| (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 | 57.8 | 68.3 | 89.4 | 70.3 | 61.8 | 84.9 | 72.3 | 53.9 | 69.4 | 73.4 | 85.0 | 77.1 | 62.1 | 71.3 | 88.2 | 83.8 | 124.2 | 75.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 13.0 | 13.0 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 5.7 | 1.7 | - | |
| Cash And Short Term Investments | 57.8 | 68.3 | 89.4 | 70.3 | 61.8 | 84.9 | 72.3 | 53.9 | 69.4 | 73.4 | 85.0 | 77.1 | 62.1 | 71.3 | 94.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 121.5 | 111.4 | 84.1 | 107.3 | 87.1 | 71.4 | 76.1 | 91.9 | 78.8 | 74.4 | 86.3 | 99.6 | 63.8 | 42.9 | 39.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 167.3 | 161.4 | 136.5 | 172.5 | 139.4 | 100.1 | 107.3 | 120.1 | 107.7 | 98.9 | 98.5 | 113.6 | 70.0 | 54.9 | 53.4 | 57.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 127.1 | 124.5 | 115.7 | 145.2 | 148.1 | 146.7 | 168.4 | 163.8 | 157.3 | 149.1 | 153.5 | 156.3 | 114.9 | 99.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 53.0 | 49.2 | 40.4 | 64.6 | 66.0 | 39.8 | 44.2 | 56.2 | 47.9 | 47.2 | 49.8 | 61.9 | 29.5 | 18.9 | 18.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 197.5 | 287.5 | 60.0 | 95.0 | 112.5 | 110.3 | 138.2 | 111.7 | 120.1 | 129.9 | 158.8 | 219.2 | 0.0 | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 197.5 | 287.5 | 60.0 | 95.0 | 112.5 | 115.6 | 143.7 | 114.2 | 122.7 | 141.2 | 183.5 | 232.6 | 0.0 | - | - | - | ||
| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 59.4 | 57.8 | 57.7 | 59.3 | 65.9 | 68.3 | 134.3 | 85.0 | 71.3 | 89.4 | 100.2 | 65.1 | 77.8 | 70.3 | 70.9 | |||||||||||||||||||||||||
| - |
| 85.5 |
| 124.2 |
| 75.0 |
| 53.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | 3.5 | 4.5 | 4.1 | - | - | - |
| Other Current Assets | 28.5 | 24.5 | 19.8 | 13.2 | 12.5 | 9.6 | 11.2 | 8.8 | 10.2 | 8.7 | 10.7 | 20.3 | 8.2 | - | - | - | - | - |
| Assets Held For Sale | 0.0 | 2.1 | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 384.8 | 373.5 | 381.5 | 381.4 | 329.0 | 280.2 | 283.2 | 290.5 | 266.1 | 255.4 | 280.5 | 310.7 | 204.2 | 190.9 | 207.7 | 203.6 | - | - |
| 97.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 78.7 | 76.6 | 79.2 | 108.4 | 109.9 | 112.2 | 126.4 | 119.9 | 113.8 | 100.3 | 95.8 | 87.0 | 74.0 | 64.5 | 58.1 | - | - | - |
| Property,Plant & Equipment Net | 48.4 | 47.9 | 36.5 | 36.8 | 38.2 | 34.5 | 41.9 | 43.9 | 43.5 | 48.8 | 57.6 | 69.3 | 40.9 | 35.0 | 39.4 | 44.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 214.8 | 208.0 | 26.6 | 25.1 | 26.7 | 24.0 | 22.0 | 19.8 | 20.2 | 18.0 | 121.6 | 118.4 | 18.5 | 13.6 | 4.2 | 4.3 | - | - |
