 | 122.5 | 118.0 | 119.8 | 123.8 | 122.6 | 119.3 | 115.2 | 85.4 | 86.6 | 79.7 | - | ||||||||||||||||||||||
| Book Value | 31.3 | 32.6 | 60.1 | 62.7 | 64.6 | 58.9 | 61.3 | 58.0 | 56.3 | 60.9 | 104.4 | 106.1 | 106.5 | 104.3 | 69.4 | 74.8 | 82.7 | - | ||||||||||||||||||||||
| Tangible Book Value | 26.9 | 28.0 | 55.5 | 58.0 | 60.1 | 54.6 | 56.7 | 53.5 | 51.6 | 56.0 | 99.7 | 101.2 | 101.3 | 99.1 | 64.4 | 69.4 | 76.7 | |||||||||||||||||||||||
| (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 | ||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 7.6 |
| 6.1 |
| 5.4 |
| 6.5 |
| 6.2 |
| 10.5 |
| 6.4 |
| 6.7 |
| 5.3 |
| 6.1 |
| 7.3 |
| 11.5 |
| 11.8 |
| 13.2 |
| 12.4 |
| 21.2 |
| 16.3 |
| 15.6 |
| 14.1 |
| 13.3 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 209.8 |
| - |
| 182.8 |
| 186.0 |
| 186.1 |
| 171.8 |
| 174.4 |
| 176.8 |
| 198.0 |
| 193.4 |
| 197.6 |
| 221.6 |
| 231.3 |
| 227.9 |
| 241.2 |
| 258.1 |
| 258.2 |
| 240.2 |
| 245.6 |
| 228.4 |
| 217.0 |
| 221.5 |
| 225.5 |
| 235.9 |
| - |
| 274.0 |
| 271.4 |
| 267.5 |
| 263.1 |
| 256.6 |
| 250.8 |
| 245.7 |
| 243.1 |
| 237.3 |
| 234.7 |
| 230.8 |
| 232.7 |
| 231.4 |
| 228.2 |
| 224.4 |
| 218.4 |
| 214.0 |
| 209.1 |
| 202.9 |
| 197.1 |
| 192.9 |
| 188.1 |
| 156.5 |
| - |
| 159.8 |
| 158.6 |
| 157.9 |
| 162.1 |
| 160.6 |
| 159.8 |
| 161.5 |
| 166.4 |
| 164.6 |
| 171.4 |
| 173.5 |
| 185.7 |
| 201.7 |
| 207.0 |
| 213.0 |
| 215.0 |
| 215.7 |
| 214.5 |
| 213.2 |
| 214.4 |
| 208.3 |
| 211.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.4 |
| 31.7 |
| 6.4 |
| 6.7 |
| 6.7 |
| 7.2 |
| 7.0 |
| 7.1 |
| 7.0 |
| 7.6 |
| 7.7 |
| 8.2 |
| 8.5 |
| 9.2 |
| 9.6 |
| 10.1 |
| 10.7 |
| 11.0 |
| 11.3 |
| 11.4 |
| 11.4 |
| 11.6 |
| 13.8 |
| 17.1 |
| 3.9 |
| - |
| 4.0 |
| 4.2 |
| 4.3 |
| 4.3 |
| 4.5 |
| 4.5 |
| 4.7 |
| 4.3 |
| 5.4 |
| 5.6 |
| 5.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.7 |
| 12.6 |
| 11.8 |
| 11.1 |
| 9.3 |
| 9.1 |
| 8.3 |
| 8.8 |
| 8.9 |
| 8.7 |
| 7.9 |
| 7.5 |
| 6.6 |
| 6.2 |
| 8.0 |
| 8.2 |
| 8.3 |
| 8.3 |
| 8.7 |
| 8.6 |
| 7.6 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 463.9 |
| 469.0 |
| 471.3 |
| 463.2 |
| 467.4 |
| 472.4 |
| 501.4 |
| 506.6 |
| 513.5 |
| 548.6 |
| 565.3 |
| 571.1 |
| 536.0 |
| 562.9 |
| 577.7 |
| 565.6 |
| 575.0 |
| 562.2 |
| 556.6 |
| 565.9 |
| 587.6 |
| 634.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.2 |
| 19.3 |
