| (in millions of USD) | FY2026 | 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 | 39.5 | 41.4 | 37.2 | 19.9 | 37.6 | 47.3 | 15.0 | 17.1 | 19.4 | 19.5 | 60.5 | 52.2 | 28.5 | 37.8 | 54.0 | 24.3 | 46.9 | 13.0 |
| Restricted Cash | - | - | 0.0 | 1.5 | 0.0 | - | 0.0 | 12.2 | 0.0 | 7.8 | 0.0 | - | 0.0 | 21.8 | 13.6 | - | - | - |
| Short Term Investments | 6.1 | 4.8 | - | - | - | - | - | - | - | - | - | - | - | - | 11.7 | 11.2 | - | |
| Cash And Short Term Investments | 45.7 | 46.2 | 37.2 | 19.9 | 37.6 | 47.3 | 15.0 | 17.1 | 19.4 | 19.5 | 60.5 | 52.2 | 28.5 | 37.8 | 65.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 198.5 | 185.6 | 173.6 | 197.3 | 168.6 | 175.9 | 196.8 | 192.8 | 211.9 | 185.7 | 172.8 | 171.6 | 154.9 | 121.2 | 108.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 98.1 | 92.3 | 69.2 | 78.4 | 80.5 | 72.8 | 71.1 | 78.3 | 80.9 | 73.4 | 63.4 | 61.4 | 53.4 | 36.1 | 34.0 | 32.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 737.8 | 737.6 | 689.2 | 680.6 | 654.6 | 716.1 | 711.7 | 676.1 | 661.5 | 583.3 | 522.1 | 492.6 | 469.7 | 426.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 105.5 | 98.8 | 84.8 | 86.5 | 92.1 | 76.2 | 69.1 | 72.2 | 68.4 | 63.2 | 64.8 | 56.5 | 47.2 | 34.2 | 34.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 232.3 | 285.0 | 62.0 | 169.8 | 162.0 | 163.0 | 212.5 | 245.7 | 215.9 | 65.4 | 20.4 | 20.6 | 20.7 | 20.8 | 20.9 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 7.1 | 7.1 | 7.4 | 7.4 | 7.9 | 8.6 | 8.8 | 9.0 | 9.4 | 9.6 | 9.6 | 9.7 | 9.7 | 9.5 | 9.4 | 9.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 232.3 | 285.0 | 62.0 | 169.8 | 163.0 | 165.0 | 217.9 | 245.7 | 215.9 | 65.4 | 20.4 | 20.6 | 20.7 | 30.8 | 21.0 | 22.4 | ||
| - |
| 35.5 |
| 46.9 |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 16.0 | 17.2 | 29.1 | 26.5 | 20.8 | 25.2 | 25.5 | 16.5 | 20.0 | 8.7 | 8.1 | 7.0 | 6.7 | 5.5 | 3.4 | 3.1 | - | - |
| Other Current Assets | 43.8 | 50.9 | 29.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 439.4 | 442.1 | 358.6 | 383.1 | 337.9 | 350.7 | 381.9 | 371.9 | 336.3 | 297.5 | 336.8 | 299.0 | 247.4 | 251.8 | 229.4 | 213.9 | - | - |
| 403.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 482.8 | 469.5 | 445.0 | 431.7 | 404.6 | 417.6 | 387.3 | 360.2 | 357.5 | 336.5 | 319.6 | 299.1 | 275.7 | 257.4 | 243.4 | - | - | - |
| Property,Plant & Equipment Net | 255.0 | 268.1 | 244.2 | 248.9 | 250.0 | 298.4 | 324.4 | 315.8 | 304.1 | 246.7 | 202.5 | 193.5 | 193.9 | 168.9 | 159.5 | 179.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 236.7 | 235.8 | 129.2 | 129.0 | 130.1 | 130.1 | 185.5 | 185.8 | 181.0 | 101.3 | 74.0 | 75.9 | 78.0 | 61.3 | 61.6 | 62.0 | - | - |