| Intangible Assets | 218.0 | 231.9 | 49.4 | 54.1 | 61.0 | 65.8 | 72.4 | 62.7 | 69.4 | 74.8 | 87.8 | 95.5 | 29.5 | 22.2 | 10.9 | 11.3 | - | - |
| Operating Lease Right Of Use Assets | 22.9 | 25.1 | 20.5 | 21.6 | 21.3 | 14.2 | 18.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 12.8 | 16.4 | 11.6 | 7.3 | 4.5 | 5.7 | 3.7 | 0.5 | 2.6 | 2.0 | 3.4 | 7.9 | 1.7 | 1.0 | 2.8 | 3.2 | - | - |
| Other Non-Current Assets | 33.5 | 34.6 | 33.1 | 34.2 | 31.3 | 29.5 | 27.2 | 26.1 | 28.0 | 26.4 | 27.5 | 33.7 | 13.4 | 12.5 | 12.0 | 9.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 935.2 | 949.8 | 571.6 | 560.5 | 511.8 | 453.9 | 468.9 | 443.5 | 431.3 | 426.7 | 578.5 | 630.4 | 308.1 | 275.2 | 276.9 | 277.2 | - | - |
| 21.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | 0.0 | 5.3 | 5.5 | 2.5 | 2.6 | 11.4 | 24.8 | 13.4 | 0.0 | - | - | - | - | - |
| Deferred Revenue Current | 9.8 | 6.1 | 3.0 | 8.8 | 2.2 | 2.1 | 0.7 | 1.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 8.0 | 8.0 | 6.4 | 5.9 | 6.9 | 6.6 | 7.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 49.7 | 53.0 | 54.7 | 50.9 | 34.5 | 28.5 | 26.9 | 32.3 | 30.5 | 31.5 | 38.3 | 42.6 | 22.4 | 25.4 | 22.9 | 22.5 | - | - |
| Other Current Liabilities | 16.7 | 17.9 | 9.2 | 15.0 | 4.7 | 7.4 | 6.3 | 15.1 | 6.2 | 2.1 | 9.0 | 3.9 | 3.0 | - | - | - | - | - |
| Total Current Liabilities | 127.4 | 128.1 | 110.6 | 136.3 | 112.0 | 87.5 | 90.2 | 106.0 | 87.3 | 92.3 | 121.9 | 121.8 | 67.0 | 46.4 | 42.4 | 46.3 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 15.9 | 17.8 | 14.2 | 15.7 | 14.7 | 8.1 | 11.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 29.7 | 28.9 | 1.5 | 1.3 | 1.5 | 1.0 | 1.7 | 1.2 | 1.6 | 1.5 | 4.9 | 2.4 | 0.0 | - | - | - | - | - |
| Pension Obligations | 19.3 | 18.4 | 19.9 | 18.5 | 23.9 | 24.6 | 21.5 | 18.7 | 19.1 | 16.9 | 15.6 | 14.2 | 10.8 | 11.0 | 9.3 | 7.4 | - | - |
| Other Non-Current Liabilities | 9.2 | 4.8 | 5.1 | 6.5 | 10.1 | 10.4 | 10.5 | 1.9 | 17.3 | 0.3 | 0.6 | 0.4 | 0.4 | 0.2 | 0.0 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 12.5 | 13.4 | 13.4 | 10.6 | - | - |
| Total Liabilities | 416.5 | 508.6 | 231.1 | 298.1 | 303.1 | 268.1 | 300.9 | 267.1 | 273.3 | 268.3 | 345.4 | 411.1 | 79.4 | 59.8 | 55.8 | 56.8 | - | - |
| - |
| - |
| Additional Paid In Capital | 38.3 | 31.5 | 44.3 | 40.8 | 38.4 | 36.1 | 33.8 | 31.4 | 28.6 | 27.2 | 24.4 | 21.6 | - | - | - | - | - | - |
| Retained Earnings | 403.1 | 345.0 | 307.5 | 237.2 | 187.9 | 166.5 | 157.1 | 168.7 | 147.8 | 161.3 | 229.4 | 213.4 | 208.0 | 195.2 | 196.0 | 195.5 | - | - |