| 19.4 |
| 18.9 |
| 18.9 |
| 26.8 |
| 19.1 |
| 19.1 |
| - |
| 4.1 |
| 6.1 |
| 6.5 |
| 6.5 |
| 8.7 |
| 8.6 |
| 6.4 |
| 4.9 |
| 3.3 |
| 4.0 |
| 3.0 |
| 4.3 |
| 4.6 |
| 4.9 |
| 4.7 |
| 4.6 |
| 6.7 |
| 7.8 |
| 7.9 |
| 6.8 |
| - |
| - |
| 0.6 |
| - |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.9 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.4 |
| 17.8 |
| 20.1 |
| 19.3 |
| 18.7 |
| 22.3 |
| 21.5 |
| 22.3 |
| 20.2 |
| 19.9 |
| 19.0 |
| 20.4 |
| 19.6 |
| 21.0 |
| 19.8 |
| 22.8 |
| 21.9 |
| 22.4 |
| 19.9 |
| 20.2 |
| 18.3 |
| 19.4 |
| - |
| 23.0 |
| 26.3 |
| 26.9 |
| 24.2 |
| 28.2 |
| 30.2 |
| 29.0 |
| 26.7 |
| 28.1 |
| 29.6 |
| 29.9 |
| 29.0 |
| 29.1 |
| 32.2 |
| 34.6 |
| 37.1 |
| 38.7 |
| 41.2 |
| 43.3 |
| 42.2 |
| 40.7 |
| 44.3 |
| 128.8 |
| 130.1 |
| - |
| 119.7 |
| 116.8 |
| 119.1 |
| 105.3 |
| 111.2 |
| 117.8 |
| 129.4 |
| 124.2 |
| 129.5 |
| 146.0 |
| 148.3 |
| 167.5 |
| 167.5 |
| 169.7 |
| 170.3 |
| 144.7 |
| 145.9 |
| 142.9 |
| 142.2 |
| 144.3 |
| 133.2 |
| 136.4 |
| 3.3 |
| - |
| 3.4 |
| 3.5 |
| 3.6 |
| 3.7 |
| 3.8 |
| 3.8 |
| 4.0 |
| 3.7 |
| 4.8 |
| 4.7 |
| 5.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.1 |
| 77.4 |
| 79.3 |
| 81.8 |
| 78.9 |
| 80.3 |
| 81.4 |
| 83.9 |
| 71.2 |
| 65.5 |
| 66.4 |
| 72.7 |
| 73.1 |
| 75.1 |
| 77.4 |
| 79.8 |
| 90.4 |
| 91.2 |
| 91.6 |
| 91.9 |
| 94.6 |
| 99.2 |
| 1.2 |
| - |
| 2.3 |
| 2.5 |
| 2.6 |
| 3.0 |
| 3.4 |
| 2.7 |
| 2.3 |
| 1.5 |
| 2.3 |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.2 |
| 2.2 |
| 2.2 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 410.7 |
| - |
| 375.2 |
| 377.3 |
| 382.8 |
| 378.2 |
| 381.6 |
| 411.3 |
| 445.2 |
| 450.9 |
| 452.3 |
| 469.8 |
| 481.5 |
| 478.2 |
| 385.3 |
| 404.9 |
| 412.4 |
| 403.8 |
| 421.0 |
| 410.8 |
| 409.1 |
| 416.1 |
| 389.1 |
| 401.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.5 |
| (43.7) |
| (42.1) |
| (43.2) |
| (43.4) |
| (45.6) |
| (46.5) |
| (47.2) |
| (51.3) |
| (54.4) |
| (49.4) |
| (45.5) |
| (30.4) |
| 29.9 |
| 36.9 |
| 39.9 |
| 38.3 |
| 35.5 |
| 37.7 |
| 39.6 |
| 45.4 |
| 89.6 |
| 119.3 |
| (65.4) |
| (56.9) |
| - |
| (69.7) |
| (67.6) |
| (69.2) |
| (68.7) |
| (64.7) |
| (69.2) |
| (72.9) |
| (68.7) |
| (59.1) |
| (46.1) |
| (44.4) |
| (49.4) |
| (50.2) |
| (49.2) |
| (43.9) |
| (44.8) |
| (49.2) |
| (53.2) |
| (57.9) |
| (60.9) |
| (56.0) |
| (60.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 8.8 |
