| (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 | 40.0 | 32.4 | 19.0 | 21.7 | 30.9 | 47.9 | 45.6 | 43.5 | 41.8 | 66.8 | 151.0 | 154.5 | 356.6 | 367.9 | 558.8 | 607.6 | 485.5 | 410.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 40.0 | 32.4 | 19.0 | 21.7 | 30.9 | 47.9 | 45.6 | 43.5 | 41.8 | 66.8 | 151.0 | 154.5 | 356.6 | 367.9 | 558.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 144.8 | 195.6 | 163.2 | 123.7 | 158.1 | 126.8 | 145.0 | 147.4 | 125.0 | 151.0 | 69.3 | 54.9 | 49.9 | 56.2 | 70.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 69.0 | 93.1 | 105.8 | 96.3 | 80.4 | 82.3 | 74.8 | 75.1 | 60.6 | 71.4 | 62.1 | 61.3 | 65.5 | 72.4 | 74.7 | 73.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 190.0 | 188.4 | 203.5 | 201.2 | 186.3 | 171.9 | 174.1 | 168.4 | 160.1 | 151.4 | 120.7 | 118.5 | 115.4 | 112.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 26.0 | 42.5 | 64.2 | 44.6 | 36.2 | 23.4 | 24.3 | 43.9 | 29.4 | 33.5 | 15.7 | 18.9 | 18.4 | 21.0 | 23.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | 170.5 | 160.0 | 130.0 | 201.0 | 149.5 | 165.0 | 148.1 | 176.2 | 240.0 | 0.0 | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 4.4 | 4.4 | 4.3 | 4.3 | 4.1 | 4.0 | 3.9 | 3.9 | 3.9 | 3.8 | 3.1 | 3.1 | 2.9 | 2.9 | 2.9 | 2.9 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 4.1 | 174.5 | 164.4 | 130.0 | 201.0 | 149.5 | 165.0 | 165.3 | 191.7 | 251.0 | 0.0 | - | - | - | - | - | ||
| (in millions of USD) | 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 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 28.5 | 32.8 | 43.6 | 40.0 | 28.4 | 26.7 | 29.6 | 32.4 | 27.2 | 40.0 | 18.1 | 19.0 | 21.4 | 21.5 | 21.5 | |||||||||||||||||||||||||
| - |
| 607.6 |
| 485.5 |
| 410.1 |
| 135.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 16.4 | 15.4 | 17.5 | 21.6 | 18.2 | 20.1 | 14.9 | 13.8 | 13.6 | 14.5 | 7.4 | 9.9 | 7.4 | 8.2 | 7.3 | 8.9 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 270.2 | 336.6 | 305.5 | 263.3 | 287.5 | 277.1 | 280.3 | 279.8 | 241.0 | 303.6 | 300.8 | 290.8 | 489.7 | 516.9 | 723.1 | 840.8 | - | - |
| 106.9 |
| 101.6 |
| - |
| - |
| Accumulated Depreciation | 146.6 | 141.1 | 150.5 | 150.8 | 151.0 | 144.9 | 146.1 | 139.4 | 127.2 | 112.7 | 105.4 | 99.9 | 95.0 | 89.6 | 80.2 | 67.9 | - | - |
| Property,Plant & Equipment Net | 43.4 | 47.3 | 53.0 | 50.4 | 35.3 | 27.0 | 28.0 | 29.0 | 32.8 | 38.7 | 15.4 | 18.5 | 20.3 | 22.8 | 26.6 | 33.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 204.6 | 284.2 | 347.7 | 347.7 | 347.7 | 330.5 | 310.5 | 290.6 | 290.6 | 287.6 | 137.4 | 137.4 | 137.4 | 137.4 | 137.4 | 137.4 | 149.3 | - |