| Intangible Assets | 111.3 | 128.4 | 66.1 | 67.4 | 72.5 | 130.1 | 140.2 | 148.2 | 167.3 | 106.7 | 19.9 | 23.3 | 27.2 | 13.7 | 16.1 | 19.7 | - | - |
| Operating Lease Right Of Use Assets | 48.7 | 62.3 | 40.2 | 41.4 | 47.9 | 58.9 | 52.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 31.1 | 38.5 | 45.7 | 45.6 | 49.5 | 47.0 | 44.1 | 46.4 | 33.7 | 19.4 | 11.8 | 9.8 | 9.6 | 6.9 | 8.9 | 9.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,122.3 | 1,175.3 | 884.1 | 915.4 | 887.9 | 1,015.1 | 1,129.0 | 1,068.2 | 1,022.3 | 784.7 | 657.4 | 612.1 | 570.0 | 524.8 | 493.1 | 511.1 | - | - |
| 34.9 |
| - |
| - |
| Short Term Debt | - | - | - | 0.0 | 1.0 | 2.0 | 5.4 | 0.0 | - | - | - | 0.0 | 0.0 | 10.1 | 0.1 | 1.0 | - | - |
| Deferred Revenue Current | 60.9 | 35.2 | 34.8 | 28.0 | 8.7 | 22.8 | 32.7 | 21.5 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 14.7 | 15.3 | 12.3 | 11.8 | 12.7 | 13.3 | 11.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 39.7 | 48.5 | 53.8 | 51.7 | 51.0 | 50.1 | 40.1 | 41.1 | 36.6 | 51.2 | 39.9 | 36.6 | 25.2 | 26.7 | 19.0 | 24.1 | - | - |
| Other Current Liabilities | 46.1 | 87.7 | 59.1 | 64.5 | 67.5 | 53.2 | 118.3 | 92.7 | 79.7 | 34.2 | 29.3 | 25.6 | 35.1 | 23.6 | 19.0 | - | - | - |
| Total Current Liabilities | 266.9 | 285.5 | 244.7 | 242.5 | 232.9 | 217.6 | 276.9 | 227.5 | 208.2 | 186.1 | 177.4 | 149.0 | 136.8 | 122.2 | 105.8 | 113.9 | - | - |
| 21.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 39.4 | 51.6 | 31.9 | 33.1 | 39.6 | 48.4 | 43.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 17.0 | 1.3 | 1.5 | 1.4 | 2.3 | 8.3 | 7.9 | - | 4.7 | 4.0 | 5.0 | 10.7 | 8.6 | 3.5 | 2.2 | 4.9 | - | - |
| Pension Obligations | 4.5 | 4.6 | 4.8 | 5.7 | 7.0 | 7.7 | 8.3 | 7.6 | 9.0 | 9.6 | 10.0 | 11.2 | 9.2 | 9.5 | 9.2 | - | - | - |
| Other Non-Current Liabilities | 47.1 | 34.9 | 43.9 | 44.2 | 44.6 | 68.5 | 56.9 | 77.2 | 70.6 | 45.8 | 36.9 | 38.7 | 34.6 | 25.6 | 23.9 | 19.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 610.6 | 687.4 | 413.0 | 519.0 | 501.7 | 522.4 | 612.2 | 571.9 | 511.0 | 314.1 | 251.2 | 229.6 | 213.9 | 191.5 | 171.9 | 183.4 | - | - |
| - |
| - |
| Additional Paid In Capital | 159.1 | 156.1 | 152.8 | 146.8 | 149.7 | 155.0 | 154.0 | 151.8 | 152.8 | 150.1 | 145.5 | 138.6 | 130.6 | 119.8 | 113.0 | 109.0 | - | - |