| Accumulated Other Comprehensive Income | (17.2) | (17.2) | (12.0) | (16.5) | (18.9) | (18.1) | (24.1) | (24.8) | (19.6) | (31.3) | (21.9) | (11.9) | 0.6 | (1.4) | (1.6) | (0.0) | - | - |
| Treasury Stock | - | - | - | 0.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 425.5 | 360.6 | 340.6 | 262.3 | 208.7 | 185.8 | 168.1 | 176.5 | 158.0 | 158.4 | 233.1 | 224.3 | 228.7 | 215.4 | 221.1 | 220.3 | 208.9 | 217.8 |
| Total Equity | 425.5 | 360.6 | 340.6 | 262.3 | 208.7 | 185.8 | 168.1 | 176.5 | 158.0 | 158.4 | 233.1 | 224.3 | 228.7 | 215.4 | 221.1 | 220.3 | 208.9 | 217.8 |
| - |
| - |
| Net debt | 139.7 | 219.2 | (29.4) | 24.7 | 50.7 | 30.6 | 71.4 | 60.3 | 53.3 | 67.8 | 98.5 | 155.5 | (62.1) | - | - | - | - | - |
| Working Capital | 257.3 | 245.5 | 270.9 | 245.1 | 217.0 | 192.7 | 193.0 | 184.5 | 178.8 | 163.1 | 158.6 | 188.9 | 137.2 | 144.5 | 165.3 | 157.3 | - | - |
| Book Value | 425.5 | 360.6 | 340.6 | 262.3 | 208.7 | 185.8 | 168.1 | 176.5 | 158.0 | 158.4 | 233.1 | 224.3 | 228.7 | 215.4 | 221.1 | 220.3 | 208.9 | 217.8 |
| Tangible Book Value | (7.3) | (79.4) | 264.5 | 183.1 | 121.1 | 96.0 | 73.7 | 94.0 | 68.4 | 65.7 | 23.7 | 10.4 | 180.7 | 179.6 | 206.0 | 204.8 | - | - |
| 65.8 |
| 51.2 |
| 61.8 |
| 62.0 |
| 66.4 |
| 74.0 |
| 84.9 |
| 81.1 |
| 75.3 |
| 68.4 |
| - |
| 58.4 |
| 43.2 |
| - |
| 54.3 |
| 55.7 |
| 66.9 |
| 69.4 |
| 62.1 |
| 58.7 |
| 72.3 |
| 73.4 |
| 67.0 |
| 67.5 |
| 69.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 59.4 | 57.8 | 57.7 | 59.3 | 65.9 | 68.3 | 134.3 | 85.0 | 71.3 | 89.4 | 100.2 | 65.1 | 77.8 | 70.3 | 70.9 | 65.8 | 51.2 | 61.8 | 62.0 | 66.4 | 74.0 | 84.9 | 81.1 | 75.3 | 68.4 | - | 58.4 | 43.2 | - | 54.3 | 55.7 | 66.9 | 69.4 | 62.1 | 58.7 | 72.3 | 73.4 | 67.0 | 67.5 | 69.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 120.0 | 121.5 | 126.0 | 121.2 | 103.6 | 111.4 | 76.0 | 81.2 | 83.5 | 84.1 | 94.3 | 106.9 | 109.0 | 107.3 | 103.2 | 98.8 | 93.7 | 87.1 | 86.0 | 86.9 | 74.1 | 71.4 | 69.7 | 78.3 | 69.1 | - | 84.2 | 94.2 | - | 97.6 | 89.0 | 76.8 | 78.8 | 83.6 | 89.2 | 72.7 | 74.4 | 84.2 | 82.6 | 76.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 181.2 | 167.3 | 166.1 | 164.6 | 164.8 | 161.4 | 124.9 | 127.9 | 130.5 | 136.5 | 140.0 | 157.3 | 165.8 | 172.5 | 164.4 | 160.6 | 155.3 | 139.4 | 128.2 | 116.2 | 106.7 | 100.1 | 103.6 | 104.7 | 104.3 | - | 118.2 | 124.8 | - | 114.4 | 106.4 | 102.7 | 107.7 | 104.5 | 103.0 | 101.7 | 98.9 | 96.3 | 99.3 | 100.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 27.1 | 28.5 | 28.7 | 25.7 | 25.6 | 24.5 | 15.6 | 17.2 | 20.1 | 21.1 | 11.9 | 11.8 | 13.4 | 11.7 | 8.8 | 11.0 | 11.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | 0.0 | 1.3 | 1.8 | 2.1 | 2.1 | - | - | 0.0 | 0.0 | 0.0 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | |||||||||||||||||||||||