| Intangible Assets | 173.1 | 194.8 | 225.9 | 247.3 | 268.7 | 258.0 | 261.9 | 240.8 | 261.9 | 284.7 | 20.0 | 26.2 | 32.5 | 38.8 | 45.5 | 48.1 | - | - |
| Operating Lease Right Of Use Assets | 30.8 | 31.6 | 44.4 | 49.8 | 44.5 | 30.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 16.8 | 14.7 | 17.4 | 14.8 | 7.6 | 4.6 | 3.9 | 2.7 | 2.6 | 3.3 | 0.4 | 0.8 | 0.9 | 1.0 | 1.2 | 1.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 740.8 | 912.4 | 996.2 | 974.3 | 993.1 | 929.6 | 887.7 | 845.2 | 832.1 | 921.2 | 473.9 | 473.9 | 681.8 | 719.8 | 937.5 | 1,066.6 | 938.7 | - |
| 77.8 |
| - |
| - |
| Short Term Debt | 4.1 | 4.1 | 4.4 | 0.0 | - | - | 0.0 | 17.2 | 15.5 | 11.1 | 0.0 | - | - | - | - | - | - | - |
| Deferred Revenue Current | 62.5 | 65.8 | 66.4 | 64.6 | 66.1 | 40.3 | 38.7 | 34.5 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 7.3 | 7.9 | 8.6 | 8.7 | 8.8 | 8.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 58.4 | 62.2 | 67.0 | 72.7 | 89.6 | 85.2 | 78.6 | 65.0 | 68.6 | 98.0 | 29.5 | 29.8 | 29.9 | 40.9 | 49.9 | 53.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 158.2 | 183.5 | 212.0 | 193.5 | 203.6 | 159.7 | 145.3 | 165.3 | 144.2 | 184.1 | 64.3 | 66.2 | 269.1 | 82.7 | 96.1 | 154.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 29.4 | 30.3 | 41.8 | 44.4 | 39.6 | 24.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 21.0 | 21.0 | 18.4 | 10.0 | 9.8 | 9.6 | 10.7 | 7.7 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 4.6 | 6.2 | 9.5 | 15.4 | 21.2 | 17.6 | 12.5 | 10.9 | 17.3 | 9.8 | 2.9 | 3.6 | 1.7 | 0.0 | 2.1 | 3.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.0 | 4.1 | 1.8 | 6.3 | 14.5 | 17.8 | 18.8 | 4.1 | 2.7 | 4.1 | 3.6 | 4.4 | 4.0 | 5.1 | 6.4 | 2.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 446.9 | 426.1 | 445.7 | 402.5 | 492.4 | 380.3 | 352.6 | 339.5 | 351.9 | 450.8 | 72.5 | 76.9 | 277.8 | 290.4 | 308.3 | 364.9 | 309.5 | - |
| - |
| - |
| Additional Paid In Capital | 548.7 | 640.1 | 636.9 | 625.5 | 605.4 | 569.9 | 552.7 | 538.5 | 533.0 | 524.8 | 427.1 | 421.2 | 363.9 | 361.5 | 355.0 | 347.5 | - | - |
| Retained Earnings | (6.9) | 103.6 | 238.9 | 278.7 | 333.0 | 417.3 | 420.3 | 405.2 | 385.1 | 383.6 | 413.1 | 409.4 | 403.4 | 404.2 | 393.1 | 351.4 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 436.9 | 366.1 | 339.2 | 121.8 | 0.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 104.4 | 306.3 | 438.3 | 466.6 | 500.7 | 549.3 | 535.1 | 505.7 | 480.2 | 470.4 | 401.4 | 396.9 | 404.1 | 429.4 | 629.2 | 701.6 | 629.1 | 450.8 |
| Total Equity | 104.4 | 306.3 | 438.3 | 466.6 | 500.7 | 549.3 | 535.1 | 505.7 | 480.2 | 470.4 | 401.4 | 396.9 | 404.1 | 429.4 | 629.2 | 701.6 | 629.1 | 450.8 |
| - |
| - |