| Retained Earnings | 376.4 | 360.0 | 340.4 | 273.7 | 254.8 | 357.2 | 388.0 | 367.6 | 373.3 | 342.0 | 282.5 | 256.5 | 228.8 | 211.1 | 203.6 | 210.2 | - | - |
| Accumulated Other Comprehensive Income | (30.8) | (35.3) | (29.5) | (31.6) | (26.2) | (28.0) | (34.1) | (32.1) | (24.1) | (31.1) | (31.4) | (22.3) | (13.0) | (7.1) | (4.8) | (0.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 511.8 | 487.9 | 471.0 | 396.4 | 386.2 | 492.7 | 516.8 | 496.3 | 511.4 | 470.6 | 406.2 | 382.5 | 356.1 | 333.3 | 321.2 | 327.7 | - | - |
| Total Equity | 511.8 | 487.9 | 471.0 | 396.4 | 386.2 | 492.7 | 516.8 | 496.3 | 511.4 | 470.6 | 406.2 | 382.5 | 356.1 | 333.3 | 321.2 | 327.7 | - | - |
| - |
| - |
| Net debt | 186.6 | 238.8 | 24.8 | 149.9 | 125.4 | 117.7 | 202.9 | 228.6 | 196.5 | 45.9 | (40.1) | (31.6) | (7.8) | (7.0) | (44.7) | (13.0) | - | - |
| Working Capital | 172.6 | 156.6 | 113.9 | 140.6 | 104.9 | 133.1 | 105.1 | 144.4 | 128.1 | 111.4 | 159.4 | 149.9 | 110.6 | 129.7 | 123.7 | 100.0 | - | - |
| Book Value | 511.8 | 487.9 | 471.0 | 396.4 | 386.2 | 492.7 | 516.8 | 496.3 | 511.4 | 470.6 | 406.2 | 382.5 | 356.1 | 333.3 | 321.2 | 327.7 | - | - |
| Tangible Book Value | 163.8 | 123.7 | 275.7 | 200.0 | 183.6 | 232.6 | 191.1 | 162.3 | 163.1 | 262.6 | 312.3 | 283.3 | 250.9 | 258.3 | 243.5 | 246.0 | - | - |
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 26.4 | 39.5 | 41.3 | 39.5 | 32.8 | 41.4 | 43.9 | 51.0 | 30.4 | 37.2 | 23.4 | 18.4 | 24.6 | 19.9 | 21.7 | |||||||||||||||||||||||||
| 22.1 |
| 15.2 |
| 37.6 |
| 78.3 |
| 61.8 |
| 36.5 |
| 47.3 |
| 55.4 |
| 19.0 |
| 11.6 |
| 15.0 |
| 10.1 |
| 13.8 |
| 20.6 |
| 17.1 |
| 15.0 |
| 18.1 |
| 21.6 |
| 19.4 |
| 12.8 |
| 29.5 |
| 25.7 |
| 27.3 |
| 51.6 |
| 47.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 5.6 | 8.3 | 12.2 | - | - | - | - | 0.0 | 0.0 | 2.7 | 7.8 | 14.9 | 16.9 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.4 | - | - | - | - | - | 30.6 | 30.7 |
| Cash And Short Term Investments | 26.4 | 39.5 | 41.3 | 39.5 | 32.8 | 41.4 | 43.9 | 51.0 | 30.4 | 37.2 | 23.4 | 18.4 | 24.6 | 19.9 | 21.7 | 22.1 | 15.2 | 37.6 | 78.3 | 61.8 | 36.5 | 47.3 | 55.4 | 19.0 | 11.6 | 15.0 | 10.1 | 13.8 | 20.6 | 17.1 | 15.0 | 18.1 | 24.0 | 19.4 | 12.8 | 29.5 | 25.7 | 27.3 | 82.2 | 77.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 192.2 | 198.5 | 176.6 | 195.3 | 190.0 | 185.6 | 187.8 | 177.1 | 183.3 | 173.6 | 198.2 | 205.7 | 210.8 | 197.3 | 222.6 | 231.9 | 193.7 | 168.6 | 165.0 | 160.9 | 172.4 | 175.9 | 172.9 | 165.7 | 156.3 | 196.8 | 198.0 | 201.9 | 209.3 | 192.8 | 201.5 | 200.8 | 185.5 | 211.9 | 246.9 | 222.6 | 180.5 | 185.7 | 188.4 | 188.