| 8.6 |
| 8.4 |
| 7.8 |
| 7.3 |
| 7.1 |
| 6.7 |
| 6.2 |
| 6.0 |
| 5.9 |
| 5.4 |
| 4.0 |
| 3.5 |
| 3.4 |
| 2.8 |
| 2.6 |
| 2.2 |
| 2.0 |
| 1.9 |
| 1.8 |
| 11.6 |
| - |
| 79.7 |
| 82.8 |
| 79.9 |
| 76.6 |
| 77.9 |
| 53.9 |
| 49.1 |
| 48.9 |
| 55.1 |
| 72.8 |
| 77.9 |
| 87.6 |
| 146.8 |
| 154.4 |
| 161.9 |
| 158.9 |
| 151.4 |
| 149.2 |
| 145.4 |
| 147.9 |
| 196.6 |
| 221.4 |
| 88.7 |
| 91.6 |
| 88.5 |
| 85.0 |
| 85.8 |
| 61.2 |
| 56.2 |
| 55.6 |
| 61.2 |
| 78.8 |
| 83.7 |
| 93.0 |
| 150.8 |
| 157.9 |
| 165.3 |
| 161.8 |
| 154.0 |
| 151.5 |
| 147.5 |
| 149.8 |
| 198.5 |
| 233.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.3 |
| 45.5 |
| 40.9 |
| 31.9 |
| 23.6 |
| 13.6 |
| 1.2 |
| (2.0) |
| 63.1 |
| 69.1 |
| 66.9 |
| 66.5 |
| 63.2 |
| 59.0 |
| 68.6 |
| 69.2 |
| 68.1 |
| 75.7 |
| 83.0 |
| 60.4 |
| 73.7 |
| 88.4 |
| 88.0 |
| 95.6 |
| 99.7 |
| 85.4 |
| 74.8 |
| 77.2 |
| 92.2 |
| 99.5 |
| 79.7 |
| 82.8 |
| 79.9 |
| 76.6 |
| 77.9 |
| 53.9 |
| 49.1 |
| 48.9 |
| 55.1 |
| 72.8 |
| 77.9 |
| 87.6 |
| 146.8 |
| 154.4 |
| 161.9 |
| 158.9 |
| 151.4 |
| 149.2 |
| 145.4 |
| 147.9 |
| 196.6 |
| 221.4 |
| - |
| 73.3 |
| 76.1 |
| 73.2 |
| 69.3 |
| 70.9 |
| 46.9 |
| 42.1 |
| 41.3 |
| 47.3 |
| 64.5 |
| 69.3 |
| 78.4 |
| 137.3 |
| 144.3 |
| 151.1 |
| 147.9 |
| 140.1 |
| 137.8 |
| 134.0 |
| 136.3 |
| 155.5 |
| 172.6 |
| Cash And Equivalents |
| 10.7 |
| 15.4 |
| 7.3 |
| 8.7 |
| 10.3 |
| 16.8 |
| 7.0 |
| 19.7 |
| 18.7 |
| 38.6 |
| 95.1 |
| 97.1 |
| 97.9 |
| 78.9 |
| 69.9 |
| 70.0 |
| 66.4 |
| 81.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 10.7 | 15.4 | 7.3 | 8.7 | 10.3 | 16.8 | 7.0 | 19.7 | 18.7 | 38.6 | 95.1 | 97.1 | 97.9 | 78.9 | 69.9 | 70.0 | 66.4 | 81.6 |
| Receivables | ||||||||||||||||||
| Accounts Receivable | 79.0 | 70.6 | 78.9 | 72.5 | 68.8 | 60.4 | 81.8 | 69.4 | 81.5 | 72.2 | 44.9 | 54.9 | 50.3 | 54.4 | 59.2 | 46.7 | - | - |
| Current Assets | ||||||||||||||||||
| Inventory | 104.4 | 116.8 | 124.7 | 121.7 | 108.7 | 73.2 | 82.3 | 94.2 | 93.5 | 83.6 | 59.7 | 54.7 | 64.1 | 70.7 | 68.5 | 68.8 | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 6.8 | 8.7 | 5.4 | 7.4 | 4.9 | 5.4 | 6.4 | 7.3 | 11.3 | 14.1 | 2.9 | 3.1 | 10.0 | 15.2 | 12.9 | 13.7 | - | |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 239.6 | 236.8 | 236.7 | 231.4 | 208.8 | 171.8 | 193.4 | 227.9 | 240.2 | 221.5 | 219.7 | 226.8 | 246.8 | 237.6 | 228.5 | 217.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 439.2 | 468.0 | 464.6 | 433.8 | 436.5 | 425.2 | 409.5 | 418.3 | 421.2 | 411.5 | 327.5 | 320.3 | 314.2 | 302.1 | 291.7 | - | - | - |