| Net debt | (36.0) | 142.1 | 145.4 | 108.3 | 170.1 | 101.6 | 119.4 | 121.8 | 149.9 | 184.2 | (151.0) | - | - | - | - | - | - | - |
| Working Capital | 111.9 | 153.0 | 93.5 | 69.9 | 83.9 | 117.4 | 135.0 | 114.5 | 96.8 | 119.5 | 236.4 | 224.7 | 220.6 | 434.2 | 627.0 | 686.6 | - | - |
| Book Value | 104.4 | 306.3 | 438.3 | 466.6 | 500.7 | 549.3 | 535.1 | 505.7 | 480.2 | 470.4 | 401.4 | 396.9 | 404.1 | 429.4 | 629.2 | 701.6 | 629.1 | 450.8 |
| Tangible Book Value | (273.3) | (172.8) | (135.3) | (128.4) | (115.7) | (39.2) | (37.3) | (25.7) | (72.4) | (101.9) | 244.0 | 233.4 | 234.2 | 253.2 | 446.4 | 516.2 | 479.9 | - |
| 21.7 |
| 32.8 |
| 30.9 |
| 30.9 |
| 30.9 |
| 39.2 |
| 30.9 |
| 32.5 |
| 47.9 |
| 50.6 |
| 46.5 |
| 46.9 |
| 45.6 |
| 45.2 |
| 46.0 |
| 42.9 |
| 43.5 |
| 44.2 |
| 40.5 |
| 42.5 |
| 41.8 |
| 58.8 |
| 63.1 |
| 62.7 |
| 66.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 28.5 | 32.8 | 43.6 | 40.0 | 28.4 | 26.7 | 29.6 | 32.4 | 27.2 | 40.0 | 18.1 | 19.0 | 21.4 | 21.5 | 21.5 | 21.7 | 32.8 | 30.9 | 30.9 | 30.9 | 39.2 | 30.9 | 32.5 | 47.9 | 50.6 | 46.5 | 46.9 | 45.6 | 45.2 | 46.0 | 42.9 | 43.5 | 44.2 | 40.5 | 42.5 | 41.8 | 58.8 | 63.1 | 62.7 | 66.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 127.8 | 127.9 | 140.3 | 144.8 | 151.5 | 167.2 | 180.9 | 195.6 | 199.6 | 198.5 | 185.1 | 163.2 | 144.2 | 134.9 | 128.8 | 123.7 | 124.1 | 138.8 | 136.8 | 158.1 | 144.1 | 149.9 | 132.1 | 126.8 | 137.9 | 148.0 | 161.0 | 145.0 | 142.8 | 138.9 | 159.3 | 147.4 | 127.3 | 118.0 | 113.9 | 125.0 | 120.4 | 125.5 | 136.9 | 151.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 61.8 | 66.0 | 67.8 | 69.0 | 77.7 | 81.4 | 81.8 | 93.1 | 96.1 | 85.8 | 85.4 | 105.8 | 107.3 | 100.1 | 99.7 | 96.3 | 95.2 | 90.3 | 87.7 | 80.4 | 83.1 | 81.6 | 81.4 | 82.3 | 79.4 | 74.1 | 71.8 | 74.8 | 83.0 | 87.4 | 89.6 | 75.1 | 76.6 | 71.7 | 70.2 | 60.6 | 67.3 | 71.2 | 75.7 | 71.4 |
| Prepaid Expenses | 18.6 | 14.9 | 14.8 | 16.4 | 17.1 | 14.3 | 14.2 | 15.4 | 21.4 | 19.0 | 20.2 | 17.5 | 17.9 | 19.9 | 19.5 | 21.6 | 23.3 | 21.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 236.7 | 241.6 | 266.6 | 270.2 | 274.7 | 289.5 | 306.6 | 336.6 | 344.4 | 343.2 | 353.7 | 305.5 | 290.8 | 276.4 | 269.6 | 263.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 45.0 | 44.9 | 44.4 | 43.4 | 44.5 | 45.2 | 46.4 | 47.3 | 50.7 | 52.0 | 50.6 | 53.0 | 53.8 | 54.1 | 52.7 | 50.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 204.6 | 204.6 | 204.6 | 204.6 | 204.6 | 204.6 | 204.6 | 284.2 | 333.1 | 333.1 | 333.1 | 347.7 | 347.7 | 347.7 | 347.7 | 347.7 | 347.7 | 347.7 | ||||||||||||||||||||||