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 101.8 | 98.1 | 102.5 | 102.5 | 103.9 | 92.3 | 97.0 | 79.6 | 80.5 | 69.2 | 70.3 | 72.8 | 80.6 | 78.4 | 86.0 | 98.0 | 98.5 | 80.5 | 75.4 | 76.6 | 70.9 | 72.8 | 73.8 | 70.2 | 75.3 | 71.1 | 75.8 | 74.3 | 77.3 | 78.3 | 79.8 | 81.9 | 77.3 | 80.9 | 98.1 | 103.7 | 81.1 | 73.4 | 73.2 | 68.7 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 50.6 | 43.8 | 49.0 | 61.2 | 51.8 | 50.9 | 45.1 | 36.7 | 34.4 | 29.1 | 32.4 | 29.0 | 32.6 | 26.5 | 29.7 | 34.0 | 19.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 430.4 | 439.4 | 436.0 | 460.1 | 448.0 | 442.1 | 431.3 | 393.8 | 372.5 | 358.6 | 372.5 | 376.3 | 393.7 | 383.1 | 396.7 | 424.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | 476.9 | 478.8 | 480.2 | 469.5 | 465.8 | 460.2 | 452.7 | 445.0 | 454.7 | 449.1 | 439.9 | 431.7 | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 247.8 | 255.0 | 253.1 | 259.2 | 263.3 | 268.1 | 269.1 | 240.6 | 242.3 | 244.2 | 246.2 | 245.5 | 246.3 | 248.9 | 231.2 | 232.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 236.6 | 236.7 | 236.4 | 236.7 | 236.6 | 235.8 | 234.8 | 129.1 | 129.0 | 129.2 | 129.1 | 129.1 | 129.1 | 129.0 | 129.3 | 129.5 | 130.3 | 130.1 | ||||||||||||||||||||||
| Intangible Assets | 108.6 | 111.3 | 113.7 | 116.5 | 119.1 | 128.4 | 140.4 | 64.5 | 65.0 | 66.1 | 64.2 | 65.3 | 66.3 | 67.4 | 68.8 | 70.4 | 71.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 45.6 | 48.7 | 50.9 | 56.1 | 59.0 | 62.3 | 63.7 | 41.9 | 38.7 | 40.2 | 38.8 | 41.0 | 40.2 | 41.4 | 44.2 | 42.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 32.4 | 31.1 | 26.0 | 26.2 | 31.0 | 38.5 | 41.3 | 47.1 | 41.4 | 45.7 | 44.1 | 51.2 | 45.6 | 45.6 | 48.3 | 49.6 | 51.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,101.5 | 1,122.3 | 1,116.0 | 1,154.7 | 1,156.8 | 1,175.3 | 1,180.5 | 917.1 | 889.0 | 884.1 | 894.9 | 908.6 | 921.2 | 915.4 | 918.4 | 949.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 86.2 | 105.5 | 92.8 | 95.4 | 97.8 | 98.8 | 96.4 | 86.0 | 82.8 | 84.8 | 83.1 | 78.3 | 77.6 | 86.5 | 70.1 | 86.9 | 88.9 | 92.1 | 81.0 | 79.2 | 74.3 | 76.2 | 69.7 | 66.2 | 62.4 | 69.1 | 66.6 | 68.5 | 73.0 | 72.2 | 79.1 | 75.6 | 72.1 | 68.4 | 62.7 | 63.6 | 63.7 | 63.2 | 65.1 | 61.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 1.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 68.3 | 60.9 | 43.1 | 51.0 | 43.3 | 35.2 | 46.2 | 41.7 | 36.4 | 34.8 | 35.8 | 32.5 | 36.3 | 28.0 | 29.1 | 29.6 | 6.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 14.7 | 14.7 | 14.5 | 16.2 | 15.7 | 15.3 | 15.0 | 12.7 | 12.1 | 12.3 | 12.4 | 12.2 | 11.7 | 11.8 | 11.1 | 11.5 | ||||||||||||||||||||||||