| Accumulated Depreciation | 310.1 | 320.0 | 305.9 | 278.8 | 277.9 | 263.1 | 243.1 | 232.7 | 217.1 | 197.1 | 180.6 | 170.5 | 162.9 | 151.8 | 141.5 | - | - | |
| Property,Plant & Equipment Net | 129.1 | 148.1 | 158.7 | 155.0 | 158.6 | 162.1 | 166.4 | 185.7 | 204.1 | 214.4 | 146.9 | 149.8 | 151.3 | 150.3 | 150.2 | 145.6 | ||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 1.8 | 2.6 | 3.7 | 12.0 | - | - | - | |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 4.6 | 4.3 | 4.9 | 5.2 | 6.2 | 7.2 | 7.6 | 9.2 | 11.0 | 11.6 | 1.2 | 0.0 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 4.7 | 4.6 | 4.8 | 3.5 | 4.1 | 4.3 | 4.3 | 0.0 | - | - | - | - | - | - | - | - | ||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | 20.1 | 6.8 | 25.8 | 23.6 | 20.1 | - | - |
| Other Non-Current Assets | 4.7 | 4.2 | 5.0 | 5.2 | 6.9 | 5.8 | 8.8 | 7.5 | 7.7 | 8.6 | 6.3 | 6.7 | 6.5 | 6.5 | 5.9 | 5.7 | - | |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Total Assets | 495.4 | 530.9 | 565.7 | 502.8 | 506.0 | 463.2 | 506.6 | 571.1 | 565.6 | 565.9 | 506.2 | 536.4 | 502.7 | 533.2 | 531.6 | 527.0 | - | |
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 46.3 | 36.3 | 36.8 | 43.2 | 43.1 | 26.7 | 33.3 | 38.9 | 35.4 | 37.1 | 14.0 | 16.7 | 15.8 | 15.8 | 19.5 | 20.1 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | 19.3 | 26.8 | 13.3 | - | - | - | - | - | - | - |
| Deferred Revenue Current | 10.0 | 19.0 | 13.1 | 10.5 | 4.3 | 6.5 | 4.9 | 4.3 | 4.6 | 6.8 | - | - | - | - | - | - | - | |
| Operating Lease Liabilities Current | 0.9 | 0.9 | 0.9 | 0.6 | 0.6 | 0.7 | 0.6 | 0.0 | - | - | - | - | - | - | - | - | ||
| Accrued Expenses | 13.4 | 17.1 | 14.7 | 11.8 | 16.0 | 19.3 | 22.3 | 20.4 | 22.3 | 20.2 | 9.2 | 8.3 | 8.9 | 9.3 | 11.0 | 11.7 | - | - |
| Other Current Liabilities | 7.8 | 8.7 | 7.8 | 24.8 | 21.2 | 24.2 | 26.7 | 29.0 | 36.4 | 42.2 | 23.9 | 22.2 | 21.7 | 24.5 | 20.3 | 19.6 | - | |
| Total Current Liabilities | 130.5 | 125.2 | 116.9 | 116.2 | 125.0 | 105.3 | 124.2 | 167.5 | 144.7 | 144.3 | 81.3 | 81.5 | 86.7 | 86.4 | 89.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | 46.8 | 25.4 | 0.0 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3.7 | 3.7 | 3.8 | 2.9 | 3.4 | 3.7 | 3.7 | 0.0 | - | - | - | - | - | - | - | - | ||