| Intangible Assets | 158.4 | 163.0 | 168.1 | 173.1 | 178.1 | 183.2 | 188.2 | 194.8 | 210.0 | 215.3 | 220.6 | 225.9 | 231.3 | 236.6 | 242.0 | 247.3 | 252.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 30.7 | 31.6 | 32.0 | 30.8 | 31.2 | 30.2 | 29.9 | 31.6 | 33.8 | 35.5 | 37.2 | 44.4 | 45.7 | 47.6 | 49.7 | 49.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 16.6 | 16.5 | 16.8 | 16.8 | 16.2 | 15.9 | 15.5 | 14.7 | 17.3 | 14.8 | 15.3 | 17.4 | 17.8 | 17.9 | 15.5 | 14.8 | 9.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 693.5 | 703.8 | 734.1 | 740.8 | 751.1 | 770.6 | 793.2 | 793.2 | 991.0 | 996.8 | 1,012.5 | 996.2 | 989.9 | 983.7 | 977.8 | 974.3 | 983.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 22.2 | 24.1 | 26.0 | 26.0 | 27.2 | 43.1 | 43.5 | 42.5 | 54.5 | 42.5 | 66.5 | 64.2 | 62.8 | 38.5 | 42.3 | 44.6 | 32.1 | 32.6 | 34.4 | 36.2 | 33.3 | 39.0 | 25.9 | 23.4 | 32.9 | 27.3 | 29.4 | 24.3 | 37.2 | 30.1 | 35.3 | 43.9 | 30.1 | 27.7 | 30.5 | 29.4 | 27.2 | 24.8 | 29.9 | 33.5 |
| Short Term Debt | 4.1 | 4.1 | 4.1 | 4.1 | 148.9 | 186.4 | 182.4 | 4.1 | 3.7 | 168.1 | 183.5 | 4.4 | 3.8 | 3.1 | - | 0.0 | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 65.1 | 58.1 | 59.4 | 62.5 | 64.4 | 65.6 | 69.1 | 65.8 | 61.0 | 65.8 | 63.1 | 66.4 | 67.7 | 63.8 | 59.8 | 64.6 | 76.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.5 | 6.3 | 6.5 | 7.3 | 7.6 | 7.4 | 7.6 | 7.9 | 8.0 | 8.2 | 8.2 | 8.6 | 8.4 | 8.2 | 8.2 | 8.7 | ||||||||||||||||||||||||
| Accrued Expenses | 49.3 | 50.7 | 61.1 | 58.4 | 59.2 | 53.5 | 56.4 | 62.2 | 64.9 | 59.7 | 57.7 | 67.0 | 64.9 | 68.7 | 75.4 | 72.7 | 84.2 | 96.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 147.2 | 143.3 | 156.9 | 158.2 | 372.7 | 385.3 | 383.3 | 183.5 | 193.4 | 347.3 | 390.9 | 212.0 | 208.8 | 186.2 | 188.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 104.2 | 107.7 | 116.6 | 114.4 | 0.0 | 0.0 | 0.0 | 173.5 | 157.7 | 0.0 | 0.0 | 160.0 | 155.3 | 164.4 | 148.7 | 130.0 | 127.0 | 114.5 | 108.0 | 201.0 | 215.0 | 208.0 | 217.0 | 149.5 | 159.4 | 158.0 | 169.0 | 165.0 | 173.5 | 174.5 | 193.4 | 148.1 | 161.9 | 174.2 | 175.2 | 176.2 | 211.5 | 229.8 | 238.0 | 240.0 |
| Operating Lease Liabilities Non-Current | 29.9 | 31.2 | 31.0 | 29.4 | 29.6 | 28.7 | 28.7 | 30.3 | 31.3 | 33.1 | 34.6 | 41.8 | 43.1 | 42.9 | 44.4 | 44.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 18.1 | 19.0 | 20.3 | 21.0 | 20.2 | 20.3 | 22.0 | 21.0 | 19.8 | 21.2 | 20.3 | 18.4 | 15.5 | 13.3 | 11.7 | 10.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 5.2 | 4.0 | 4.3 | 4.6 | 5.8 | 5.9 | 6.1 | 6.2 | 8.2 | 10.7 | 11.4 | 9.5 | 10.6 | 13.6 | 14.3 | 15.4 | 15.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4.4 | 4.7 | 4.0 | 4.0 | 4.0 | 4.1 | 51.5 | 4.1 | 1.7 | 8.3 | 1.9 | 1.8 | 3.3 | 5.0 | 5.4 | 6.