| Total Current Assets | 397.2 | 384.8 | 387.7 | 378.6 | 368.4 | 373.5 | 387.6 | 376.0 | 364.3 | 381.5 | 363.0 | 354.3 | 382.6 | 381.4 | 377.4 | 361.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 130.6 | 127.1 | 124.9 | 124.8 | 121.2 | 124.5 | 117.7 | 113.0 | 113.6 | 115.7 | 135.0 | 143.8 | 148.2 | 145.2 | 145.8 | 147.1 | 149.1 | 148.1 | 150.2 | 151.8 | 151.0 | 146.7 | 149.7 | 150.9 | 167.1 | - | 165.7 | 163.5 | - | 161.1 | 159.0 | 158.8 | 157.3 | 152.2 | 149.6 | 148.0 | 149.1 | 156.7 | 155.4 | 155.4 |
| Accumulated Depreciation | 82.2 | 78.7 | 77.3 | 76.1 | 74.0 | 76.6 | 81.0 | 77.9 | 77.6 | 79.2 | 96.9 | 105.3 | 109.7 | 108.4 | 110.5 | 111.0 | 111.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 48.5 | 48.4 | 47.6 | 48.7 | 47.3 | 47.9 | 36.7 | 35.1 | 36.0 | 36.5 | 38.2 | 38.4 | 38.5 | 36.8 | 35.2 | 36.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 224.8 | 214.8 | 214.6 | 211.3 | 208.0 | 208.0 | 26.9 | 25.4 | 25.3 | 26.6 | 25.5 | 25.9 | 25.4 | 25.1 | 23.8 | 24.8 | 26.3 | 26.7 | ||||||||||||||||||||||
| Intangible Assets | 214.1 | 218.0 | 221.2 | 225.0 | 228.4 | 231.9 | 45.9 | 46.7 | 47.9 | 49.4 | 50.7 | 52.0 | 53.2 | 54.1 | 54.7 | 56.6 | 58.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 20.8 | 22.9 | 22.0 | 23.9 | 25.0 | 25.1 | 22.9 | 21.9 | 21.3 | 20.5 | 21.7 | 22.8 | 20.3 | 21.6 | 20.8 | 24.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 14.1 | 12.8 | 12.7 | 15.9 | 17.0 | 16.4 | 16.6 | 14.5 | 13.1 | 11.6 | 11.9 | 10.5 | 8.4 | 7.3 | 9.0 | 7.4 | 5.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 32.5 | 33.5 | 33.1 | 33.2 | 33.2 | 34.6 | 34.7 | 35.2 | 34.4 | 33.1 | 36.3 | 35.6 | 34.3 | 34.2 | 32.9 | 32.2 | 33.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 951.9 | 935.2 | 952.8 | 950.6 | 584.4 | 949.8 | 584.4 | 567.6 | 555.3 | 571.6 | 559.1 | 552.4 | 574.5 | 560.5 | 553.8 | 542.4 | 520.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 64.0 | 53.0 | 54.2 | 53.7 | 46.1 | 49.2 | 37.1 | 36.4 | 32.8 | 40.4 | 44.0 | 51.8 | 60.2 | 64.6 | 66.2 | 70.0 | 64.6 | 66.0 | 57.6 | 53.0 | 42.5 | 39.8 | 40.1 | 44.8 | 38.8 | - | 42.8 | 48.1 | - | 62.4 | 59.4 | 48.2 | 47.9 | 45.5 | 48.8 | 46.6 | 47.2 | 46.4 | 50.1 | 49.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 8.5 | 9.8 | 12.1 | 12.3 | 5.5 | 6.1 | 2.6 | 2.3 | 2.6 | 3.0 | 2.9 | 3.5 | 7.1 | 8.8 | 11.3 | 7.8 | 4.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 7.2 | 8.0 | 8.2 | 8.7 | 8.5 | 8.0 | 6.5 | 6.0 | 5.7 | 6.4 | 6.2 | 6.2 | 5.2 | 5.9 | 5.9 | 7.3 | ||||||||||||||||||||||||