| Deferred Revenue Non-Current | 2.7 | 2.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Pension Obligations | 21.8 | 28.2 | 41.7 | 43.4 | 62.1 | 81.8 | 83.9 | 72.7 | 79.8 | 91.9 | 63.7 | 81.2 | 49.1 | 96.1 | 75.3 | 44.1 | - | |
| Other Non-Current Liabilities | 2.8 | 2.7 | 0.1 | 0.7 | 1.2 | 3.0 | 1.5 | 2.1 | 0.4 | 0.7 | 0.8 | 0.5 | 0.6 | 1.0 | 1.5 | 2.7 | ||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Total Liabilities | 447.4 | 459.8 | 494.1 | 389.4 | 393.8 | 378.2 | 450.9 | 478.2 | 403.8 | 416.1 | 294.7 | 331.3 | 267.7 | 341.1 | 338.8 | 330.2 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 20.2 | 20.0 | 19.7 | 19.4 | 19.2 | 18.3 | 12.7 | 12.5 | 12.4 | 12.3 | 10.4 | 10.4 | 10.4 | 10.3 | 10.3 | 10.3 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Retained Earnings | (138.6) | (72.6) | (73.0) | (32.3) | (35.7) | (43.4) | (51.3) | (30.4) | 38.3 | 45.4 | 129.7 | 135.9 | 144.6 | 139.7 | 138.7 | 124.9 | - | |
| Accumulated Other Comprehensive Income | (28.2) | (66.8) | (63.0) | (58.4) | (55.1) | (68.7) | (68.7) | (49.4) | (44.8) | (60.9) | (57.6) | (68.8) | (45.9) | (82.4) | (79.3) | |||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 15.3 | 12.2 | 10.6 | 9.1 | 9.2 | 8.4 | 6.7 | 5.4 | 2.8 | 1.9 | 0.0 | - | - | - | - | - | - | - |
| Total Stockholders Equity | 32.6 | 58.9 | 60.9 | 104.3 | 102.9 | 76.6 | 48.9 | 87.6 | 158.9 | 147.9 | 211.4 | 205.1 | 235.0 | 192.1 | 192.9 | 196.8 | 179.2 | |
| Total Equity | 48.0 | 71.1 | 71.6 | 112.6 | 112.1 | 96.5 | 55.6 | 93.0 | 161.8 | 149.8 | 211.4 | 205.1 | 235.0 | 192.1 | 192.9 | 196.8 | 179.2 | 145.0 |
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 66.2 | 52.2 | 13.3 | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | 47.5 | 13.6 | (81.8) | - | - | - | - | - | - | - |
| Working Capital | 109.2 | 111.6 | 119.8 | 115.2 | 83.8 | 66.5 | 69.2 | 60.4 | 95.6 | 77.2 | 138.3 | 145.3 | 160.1 | 151.2 | 139.4 | 127.5 | - | - |
| Book Value | 32.6 | 58.9 | 60.9 | 104.3 | 102.9 | 76.6 | 48.9 | 87.6 | 158.9 | 147.9 | 211.4 | 205.1 | 235.0 | 192.1 | 192.9 | 196.8 | 179.2 | 145.0 |
| Tangible Book Value | 28.0 | 54.6 | 56.0 | 99.1 | 96.7 | 69.3 | 41.3 | 78.4 | 147.9 | 136.3 | 210.2 | 205.1 | - | - | - | - | - | |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (59.5) |
| (64.2) |
| (75.1) |
| 145.0 |
| - |