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 430.2 | 438.3 | 455.1 | 446.9 | 465.6 | 519.5 | 494.1 | 426.1 | 414.3 | 423.3 | 461.7 | 445.7 | 438.6 | 428.9 | 416.6 | 402.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 4.5 | 4.5 | 4.5 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.2 | 4.2 | 4.1 | 4.1 | 4.1 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.8 |
| Additional Paid In Capital | 529.7 | 539.4 | 545.8 | 548.7 | 567.6 | 614.9 | 587.8 | 640.1 | 639.7 | 639.3 | 638.7 | 636.9 | 634.2 | 630.2 | 629.0 | 625.5 | 613.9 | |||||||||||||||||||||||
| Retained Earnings | (39.9) | (36.4) | (22.8) | (6.9) | (14.8) | (48.7) | 0.0 | 103.6 | 204.2 | 205.2 | 235.7 | 238.9 | 244.2 | 253.4 | 262.9 | 278.7 | 288.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | 441.8 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 52.5 | 65.6 | 85.6 | 104.4 | 115.4 | 128.7 | 150.4 | 306.3 | 406.4 | 407.0 | 436.8 | 438.3 | 440.9 | 446.1 | 454.4 | 466.6 | 464.6 | |||||||||||||||||||||||
| Total Equity | 52.5 | 65.6 | 85.6 | 104.4 | 115.4 | 128.7 | 150.4 | 306.3 | 406.4 | 407.0 | 436.8 | 438.3 | 440.9 | 446.1 | 454.4 | 466.6 | 464.6 | 467.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 108.2 | 111.7 | 120.7 | 118.5 | 148.9 | 186.4 | 182.4 | 177.6 | 161.4 | 168.1 | 183.5 | 164.4 | 159.0 | 167.5 | 148.7 | 130.0 | 127.0 | 114.5 | 108.0 | 201.0 | 215.0 | 208.0 | 217.0 | 149.5 | 159.4 | 158.0 | 169.0 | 165.0 | 173.5 | 174.5 | 193.4 | 165.3 | 179.1 | 191.4 | 191.3 | 191.7 | 225.9 | 243.1 | 250.1 | 251.0 |
| Net debt | 79.7 | 78.9 | 77.1 | 78.4 | 120.4 | 159.8 | 152.7 | 145.1 | 134.2 | 128.1 | 165.4 | 145.4 | 137.6 | 146.0 | 127.2 | 108.3 | 94.2 | 83.6 | ||||||||||||||||||||||
| Working Capital | 89.5 | 98.3 | 109.7 | 111.9 | (98.0) | (95.8) | (76.8) | 153.0 | 151.0 | (4.0) | (37.2) | 93.5 | 82.1 | 90.2 | 80.8 | 69.9 | 70.5 | 61.9 | ||||||||||||||||||||||
| Book Value | 52.5 | 65.6 | 85.6 | 104.4 | 115.4 | 128.7 | 150.4 | 306.3 | 406.4 | 407.0 | 436.8 | 438.3 | 440.9 | 446.1 | 454.4 | 466.6 | 464.6 | 467.9 | ||||||||||||||||||||||
| Tangible Book Value | (310.6) | (302.0) | (287.1) | (273.3) | (267.3) | (259.1) | (242.5) | (172.8) | (136.7) | (141.5) | (116.9) | (135.3) | (138.1) | (138.2) | (135.3) | (128.4) | (135.8) | |||||||||||||||||||||||
| 18.5 |
| 18.2 |
| 25.8 |
| 19.4 |
| 28.6 |
| 20.1 |
| 22.7 |
| 21.1 |
| 16.0 |
| 14.9 |
| 18.3 |
| 13.5 |
| 13.1 |
| 13.8 |
| 13.9 |
| 14.9 |
| 15.3 |
| 13.6 |
| 19.6 |
| 18.6 |
| 17.6 |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 275.5 |
| 281.4 |
| 274.0 |
| 287.5 |
| 292.2 |
| 281.9 |
| 274.5 |
| 277.1 |
| 290.6 |
| 289.6 |
| 295.7 |
| 280.3 |