| Accrued Expenses | 42.7 | 49.7 | 46.0 | 40.6 | 37.8 | 53.0 | 42.1 | 38.9 | 36.8 | 54.7 | 55.3 | 55.9 | 47.6 | 50.9 | 42.7 | 37.6 | 30.1 | 34.5 | ||||||||||||||||||||||
| Other Current Liabilities | 10.8 | 16.7 | 18.3 | 21.1 | 18.8 | 17.9 | 11.2 | 8.4 | 11.2 | 9.2 | 12.3 | 13.1 | 16.8 | 15.0 | 22.3 | 13.9 | 7.6 | |||||||||||||||||||||||
| Total Current Liabilities | 124.7 | 127.4 | 126.8 | 124.1 | 111.2 | 128.1 | 96.9 | 89.8 | 86.5 | 110.6 | 117.7 | 126.9 | 129.9 | 136.3 | 137.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 204.5 | 197.5 | 225.0 | 250.0 | 280.0 | 287.5 | 60.0 | 60.0 | 60.0 | 60.0 | 60.0 | 60.0 | 100.0 | 95.0 | 110.0 | 112.5 | 112.5 | 112.5 | 112.5 | 104.7 | 107.5 | 110.3 | 121.6 | 132.9 | 134.3 | - | 109.0 | 110.3 | - | 112.3 | 113.0 | 119.4 | 120.1 | 105.5 | 116.1 | 129.5 | 129.9 | 136.3 | 146.8 | 152.0 |
| Operating Lease Liabilities Non-Current | 14.4 | 15.9 | 14.9 | 16.4 | 17.3 | 17.8 | 16.8 | 16.1 | 15.7 | 14.2 | 15.6 | 16.6 | 15.1 | 15.7 | 15.0 | 17.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 28.0 | 29.7 | 30.3 | 27.9 | 27.1 | 28.9 | 1.3 | 1.6 | 1.3 | 1.5 | 1.0 | 1.1 | 1.2 | 1.3 | 1.0 | 1.3 | 1.6 | |||||||||||||||||||||||
| Pension Obligations | 19.4 | 19.3 | 18.7 | 18.6 | 18.5 | 18.4 | 20.3 | 20.3 | 20.2 | 19.9 | 18.9 | 18.8 | 18.7 | 18.5 | 24.3 | 24.2 | 24.1 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 7.3 | 9.2 | 9.2 | 7.0 | 5.1 | 4.8 | 3.5 | 5.4 | 5.0 | 5.1 | 4.9 | 5.0 | 6.5 | 6.5 | 6.4 | 8.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 416.2 | 416.5 | 443.8 | 464.9 | 482.5 | 508.6 | 217.1 | 211.2 | 208.7 | 231.1 | 237.7 | 247.9 | 296.5 | 298.1 | 317.8 | 316.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 40.4 | 38.3 | 36.2 | 34.4 | 32.7 | 31.5 | 47.1 | 46.1 | 45.1 | 44.3 | 43.5 | 42.6 | 41.7 | 40.8 | 40.1 | 39.5 | 39.0 | |||||||||||||||||||||||
| Retained Earnings | 413.6 | 403.1 | 409.4 | 388.0 | 362.0 | 345.0 | 347.7 | 340.5 | 322.5 | 307.5 | 296.4 | 277.8 | 250.9 | 237.2 | 224.0 | 208.3 | 192.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (16.3) | (17.2) | (19.1) | (19.0) | (19.1) | (17.2) | (12.2) | (16.7) | (15.5) | (12.0) | (19.4) | (16.9) | (15.4) | (16.5) | (29.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 | - | 0.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 438.9 | 425.5 | 427.8 | 404.7 | 376.9 | 360.6 | 367.4 | 356.4 | 346.7 | 340.6 | 321.4 | 304.5 | 278.1 | 262.3 | 236.0 | 226.0 | 215.4 | |||||||||||||||||||||||