| Accrued Expenses | 30.4 | 39.7 | 33.9 | 39.1 | 32.2 | 48.5 | 39.4 | 40.9 | 28.9 | 53.8 | 42.8 | 34.2 | 34.4 | 51.7 | 55.5 | 41.3 | 38.2 | 51.0 | ||||||||||||||||||||||
| Other Current Liabilities | 45.0 | 46.1 | 45.4 | 60.2 | 64.3 | 87.7 | 67.0 | 57.6 | 66.9 | 59.1 | 62.6 | 67.1 | 73.2 | 64.5 | 66.2 | 64.1 | 61.3 | |||||||||||||||||||||||
| Total Current Liabilities | 244.6 | 266.9 | 229.7 | 261.9 | 253.2 | 285.5 | 263.9 | 238.8 | 227.1 | 244.7 | 236.6 | 224.3 | 233.2 | 242.5 | 232.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 237.4 | 232.3 | 255.0 | 270.0 | 311.0 | 285.0 | 272.0 | 62.0 | 77.0 | 62.0 | 100.7 | 145.7 | 170.7 | 169.8 | 203.7 | 250.8 | 261.0 | 162.0 | 162.0 | 162.0 | 162.0 | 163.0 | 166.5 | 15.7 | 55.5 | 212.5 | 95.9 | 117.4 | 293.3 | 245.7 | 232.7 | 224.9 | 214.5 | 215.9 | 231.3 | 257.8 | 71.4 | 65.4 | 20.4 | 20.4 |
| Operating Lease Liabilities Non-Current | 35.8 | 39.4 | 42.0 | 46.1 | 48.7 | 51.6 | 54.2 | 33.3 | 30.5 | 31.9 | 29.5 | 32.0 | 31.7 | 33.1 | 36.8 | 34.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | 5.7 | 5.7 | 6.3 | 6.9 | 7.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 45.2 | 47.1 | 44.8 | 45.4 | 32.6 | 34.9 | 35.1 | 44.4 | 43.6 | 43.9 | 40.5 | 41.4 | 43.1 | 44.2 | 47.2 | 50.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 589.4 | 610.6 | 603.7 | 654.5 | 675.0 | 687.4 | 658.5 | 410.7 | 409.0 | 413.0 | 439.1 | 476.3 | 511.0 | 519.0 | 540.8 | 592.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 7.0 | 7.1 | 7.2 | 7.2 | 7.2 | 7.1 | 7.3 | 7.3 | 7.3 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.9 | 8.4 | 8.5 | 8.5 | 8.6 | 8.7 | 8.8 | 8.8 | 8.8 | 8.9 | 8.9 | 8.8 | 9.0 | 9.2 | 9.4 | 9.4 | 9.4 | 9.5 | 9.5 | 9.6 | 9.6 | 9.5 | 9.6 |
| Additional Paid In Capital | 159.0 | 159.1 | 161.0 | 158.1 | 157.8 | 156.1 | 158.2 | 155.9 | 153.0 | 152.8 | 149.6 | 147.4 | 147.9 | 146.8 | 144.4 | 141.6 | 140.8 | |||||||||||||||||||||||
| Retained Earnings | 374.1 | 376.4 | 377.3 | 367.6 | 349.5 | 360.0 | 388.5 | 373.5 | 348.7 | 340.4 | 329.9 | 308.2 | 286.3 | 273.7 | 258.8 | 240.2 | 208.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (28.1) | (30.8) | (33.2) | (32.6) | (32.7) | (35.3) | (32.0) | (30.2) | (29.0) | (29.5) | (31.1) | (30.7) | (31.4) | (31.6) | (33.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 512.0 | 511.8 | 512.3 | 500.2 | 481.8 | 487.9 | 522.1 | 506.4 | 480.0 | 471.0 | 455.7 | 432.3 | 410.2 | 396.4 | 377.6 | 356.7 | 327.3 | |||||||||||||||||||||||