| 289.2 |
| 285.8 |
| 304.9 |
| 279.8 |
| 261.9 |
| 245.1 |
| 241.9 |
| 241.0 |
| 266.2 |
| 278.5 |
| 292.9 |
| 303.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.0 |
| 42.4 |
| 38.6 |
| 35.3 |
| 29.4 |
| 26.1 |
| 26.0 |
| 27.0 |
| 27.1 |
| 27.4 |
| 26.9 |
| 28.0 |
| 29.4 |
| 28.4 |
| 28.5 |
| 29.0 |
| 30.2 |
| 30.1 |
| 31.4 |
| 32.8 |
| 34.0 |
| 35.8 |
| 37.2 |
| 38.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 347.7 |
| 347.7 |
| 347.8 |
| 333.8 |
| 331.5 |
| 330.5 |
| 335.5 |
| 328.5 |
| 309.9 |
| 310.5 |
| 310.2 |
| 290.6 |
| 290.6 |
| 290.6 |
| 290.6 |
| 290.6 |
| 290.6 |
| 290.6 |
| 290.6 |
| 290.6 |
| 288.4 |
| 287.6 |
| 258.0 |
| 263.4 |
| 268.7 |
| 274.0 |
| 247.8 |
| 252.5 |
| 258.0 |
| 260.2 |
| 264.3 |
| 256.7 |
| 261.9 |
| 267.1 |
| 232.2 |
| 236.5 |
| 240.8 |
| 246.1 |
| 251.3 |
| 256.6 |
| 261.9 |
| 267.1 |
| 272.6 |
| 278.6 |
| 284.7 |
| 52.2 |
| 54.3 |
| 48.7 |
| 44.5 |
| 47.3 |
| 51.0 |
| 28.3 |
| 30.0 |
| 31.9 |
| 33.1 |
| 34.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.6 |
| 9.1 |
| 7.6 |
| 6.0 |
| 4.0 |
| 3.4 |
| 4.6 |
| 3.8 |
| 4.4 |
| 4.3 |
| 3.9 |
| 4.2 |
| 2.8 |
| 2.7 |
| 2.7 |
| 2.8 |
| 2.9 |
| 2.8 |
| 2.6 |
| 3.0 |
| 3.1 |
| 3.2 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 994.9 |
| 983.0 |
| 993.1 |
| 998.6 |
| 946.6 |
| 918.5 |
| 929.6 |
| 951.7 |
| 949.9 |
| 931.0 |
| 887.7 |
| 903.5 |
| 843.3 |
| 866.9 |
| 845.2 |
| 834.1 |
| 822.7 |
| 834.1 |
| 832.1 |
| 863.8 |
| 883.5 |
| 903.5 |
| 921.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 17.2 |
| 17.2 |
| 17.2 |
| 16.1 |
| 15.5 |
| 14.4 |
| 13.3 |
| 12.2 |
| 11.1 |
| 77.7 |
| 62.6 |
| 66.1 |
| 56.2 |
| 50.0 |
| 44.2 |
| 40.3 |
| 46.1 |
| - |
| - |
| 38.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.2 |
| 9.5 |
| 9.2 |
| 8.8 |
| 8.8 |
| 8.8 |
| 8.1 |
| 8.2 |
| 8.5 |
| 9.3 |
| 9.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.0 |
| 89.6 |
| 97.6 |
| 79.2 |
| 89.9 |
| 85.2 |
| 83.6 |
| 84.5 |
| 72.8 |
| 78.6 |
| 79.7 |
| 60.3 |
| 68.8 |
| 65.0 |
| 66.3 |
| 60.6 |
| 63.1 |
| 68.6 |
| 73.8 |
| 88.8 |
| 96.7 |
| 98.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 193.5 |
| 204.9 |
| 219.5 |
| 197.0 |
| 203.6 |
| 198.7 |
| 179.7 |
| 169.6 |
| 159.7 |
| 173.8 |
| 163.2 |
| 151.9 |
| 145.3 |
| 161.7 |
| 129.7 |
| 142.6 |
| 165.3 |
| 152.5 |
| 134.6 |
| 136.9 |
| 144.2 |
| 151.9 |
| 156.9 |
| 177.9 |
| 184.1 |
| 46.5 |
| 48.9 |
| 43.7 |
| 39.6 |
| 41.5 |
| 45.3 |
| 22.6 |
| 24.1 |
| 25.9 |
| 26.4 |
| 27.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.8 |
| 10.8 |
| 9.8 |
| 9.8 |
| 9.0 |
| 15.1 |
| 9.9 |
| 9.6 |
| 11.2 |
| - |
| - |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.2 |