| Total Equity | 438.9 | 425.5 | 427.8 | 404.7 | 376.9 | 360.6 | 367.4 | 356.4 | 346.7 | 340.6 | 321.4 | 304.5 | 278.1 | 262.3 | 236.0 | 226.0 | 215.4 | 208.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 204.5 | 197.5 | 225.0 | 250.0 | 280.0 | 287.5 | 60.0 | 60.0 | 60.0 | 60.0 | 60.0 | 60.0 | 100.0 | 95.0 | 110.0 | 112.5 | 112.5 | 112.5 | 112.5 | 112.9 | 114.3 | 115.6 | 125.4 | 135.2 | 135.1 | - | 113.0 | 113.6 | - | 114.8 | 115.5 | 122.0 | 122.7 | 121.0 | 130.5 | 143.0 | 141.2 | 146.7 | 156.5 | 161.9 |
| Net debt | 145.1 | 139.7 | 167.3 | 190.7 | 214.1 | 219.2 | (74.3) | (25.0) | (11.3) | (29.4) | (40.2) | (5.1) | 22.2 | 24.7 | 39.1 | 46.7 | 61.3 | 50.7 | ||||||||||||||||||||||
| Working Capital | 272.4 | 257.3 | 260.9 | 254.5 | 257.2 | 245.5 | 290.8 | 286.3 | 277.8 | 270.9 | 245.3 | 227.4 | 252.7 | 245.1 | 240.3 | 232.4 | 224.7 | 217.0 | ||||||||||||||||||||||
| Book Value | 438.9 | 425.5 | 427.8 | 404.7 | 376.9 | 360.6 | 367.4 | 356.4 | 346.7 | 340.6 | 321.4 | 304.5 | 278.1 | 262.3 | 236.0 | 226.0 | 215.4 | 208.7 | ||||||||||||||||||||||
| Tangible Book Value | (0.0) | (7.3) | (8.1) | (31.5) | (59.5) | (79.4) | 294.6 | 284.3 | 273.4 | 264.5 | 245.3 | 226.6 | 199.5 | 183.1 | 157.5 | 144.7 | 130.2 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.8 |
| 9.7 |
| 10.0 |
| 10.0 |
| 9.6 |
| 6.6 |
| 9.2 |
| 9.5 |
| - |
| 9.1 |
| 9.3 |
| - |
| 9.6 |
| 12.4 |
| 10.0 |
| 10.2 |
| 9.2 |
| 10.5 |
| 10.5 |
| 8.7 |
| 11.3 |
| 12.3 |
| 13.1 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 0.0 |
| 4.2 |
| 2.5 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 334.1 |
| 329.0 |
| 315.5 |
| 299.4 |
| 279.4 |
| 280.2 |
| 284.7 |
| 285.4 |
| 264.9 |
| - |
| 281.4 |
| 283.3 |
| - |
| 292.5 |
| 279.1 |
| 270.0 |
| 266.1 |
| 259.5 |
| 261.4 |
| 257.2 |
| 255.4 |
| 258.9 |
| 261.7 |
| 259.0 |
| 109.9 |
| 114.6 |
| 115.1 |
| 113.1 |
| 112.2 |
| 114.6 |
| 113.6 |
| 126.2 |
| - |
| 123.3 |
| 121.6 |
| - |
| 118.1 |
| 116.1 |
| 115.5 |
| 113.8 |
| 108.6 |
| 104.7 |
| 101.3 |
| 100.3 |
| 104.7 |
| 101.7 |
| 99.4 |
| 37.6 |
| 38.2 |
| 35.6 |
| 36.7 |
| 37.9 |
| 34.5 |
| 35.1 |
| 37.3 |
| 40.9 |
| - |
| 42.3 |
| 41.9 |
| - |
| 43.0 |
| 42.9 |
| 43.3 |
| 43.5 |
| 43.7 |
| 44.9 |
| 46.6 |
| 48.8 |
| 52.1 |
| 53.7 |
| 56.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.8 |
| 28.2 |
| 26.6 |
| 24.0 |
| 22.9 |
| 22.3 |
| 22.2 |
| 10.8 |