| Total Equity | 512.0 | 511.8 | 512.3 | 500.2 | 481.8 | 487.9 | 522.1 | 506.4 | 480.0 | 471.0 | 455.7 | 432.3 | 410.2 | 396.4 | 377.6 | 356.7 | 327.3 | 386.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 237.4 | 232.3 | 255.0 | 270.0 | 311.0 | 285.0 | 272.0 | 62.0 | 77.0 | 62.0 | 100.7 | 145.7 | 170.7 | 169.8 | 203.7 | 250.8 | 261.0 | 163.0 | 312.0 | 312.0 | 312.0 | 313.0 | 316.5 | 165.7 | 205.5 | 217.9 | 245.9 | 272.8 | 293.3 | 245.7 | 232.7 | 224.9 | 214.5 | 215.9 | 231.3 | 257.8 | 71.4 | 65.4 | 20.4 | 20.4 |
| Net debt | 211.0 | 192.8 | 213.7 | 230.5 | 278.2 | 243.6 | 228.1 | 11.0 | 46.6 | 24.8 | 77.3 | 127.3 | 146.0 | 149.9 | 182.0 | 228.8 | 245.8 | 125.4 | ||||||||||||||||||||||
| Working Capital | 185.8 | 172.6 | 206.3 | 198.2 | 194.7 | 156.6 | 167.4 | 154.9 | 145.4 | 113.9 | 135.9 | 152.0 | 160.6 | 140.6 | 164.7 | 190.8 | 164.1 | 104.9 | ||||||||||||||||||||||
| Book Value | 512.0 | 511.8 | 512.3 | 500.2 | 481.8 | 487.9 | 522.1 | 506.4 | 480.0 | 471.0 | 455.7 | 432.3 | 410.2 | 396.4 | 377.6 | 356.7 | 327.3 | 386.2 | ||||||||||||||||||||||
| Tangible Book Value | 166.8 | 163.8 | 162.2 | 147.1 | 126.1 | 123.7 | 146.9 | 312.8 | 285.9 | 275.7 | 262.5 | 237.9 | 214.8 | 200.0 | 179.5 | 156.9 | 125.6 | |||||||||||||||||||||||
| 19.8 |
| 18.3 |
| 24.0 |
| 25.2 |
| 14.4 |
| 26.3 |
| 21.5 |
| 25.5 |
| 40.3 |
| 20.7 |
| 16.1 |
| 16.5 |
| 16.2 |
| 15.8 |
| 15.6 |
| 20.0 |
| 16.5 |
| 12.5 |
| 9.6 |
| 8.7 |
| 6.8 |
| 7.4 |
| 20.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.3 |
| - |
| - |
| 16.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 371.2 |
| 337.9 |
| 366.9 |
| 343.9 |
| 332.1 |
| 350.7 |
| 345.6 |
| 311.7 |
| 330.7 |
| 381.9 |
| 396.9 |
| 391.3 |
| 392.8 |
| 371.9 |
| 372.8 |
| 361.2 |
| 344.2 |
| 336.3 |
| 374.8 |
| 368.7 |
| 297.3 |
| 297.5 |
| 365.5 |
| 358.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 237.4 |
| 250.0 |
| 254.8 |
| 273.0 |
| 292.3 |
| 298.4 |
| 302.1 |
| 314.3 |
| 320.1 |
| 324.4 |
| 326.4 |
| 319.2 |
| 317.5 |
| 315.8 |
| 302.2 |
| 308.3 |
| 304.4 |
| 304.1 |
| 302.9 |
| 300.0 |
| 251.0 |
| 246.7 |
| 229.6 |
| 218.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 129.9 |
| 130.4 |
| 131.5 |
| 130.1 |
| 192.9 |
| 192.6 |
| 190.5 |
| 185.5 |
| 185.8 |
| 185.8 |
| 185.2 |
| 185.8 |
| 185.8 |
| 186.5 |
| 187.0 |
| 181.0 |
| 152.9 |
| 153.5 |
| 95.2 |
| 101.3 |
| 74.3 |
| 74.9 |
| 72.5 |
| 123.6 |
| 126.6 |
| 132.0 |
| 130.1 |
| 136.8 |
| 137.8 |