| 21.3 |
| 21.2 |
| 24.5 |
| 16.4 |
| 18.1 |
| 17.6 |
| 16.7 |
| 18.8 |
| 13.8 |
| 12.5 |
| 12.1 |
| 13.5 |
| 13.2 |
| 10.9 |
| 6.1 |
| 6.1 |
| 20.0 |
| 17.3 |
| 14.8 |
| 12.5 |
| 10.1 |
| 9.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 9.0 |
| 14.0 |
| 14.5 |
| 15.7 |
| 16.6 |
| 19.1 |
| 17.8 |
| 16.7 |
| 17.0 |
| 17.3 |
| 18.8 |
| 20.7 |
| 3.5 |
| 3.8 |
| 4.1 |
| 4.5 |
| 5.3 |
| 5.6 |
| 2.7 |
| 3.2 |
| 3.4 |
| 3.8 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 415.6 |
| 425.1 |
| 397.0 |
| 492.4 |
| 507.0 |
| 483.3 |
| 458.4 |
| 380.3 |
| 405.9 |
| 398.7 |
| 393.4 |
| 352.6 |
| 378.5 |
| 330.5 |
| 360.8 |
| 339.5 |
| 336.3 |
| 332.0 |
| 350.2 |
| 351.9 |
| 394.1 |
| 417.0 |
| 442.2 |
| 450.8 |
| 612.8 |
| 604.5 |
| 605.4 |
| 601.0 |
| 570.9 |
| 569.4 |
| 569.9 |
| 565.0 |
| 563.8 |
| 551.3 |
| 552.7 |
| 546.2 |
| 539.3 |
| 537.9 |
| 538.5 |
| 535.6 |
| 534.2 |
| 532.9 |
| 533.0 |
| 527.4 |
| 526.3 |
| 525.3 |
| 524.8 |
| 292.8 |
| 319.1 |
| 333.0 |
| 328.3 |
| 330.2 |
| 328.6 |
| 417.3 |
| 418.7 |
| 425.2 |
| 424.2 |
| 420.3 |
| 416.7 |
| 411.6 |
| 406.2 |
| 405.2 |
| 400.1 |
| 394.4 |
| 381.1 |
| 385.1 |
| 380.2 |
| 378.2 |
| 374.0 |
| 383.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| 441.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 467.9 |
| 485.8 |
| 500.7 |
| 491.6 |
| 463.3 |
| 460.2 |
| 549.3 |
| 545.8 |
| 551.2 |
| 537.6 |
| 535.1 |
| 524.9 |
| 512.9 |
| 506.1 |
| 505.7 |
| 497.8 |
| 490.6 |
| 476.0 |
| 480.2 |
| 469.7 |
| 466.5 |
| 461.3 |
| 470.4 |
| 485.8 |
| 500.7 |
| 491.6 |
| 463.3 |
| 460.2 |
| 549.3 |
| 545.8 |
| 551.2 |
| 537.6 |
| 535.1 |
| 524.9 |
| 512.9 |
| 506.1 |
| 505.7 |
| 497.8 |
| 490.6 |
| 476.0 |
| 480.2 |
| 469.7 |
| 466.5 |
| 461.3 |
| 470.4 |
| 77.1 |
| 170.1 |
| 175.8 |
| 177.1 |
| 184.5 |
| 101.6 |
| 108.8 |
| 111.5 |
| 122.1 |
| 119.4 |
| 128.3 |
| 128.5 |
| 150.5 |
| 121.8 |
| 134.9 |
| 151.0 |
| 148.8 |
| 149.9 |
| 167.1 |
| 180.0 |
| 187.4 |
| 184.2 |
| 77.0 |
| 83.9 |
| 93.6 |
| 102.2 |
| 105.0 |
| 117.4 |
| 116.9 |
| 126.4 |
| 143.9 |
| 135.0 |
| 127.5 |
| 156.1 |
| 162.3 |
| 114.5 |
| 109.4 |
| 110.5 |
| 105.0 |
| 96.8 |
| 114.3 |
| 121.6 |
| 115.0 |
| 119.5 |
| 485.8 |
| 500.7 |
| 491.6 |
| 463.3 |
| 460.2 |
| 549.3 |
| 545.8 |
| 551.2 |
| 537.6 |
| 535.1 |
| 524.9 |
| 512.9 |
| 506.1 |
| 505.7 |
| 497.8 |
| 490.6 |
| 476.0 |
| 480.2 |
| 469.7 |
| 466.5 |
| 461.3 |
| 470.4 |
| (137.8) |
| (125.2) |
| (115.7) |
| (130.2) |
| (118.3) |
| (123.8) |
| (39.2) |
| (49.8) |
| (41.5) |
| (28.9) |
| (37.3) |
| (52.4) |
| (10.0) |
| (21.0) |
| (25.7) |
| (38.9) |
| (51.3) |
| (71.2) |
| (72.4) |
| (88.1) |
| (96.8) |
| (105.8) |
| (101.9) |