| 20.0 |
| 20.1 |
| 20.2 |
| 19.1 |
| 19.0 |
| 20.4 |
| 20.2 |
| 20.0 |
| 19.4 |
| 18.4 |
| 18.0 |
| 19.2 |
| 19.3 |
| 17.5 |
| 61.0 |
| 62.7 |
| 62.7 |
| 64.3 |
| 65.8 |
| 67.1 |
| 68.5 |
| 70.2 |
| - |
| 59.5 |
| 61.3 |
| - |
| 64.2 |
| 65.8 |
| 68.3 |
| 69.4 |
| 70.9 |
| 72.1 |
| 73.4 |
| 74.8 |
| 77.3 |
| 79.2 |
| 81.7 |
| 25.1 |
| 21.3 |
| 11.3 |
| 11.1 |
| 12.6 |
| 14.2 |
| 15.5 |
| 16.6 |
| 17.5 |
| - |
| 17.9 |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 5.7 |
| 5.1 |
| 5.8 |
| 5.7 |
| 4.7 |
| 4.1 |
| 4.5 |
| - |
| 1.2 |
| 1.3 |
| - |
| 2.1 |
| 2.4 |
| 5.0 |
| 4.2 |
| 6.5 |
| 4.3 |
| 4.1 |
| 3.4 |
| 5.0 |
| 4.5 |
| 3.2 |
| 31.3 |
| 31.0 |
| 30.7 |
| 29.9 |
| 29.5 |
| 28.0 |
| 27.0 |
| 25.5 |
| - |
| 27.3 |
| 27.5 |
| - |
| 27.0 |
| 27.5 |
| 28.4 |
| 28.0 |
| 27.9 |
| 27.9 |
| 26.8 |
| 26.4 |
| 27.2 |
| 27.1 |
| 27.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 511.8 |
| 487.6 |
| 473.9 |
| 456.4 |
| 453.9 |
| 458.0 |
| 461.1 |
| 445.6 |
| - |
| 449.7 |
| 454.2 |
| - |
| 447.9 |
| 436.7 |
| 435.4 |
| 431.3 |
| 428.5 |
| 429.9 |
| 426.5 |
| 426.7 |
| 439.6 |
| 445.5 |
| 444.7 |
| 0.0 |
| 8.3 |
| 6.8 |
| 5.3 |
| 3.8 |
| 2.3 |
| 0.8 |
| - |
| 4.0 |
| 3.3 |
| - |
| 2.5 |
| 2.5 |
| 2.6 |
| 2.6 |
| 15.6 |
| 14.4 |
| 13.5 |
| 11.4 |
| 10.5 |
| 9.7 |
| 9.9 |
| 2.2 |
| 1.1 |
| 1.2 |
| 2.3 |
| 2.1 |
| 3.0 |
| 1.1 |
| 0.9 |
| - |
| 1.8 |
| 1.0 |
| - |
| 0.8 |
| 1.6 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| 6.9 |
| 5.6 |
| 6.0 |
| 6.4 |
| 6.6 |
| 6.7 |
| 6.5 |
| 6.4 |
| - |
| 6.2 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.2 |
| 33.5 |
| 29.2 |
| 28.5 |
| 31.7 |
| 28.4 |
| 24.1 |
| - |
| 30.1 |
| 27.2 |
| - |
| 32.5 |
| 29.3 |
| 27.4 |
| 30.5 |
| 29.8 |
| 29.2 |
| 27.2 |
| 31.5 |
| 34.7 |
| 34.2 |
| 32.8 |
| 4.7 |
| 4.8 |
| 4.4 |
| 6.2 |
| 7.4 |
| 7.4 |
| 6.2 |
| 6.8 |
| - |
| 4.1 |
| 5.8 |
| - |
| 3.8 |
| 5.1 |
| 7.7 |
| 6.2 |
| 6.8 |
| 5.1 |
| 2.1 |
| 2.1 |
| 6.6 |
| 7.3 |
| 7.8 |
| 128.8 |
| 109.4 |
| 112.0 |
| 106.2 |
| 105.1 |
| 91.0 |
| 87.5 |
| 89.7 |
| 88.2 |
| 77.0 |
| - |
| 87.2 |
| 90.7 |
| - |
| 101.3 |
| 96.2 |
| 85.9 |
| 87.3 |
| 97.6 |
| 97.5 |
| 89.4 |
| 92.3 |
| 98.1 |
| 101.3 |
| 99.6 |
| 18.3 |
| 14.7 |
| 5.9 |
| 5.4 |
| 6.5 |
| 8.1 |
| 9.1 |
| 10.5 |
| 11.3 |
| - |
| 12.1 |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 0.9 |
| 1.1 |
| 1.1 |
| 1.0 |
| 0.9 |
| 1.1 |
| 1.2 |
| - |
| 1.1 |
| 1.2 |
| - |
| 1.5 |
| 1.6 |
| 1.8 |
| 1.6 |
| 1.7 |
| 1.6 |
| 1.5 |
| 1.5 |
| 1.5 |
| 2.9 |
| 4.7 |
| 23.9 |
| 25.2 |
| 25.0 |
| 24.8 |
| 24.6 |
| 22.1 |