| 136.1 |
| 140.2 |
| 142.8 |
| 144.6 |
| 144.9 |
| 148.2 |
| 153.6 |
| 158.0 |
| 162.0 |
| 167.3 |
| 173.9 |
| 181.1 |
| 105.3 |
| 106.7 |
| 19.5 |
| 20.0 |
| 45.0 |
| 47.9 |
| 50.8 |
| 52.1 |
| 56.3 |
| 58.9 |
| 63.0 |
| 53.6 |
| 49.9 |
| 52.9 |
| 56.3 |
| 52.8 |
| 46.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 2.2 |
| 1.1 |
| 4.0 |
| 0.4 |
| - |
| 49.5 |
| 46.8 |
| 50.4 |
| 46.6 |
| 47.0 |
| 45.6 |
| 44.5 |
| 44.3 |
| 44.1 |
| 41.6 |
| 45.0 |
| 45.0 |
| 46.4 |
| 40.2 |
| 41.7 |
| 25.1 |
| 33.7 |
| 23.4 |
| 23.5 |
| 22.2 |
| 19.4 |
| 17.1 |
| 17.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 907.0 |
| 887.9 |
| 982.1 |
| 976.5 |
| 990.7 |
| 1,015.1 |
| 1,086.0 |
| 1,054.5 |
| 1,071.6 |
| 1,129.0 |
| 1,149.8 |
| 1,138.8 |
| 1,132.2 |
| 1,068.2 |
| 1,081.0 |
| 1,073.6 |
| 1,035.3 |
| 1,022.3 |
| 1,043.8 |
| 1,039.4 |
| 779.6 |
| 784.7 |
| 717.2 |
| 701.6 |
| 150.0 |
| 150.0 |
| 150.0 |
| 150.0 |
| 150.0 |
| 150.0 |
| 150.0 |
| 5.4 |
| 150.0 |
| 155.4 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| 18.5 |
| 20.8 |
| 16.9 |
| 22.8 |
| 25.9 |
| 23.7 |
| 15.3 |
| 32.7 |
| - |
| - |
| 0.0 |
| 0.0 |
| 4.1 |
| 7.3 |
| 7.1 |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.2 |
| 12.7 |
| 11.8 |
| 11.5 |
| 12.4 |
| 13.3 |
| 12.1 |
| 10.7 |
| 10.5 |
| 11.3 |
| 9.4 |
| 10.5 |
| 10.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.0 |
| 38.5 |
| 37.0 |
| 50.1 |
| 40.2 |
| 35.9 |
| 25.6 |
| 40.1 |
| 33.3 |
| 30.3 |
| 25.9 |
| 41.1 |
| 39.3 |
| 32.3 |
| 29.1 |
| 36.6 |
| 33.8 |
| 30.6 |
| 28.0 |
| 51.2 |
| 42.1 |
| 33.9 |
| 67.5 |
| 57.6 |
| 48.7 |
| 44.5 |
| 53.2 |
| 61.8 |
| 73.3 |
| 110.3 |
| 118.3 |
| 108.5 |
| 87.2 |
| 85.1 |
| 92.7 |
| 59.2 |
| 69.7 |
| 74.3 |
| 79.7 |
| 60.9 |
| 56.4 |
| 33.0 |
| 34.2 |
| 32.4 |
| 29.7 |
| 233.4 |
| 207.1 |
| 232.9 |
| 217.9 |
| 199.6 |
| 188.2 |
| 217.6 |
| 211.7 |
| 361.8 |
| 379.5 |
| 276.9 |
| 399.5 |
| 371.3 |
| 214.9 |
| 227.5 |
| 212.6 |
| 209.2 |
| 204.8 |
| 208.2 |
| 209.5 |
| 197.8 |
| 167.3 |
| 186.1 |
| 188.4 |
| 177.5 |
| 37.0 |
| 39.6 |
| 43.6 |
| 45.4 |
| 47.2 |
| 48.4 |
| 53.1 |
| 44.9 |
| 40.8 |
| 43.2 |
| 48.5 |
| 43.7 |
| 37.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 1.8 |
| 3.6 |
| 4.0 |
| 0.0 |
| 1.9 |
| 7.0 |
| 7.6 |
| 7.6 |
| 7.7 |
| 7.7 |
| 8.1 |
| 8.2 |
| 8.2 |
| 8.3 |
| 7.6 |
| 7.6 |
| 7.6 |
| 7.6 |
| 9.0 |
| 9.0 |
| 9.6 |
| 9.0 |
| 9.6 |
| 9.6 |
| 9.6 |
| 9.6 |
| 10.0 |
| 10.0 |
| 52.9 |
| 44.6 |
| 58.1 |
| 66.7 |
| 70.0 |
| 68.5 |
| 81.3 |
| 80.7 |
| 67.5 |
| 56.9 |
| 65.6 |
| 79.1 |
| 78.7 |
| 77.2 |
| 85.4 |
| 81.7 |
| 72.6 |
| 70.6 |
| 59.5 |
| 59.1 |
| 42.9 |
| 45.8 |
| 48.3 |
| 46.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 579.7 |
| 501.7 |
| 508.2 |
| 499.9 |
| 493.2 |
| 522.4 |
| 538.6 |
| 528.3 |
| 567.5 |
| 612.2 |
| 634.8 |
| 635.7 |
| 647.3 |
| 571.9 |
| 550.1 |
| 534.8 |
| 510.7 |
| 511.0 |
| 525.1 |
| 538.0 |
| 297.8 |
| 314.1 |
| 265.1 |
| 255.4 |
| 149.7 |
| 158.6 |
| 158.1 |
| 158.3 |
| 155.0 |
| 156.0 |
| 156.0 |
| 153.9 |
| 154.0 |
| 153.2 |
| 151.7 |
| 150.2 |
| 151.8 |
| 154.1 |
| 155.9 |
| 154.3 |
| 152.8 |
| 154.4 |
| 152.7 |
| 152.1 |
| 150.1 |
| 148.4 |
| 150.0 |
| 254.8 |
| 336.8 |
| 336.4 |
| 352.1 |
| 357.2 |
| 414.7 |
| 394.6 |
| 382.2 |
| 388.0 |
| 385.0 |
| 374.4 |
| 360.4 |
| 367.6 |
| 400.3 |
| 402.6 |
| 386.5 |
| 373.3 |
| 375.3 |
| 355.6 |
| 351.9 |
| 342.0 |
| 323.1 |
| 313.4 |
| (32.5) |
| (29.1) |
| (26.2) |
| (30.0) |
| (26.4) |
| (21.5) |
| (28.0) |
| (32.0) |
| (33.2) |
| (40.7) |
| (34.1) |
| (32.1) |
| (31.9) |
| (34.5) |
| (32.1) |
| (32.7) |
| (29.1) |
| (25.6) |
| (24.1) |
| (20.5) |
| (16.5) |
| (31.7) |
| (31.1) |
| (28.8) |
| (26.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 386.2 |
| 473.9 |
| 476.6 |
| 497.6 |
| 492.7 |
| 547.3 |
| 526.2 |
| 504.1 |
| 516.8 |
| 515.0 |
| 503.1 |
| 485.0 |
| 496.3 |
| 530.9 |
| 538.9 |
| 524.6 |
| 511.4 |
| 518.7 |
| 501.4 |
| 481.8 |
| 470.6 |
| 452.2 |
| 446.3 |
| 473.9 |
| 476.6 |
| 497.6 |
| 492.7 |
| 547.3 |
| 526.2 |
| 504.1 |
| 516.8 |
| 515.0 |
| 503.1 |
| 485.0 |
| 496.3 |
| 530.9 |
| 538.9 |
| 524.6 |
| 511.4 |
| 518.7 |
| 501.4 |
| 481.8 |
| 470.6 |
| 452.2 |
| 446.3 |
| 233.7 |
| 250.2 |
| 275.5 |
| 265.7 |
| 261.1 |
| 146.7 |
| 193.9 |
| 202.9 |
| 235.7 |
| 259.0 |
| 272.7 |
| 228.6 |
| 217.7 |
| 206.8 |
| 190.5 |
| 196.5 |
| 218.4 |
| 228.3 |
| 45.7 |
| 38.1 |
| (61.8) |
| (57.2) |
| 149.0 |
| 144.2 |
| 143.9 |
| 133.1 |
| 133.9 |
| (50.1) |
| (48.8) |
| 105.1 |
| (2.6) |
| 20.1 |
| 177.9 |
| 144.4 |
| 160.1 |
| 152.0 |
| 139.3 |
| 128.1 |
| 165.3 |
| 170.9 |
| 130.0 |
| 111.4 |
| 177.1 |
| 181.1 |
| 473.9 |
| 476.6 |
| 497.6 |
| 492.7 |
| 547.3 |
| 526.2 |
| 504.1 |
| 516.8 |
| 515.0 |
| 503.1 |
| 485.0 |
| 496.3 |
| 530.9 |
| 538.9 |
| 524.6 |
| 511.4 |
| 518.7 |
| 501.4 |
| 481.8 |
| 470.6 |
| 452.2 |
| 446.3 |
| 183.6 |
| 220.4 |
| 219.5 |
| 234.1 |
| 232.6 |
| 217.6 |
| 195.8 |
| 177.5 |
| 191.1 |
| 186.4 |
| 172.7 |
| 154.8 |
| 162.3 |
| 191.5 |
| 194.3 |
| 175.6 |
| 163.1 |
| 192.0 |
| 166.8 |
| 281.3 |
| 262.6 |
| 358.4 |
| 351.4 |