| 21.9 |
| 21.7 |
| - |
| 19.1 |
| 18.9 |
| - |
| 19.9 |
| 19.7 |
| 19.4 |
| 19.1 |
| 17.8 |
| 17.5 |
| 17.2 |
| 16.9 |
| 16.0 |
| 15.7 |
| 15.4 |
| 10.3 |
| 10.1 |
| 9.0 |
| 9.2 |
| 10.4 |
| 10.4 |
| 10.4 |
| 11.5 |
| 11.4 |
| - |
| 12.6 |
| 13.6 |
| - |
| 12.4 |
| 14.6 |
| 16.0 |
| 17.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 304.9 |
| 303.1 |
| 287.4 |
| 277.3 |
| 270.1 |
| 268.1 |
| 279.2 |
| 293.2 |
| 283.8 |
| - |
| 269.4 |
| 276.1 |
| - |
| 274.6 |
| 273.5 |
| 271.2 |
| 273.3 |
| 250.4 |
| 260.3 |
| 265.7 |
| 268.3 |
| 277.6 |
| 293.0 |
| 310.9 |
| 38.4 |
| 37.9 |
| 37.3 |
| 36.7 |
| 36.1 |
| 35.6 |
| 35.0 |
| 34.4 |
| - |
| 33.0 |
| 32.2 |
| - |
| 30.6 |
| 30.0 |
| 29.4 |
| 28.6 |
| 27.9 |
| 27.1 |
| - |
| 27.2 |
| - |
| - |
| - |
| 187.9 |
| 180.8 |
| 175.9 |
| 168.8 |
| 166.5 |
| 163.8 |
| 157.2 |
| 152.4 |
| - |
| 171.6 |
| 169.5 |
| - |
| 165.5 |
| 155.0 |
| 149.2 |
| 147.8 |
| 169.4 |
| 165.2 |
| 162.9 |
| 161.3 |
| 158.7 |
| 149.8 |
| 127.9 |
| (22.7) |
| (17.0) |
| (18.9) |
| (19.7) |
| (17.9) |
| (20.5) |
| (18.1) |
| (21.8) |
| (25.5) |
| (26.2) |
| - |
| (25.5) |
| (24.7) |
| - |
| (24.0) |
| (22.9) |
| (15.6) |
| (19.6) |
| (20.4) |
| (23.9) |
| (29.6) |
| (31.3) |
| (24.4) |
| (24.3) |
| (20.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 208.7 |
| 200.2 |
| 196.6 |
| 186.3 |
| 185.8 |
| 178.8 |
| 167.9 |
| 161.8 |
| - |
| 180.3 |
| 178.2 |
| - |
| 173.3 |
| 163.3 |
| 164.2 |
| 158.0 |
| 178.1 |
| 169.6 |
| 160.8 |
| 158.4 |
| 162.0 |
| 152.5 |
| 133.8 |
| 200.2 |
| 196.6 |
| 186.3 |
| 185.8 |
| 178.8 |
| 167.9 |
| 161.8 |
| - |
| 180.3 |
| 178.2 |
| - |
| 173.3 |
| 163.3 |
| 164.2 |
| 158.0 |
| 178.1 |
| 169.6 |
| 160.8 |
| 158.4 |
| 162.0 |
| 152.5 |
| 133.8 |
| 50.5 |
| 46.5 |
| 40.2 |
| 30.6 |
| 44.3 |
| 60.0 |
| 66.6 |
| - |
| 54.6 |
| 70.4 |
| - |
| 60.5 |
| 59.7 |
| 55.2 |
| 53.3 |
| 58.9 |
| 71.9 |
| 70.7 |
| 67.8 |
| 79.7 |
| 89.0 |
| 92.9 |
| 209.3 |
| 194.3 |
| 188.4 |
| 192.7 |
| 195.0 |
| 197.2 |
| 187.9 |
| - |
| 194.3 |
| 192.6 |
| - |
| 191.2 |
| 182.9 |
| 184.1 |
| 178.8 |
| 161.9 |
| 163.9 |
| 167.8 |
| 163.1 |
| 160.8 |
| 160.4 |
| 159.3 |
| 200.2 |
| 196.6 |
| 186.3 |
| 185.8 |
| 178.8 |
| 167.9 |
| 161.8 |
| - |
| 180.3 |
| 178.2 |
| - |
| 173.3 |
| 163.3 |
| 164.2 |
| 158.0 |
| 178.1 |
| 169.6 |
| 160.8 |
| 158.4 |
| 162.0 |
| 152.5 |
| 133.8 |
| 121.1 |
| 111.7 |
| 105.8 |
| 95.4 |
| 96.0 |
| 88.8 |
| 77.2 |
| 69.4 |
| - |
| 100.8 |
| 96.8 |
| - |
| 90.0 |
| 78.5 |
| 75.5 |
| 68.4 |
| 87.2 |
| 78.2 |
| 69.1 |
| 65.7 |
| 65.5 |
| 54.1 |
| 34.7 |